U.S. Markets open in 8 hrs 40 mins
  • S&P Futures

    3,399.75
    +6.25 (+0.18%)
     
  • Dow Futures

    27,635.00
    +54.00 (+0.20%)
     
  • Nasdaq Futures

    11,505.00
    +12.75 (+0.11%)
     
  • Russell 2000 Futures

    1,607.30
    +5.20 (+0.32%)
     
  • Crude Oil

    38.78
    +0.22 (+0.57%)
     
  • Gold

    1,910.10
    +4.40 (+0.23%)
     
  • Silver

    24.59
    +0.17 (+0.70%)
     
  • EUR/USD

    1.1829
    +0.0015 (+0.1301%)
     
  • 10-Yr Bond

    0.8010
    -0.8010 (-100.00%)
     
  • Vix

    32.46
    -27.55 (-100.00%)
     
  • GBP/USD

    1.3035
    +0.0015 (+0.1121%)
     
  • USD/JPY

    104.7420
    -0.0930 (-0.0887%)
     
  • BTC-USD

    13,111.70
    +9.50 (+0.07%)
     
  • CMC Crypto 200

    261.29
    -2.12 (-0.80%)
     
  • FTSE 100

    5,792.01
    -68.27 (-1.16%)
     
  • Nikkei 225

    23,416.37
    -77.97 (-0.33%)
     

Coca-Cola Amatil Limited's (ASX:CCL) Intrinsic Value Is Potentially 66% Above Its Share Price

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Coca-Cola Amatil Limited (ASX:CCL) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Coca-Cola Amatil

Is Coca-Cola Amatil 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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$420.0m

AU$472.0m

AU$494.9m

AU$581.5m

AU$627.4m

AU$666.3m

AU$699.8m

AU$729.1m

AU$755.5m

AU$779.7m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x3

Analyst x2

Est @ 7.9%

Est @ 6.2%

Est @ 5.02%

Est @ 4.19%

Est @ 3.61%

Est @ 3.21%

Present Value (A$, Millions) Discounted @ 7.1%

AU$392

AU$411

AU$403

AU$442

AU$445

AU$441

AU$432

AU$420

AU$407

AU$392

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$4.2b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 (2.3%) 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 7.1%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$780m× (1 + 2.3%) ÷ (7.1%– 2.3%) = AU$16b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$16b÷ ( 1 + 7.1%)10= AU$8.2b

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$12b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of AU$10.3, the company appears quite undervalued at a 40% 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.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Coca-Cola Amatil 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 7.1%, which is based on a levered beta of 0.810. 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Coca-Cola Amatil, we've compiled three relevant elements you should look at:

  1. Risks: Take risks, for example - Coca-Cola Amatil has 4 warning signs we think you should be aware of.

  2. Future Earnings: How does CCL'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 ASX 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.