U.S. markets close in 3 hours 17 minutes
  • S&P 500

    4,427.59
    +26.95 (+0.61%)
     
  • Dow 30

    35,142.18
    +211.25 (+0.60%)
     
  • Nasdaq

    14,809.62
    +47.04 (+0.32%)
     
  • Russell 2000

    2,254.12
    +29.17 (+1.31%)
     
  • Crude Oil

    73.45
    +1.06 (+1.46%)
     
  • Gold

    1,836.90
    +32.30 (+1.79%)
     
  • Silver

    25.81
    +0.93 (+3.73%)
     
  • EUR/USD

    1.1884
    +0.0037 (+0.31%)
     
  • 10-Yr Bond

    1.2590
    -0.0020 (-0.16%)
     
  • GBP/USD

    1.3959
    +0.0051 (+0.36%)
     
  • USD/JPY

    109.5540
    -0.3560 (-0.32%)
     
  • BTC-USD

    39,823.02
    +19.13 (+0.05%)
     
  • CMC Crypto 200

    937.83
    +7.47 (+0.80%)
     
  • FTSE 100

    7,078.42
    +61.79 (+0.88%)
     
  • Nikkei 225

    27,782.42
    +200.76 (+0.73%)
     

Is CGI Inc. (TSE:GIB.A) Trading At A 29% Discount?

·5 min read

Today we will run through one way of estimating the intrinsic value of CGI Inc. (TSE:GIB.A) by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for CGI

What's the estimated valuation?

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 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$1.70b

CA$1.76b

CA$1.65b

CA$2.01b

CA$2.14b

CA$2.24b

CA$2.32b

CA$2.39b

CA$2.45b

CA$2.51b

Growth Rate Estimate Source

Analyst x9

Analyst x8

Analyst x3

Analyst x1

Analyst x1

Est @ 4.55%

Est @ 3.64%

Est @ 3.01%

Est @ 2.56%

Est @ 2.25%

Present Value (CA$, Millions) Discounted @ 7.0%

CA$1.6k

CA$1.5k

CA$1.3k

CA$1.5k

CA$1.5k

CA$1.5k

CA$1.4k

CA$1.4k

CA$1.3k

CA$1.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$14b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 1.5%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$2.5b× (1 + 1.5%) ÷ (7.0%– 1.5%) = CA$47b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$47b÷ ( 1 + 7.0%)10= CA$24b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$38b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$110, the company appears a touch undervalued at a 29% 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 CGI 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 7.0%, which is based on a levered beta of 1.158. 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.

Looking Ahead:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For CGI, we've put together three further elements you should look at:

  1. Risks: Every company has them, and we've spotted 2 warning signs for CGI you should know about.

  2. Future Earnings: How does GIB.A'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 TSX 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.