U.S. markets close in 1 hour 18 minutes
  • S&P 500

    4,417.05
    +29.89 (+0.68%)
     
  • Dow 30

    35,066.49
    +228.33 (+0.66%)
     
  • Nasdaq

    14,732.02
    +50.96 (+0.35%)
     
  • Russell 2000

    2,216.15
    +0.66 (+0.03%)
     
  • Crude Oil

    70.49
    -0.77 (-1.08%)
     
  • Gold

    1,809.40
    -8.70 (-0.48%)
     
  • Silver

    25.60
    +0.03 (+0.12%)
     
  • EUR/USD

    1.1868
    -0.0008 (-0.07%)
     
  • 10-Yr Bond

    1.1790
    +0.0050 (+0.43%)
     
  • GBP/USD

    1.3915
    +0.0031 (+0.23%)
     
  • USD/JPY

    109.1150
    -0.1940 (-0.18%)
     
  • BTC-USD

    38,020.79
    -1,732.92 (-4.36%)
     
  • CMC Crypto 200

    926.66
    -16.78 (-1.78%)
     
  • FTSE 100

    7,105.72
    +24.00 (+0.34%)
     
  • Nikkei 225

    27,641.83
    -139.19 (-0.50%)
     

Capita plc's (LON:CPI) Intrinsic Value Is Potentially 55% Above Its Share Price

·6 min read

How far off is Capita plc (LON:CPI) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the forecast future cash flows of the company and discounting them back to today's value. This will be done using the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for Capita

Is Capita fairly valued?

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. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

-UK£68.4m

UK£44.6m

UK£74.1m

UK£98.1m

UK£120.5m

UK£140.3m

UK£156.7m

UK£170.1m

UK£180.7m

UK£189.2m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x1

Est @ 32.33%

Est @ 22.93%

Est @ 16.35%

Est @ 11.75%

Est @ 8.52%

Est @ 6.27%

Est @ 4.69%

Present Value (£, Millions) Discounted @ 13%

-UK£60.6

UK£35.0

UK£51.5

UK£60.3

UK£65.7

UK£67.7

UK£66.9

UK£64.3

UK£60.5

UK£56.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£467m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (1.0%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£189m× (1 + 1.0%) ÷ (13%– 1.0%) = UK£1.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£1.6b÷ ( 1 + 13%)10= UK£476m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is UK£943m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of UK£0.4, the company appears quite undervalued at a 35% 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

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. 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 Capita 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 13%, which is based on a levered beta of 2.000. 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.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Capita, we've compiled three relevant elements you should assess:

  1. Risks: To that end, you should be aware of the 1 warning sign we've spotted with Capita .

  2. Future Earnings: How does CPI's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. 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!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the LSE every day. If you want to find the calculation for other stocks 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 (at) simplywallst.com.