Centamin plc (LON:CEY) Is Trading At A 44.6% Discount

In this article:

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Centamin plc (LON:CEY) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. I will be using the discounted cash flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. Please also note that this article was written in October 2018 so be sure check out the updated calculation by following the link below.

Check out our latest analysis for Centamin

Is CEY fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To start off with we need to estimate the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount the sum of these cash flows to arrive at a present value estimate.

5-year cash flow estimate

2019

2020

2021

2022

2023

Levered FCF ($, Millions)

$137.56

$151.76

$185.20

$214.00

$233.17

Source

Analyst x7

Analyst x5

Analyst x3

Analyst x2

Est @ 8.96%

Present Value Discounted @ 8.97%

$126.23

$127.79

$143.11

$151.74

$151.72

Present Value of 5-year Cash Flow (PVCF)= US$701m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 1.4%. We discount this to today’s value at a cost of equity of 9%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = US$233m × (1 + 1.4%) ÷ (9% – 1.4%) = US$3.1b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$3.1b ÷ ( 1 + 9%)5 = US$2.0b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$2.7b. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number. This results in an intrinsic value in the company’s reported currency of $2.37. However, CEY’s primary listing is in Jersey, and 1 share of CEY in USD represents 0.781 ( USD/ GBP) share of LSE:CEY, so the intrinsic value per share in GBP is £1.85. Compared to the current share price of £1.02, the stock is quite good value at a 45% discount to what it is available for right now.

LSE:CEY Intrinsic Value Export October 31st 18
LSE:CEY Intrinsic Value Export October 31st 18

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don’t have to agree with my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at Centamin as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 9%, which is based on a levered beta of 0.881. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For CEY, I’ve compiled three fundamental aspects you should further research:

  1. Financial Health: Does CEY have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does CEY’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: Are there other high quality stocks you could be holding instead of CEY? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every GB stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.

Advertisement