U.S. markets open in 1 hour 19 minutes
  • S&P Futures

    4,378.50
    -33.25 (-0.75%)
     
  • Dow Futures

    34,839.00
    -135.00 (-0.39%)
     
  • Nasdaq Futures

    14,857.00
    -180.75 (-1.20%)
     
  • Russell 2000 Futures

    2,221.20
    -16.30 (-0.73%)
     
  • Crude Oil

    73.42
    -0.20 (-0.27%)
     
  • Gold

    1,831.00
    -4.80 (-0.26%)
     
  • Silver

    25.56
    -0.23 (-0.88%)
     
  • EUR/USD

    1.1893
    -0.0003 (-0.02%)
     
  • 10-Yr Bond

    1.2690
    0.0000 (0.00%)
     
  • Vix

    19.18
    +0.87 (+4.75%)
     
  • GBP/USD

    1.3966
    +0.0009 (+0.06%)
     
  • USD/JPY

    109.6540
    +0.1930 (+0.18%)
     
  • BTC-USD

    38,796.43
    -869.47 (-2.19%)
     
  • CMC Crypto 200

    921.19
    -9.17 (-0.99%)
     
  • FTSE 100

    7,020.62
    -57.80 (-0.82%)
     
  • Nikkei 225

    27,283.59
    -498.83 (-1.80%)
     

Capita plc's (LON:CPI) Intrinsic Value Is Potentially 63% 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 projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Don't get put off by the jargon, the math behind it is actually quite straightforward.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Capita

The calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£18.8m

UK£98.7m

UK£140.0m

UK£158.0m

UK£170.8m

UK£181.2m

UK£189.5m

UK£196.3m

UK£202.0m

UK£206.8m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x1

Analyst x1

Est @ 8.13%

Est @ 6.06%

Est @ 4.61%

Est @ 3.59%

Est @ 2.88%

Est @ 2.38%

Present Value (£, Millions) Discounted @ 15%

UK£16.3

UK£74.6

UK£91.9

UK£90.1

UK£84.7

UK£78.1

UK£71.0

UK£63.9

UK£57.2

UK£50.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£678m

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 (1.2%) 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 15%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£207m× (1 + 1.2%) ÷ (15%– 1.2%) = UK£1.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£1.5b÷ ( 1 + 15%)10= UK£372m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£1.0b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of UK£0.4, the company appears quite good value at a 39% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

LSE:CPI Discounted Cash Flow July 10th 2020
LSE:CPI Discounted Cash Flow July 10th 2020

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 15%, 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 is only one of many factors that you need to assess for 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. 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, there are three essential items you should further research:

  1. Risks: Take risks, for example - Capita has 2 warning signs (and 1 which shouldn't be ignored) we think you should know about.

  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 High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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@simplywallst.com.