U.S. Markets open in 3 hrs 57 mins
  • S&P Futures

    4,137.75
    +5.00 (+0.12%)
     
  • Dow Futures

    33,581.00
    +11.00 (+0.03%)
     
  • Nasdaq Futures

    13,996.50
    +20.75 (+0.15%)
     
  • Russell 2000 Futures

    2,229.40
    +4.50 (+0.20%)
     
  • Crude Oil

    61.18
    +1.00 (+1.66%)
     
  • Gold

    1,744.30
    -3.30 (-0.19%)
     
  • Silver

    25.47
    +0.04 (+0.15%)
     
  • EUR/USD

    1.1965
    +0.0010 (+0.0838%)
     
  • 10-Yr Bond

    1.6230
    0.0000 (0.00%)
     
  • Vix

    16.66
    -0.25 (-1.48%)
     
  • GBP/USD

    1.3786
    +0.0034 (+0.2468%)
     
  • USD/JPY

    108.9720
    -0.0760 (-0.0697%)
     
  • BTC-USD

    63,407.22
    +567.70 (+0.90%)
     
  • CMC Crypto 200

    1,366.51
    +72.52 (+5.60%)
     
  • FTSE 100

    6,905.00
    +14.51 (+0.21%)
     
  • Nikkei 225

    29,620.99
    -130.62 (-0.44%)
     

Calculating The Intrinsic Value Of Senetas Corporation Limited (ASX:SEN)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of Senetas Corporation Limited (ASX:SEN) by taking the expected future cash flows and discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Senetas

Crunching the numbers

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$3.88m

AU$4.08m

AU$4.25m

AU$4.40m

AU$4.55m

AU$4.68m

AU$4.81m

AU$4.93m

AU$5.06m

AU$5.18m

Growth Rate Estimate Source

Est @ 6.3%

Est @ 5.09%

Est @ 4.24%

Est @ 3.64%

Est @ 3.23%

Est @ 2.94%

Est @ 2.73%

Est @ 2.59%

Est @ 2.49%

Est @ 2.42%

Present Value (A$, Millions) Discounted @ 7.9%

AU$3.6

AU$3.5

AU$3.4

AU$3.2

AU$3.1

AU$3.0

AU$2.8

AU$2.7

AU$2.5

AU$2.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$30m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.3%. We discount the terminal cash flows to today's value at a cost of equity of 7.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$5.2m× (1 + 2.3%) ÷ (7.9%– 2.3%) = AU$94m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$94m÷ ( 1 + 7.9%)10= AU$44m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$74m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$0.06, the company appears about fair value at a 15% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Senetas as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.9%, which is based on a levered beta of 0.940. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Senetas, we've put together three fundamental aspects you should explore:

  1. Risks: For example, we've discovered 3 warning signs for Senetas (1 doesn't sit too well with us!) that you should be aware of before investing here.

  2. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. Simply Wall St updates its DCF calculation for every Australian stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.