U.S. markets open in 24 minutes
  • S&P Futures

    3,425.75
    -6.75 (-0.20%)
     
  • Dow Futures

    28,091.00
    -43.00 (-0.15%)
     
  • Nasdaq Futures

    11,670.00
    -21.25 (-0.18%)
     
  • Russell 2000 Futures

    1,607.70
    +4.60 (+0.29%)
     
  • Crude Oil

    40.09
    +0.06 (+0.15%)
     
  • Gold

    1,908.40
    -21.10 (-1.09%)
     
  • Silver

    24.80
    -0.44 (-1.75%)
     
  • EUR/USD

    1.1832
    -0.0035 (-0.30%)
     
  • 10-Yr Bond

    0.8110
    -0.0050 (-0.61%)
     
  • Vix

    29.24
    -0.11 (-0.37%)
     
  • GBP/USD

    1.3105
    -0.0038 (-0.29%)
     
  • USD/JPY

    104.5890
    +0.0290 (+0.03%)
     
  • BTC-USD

    12,854.64
    +1,797.63 (+16.26%)
     
  • CMC Crypto 200

    259.38
    +14.49 (+5.92%)
     
  • FTSE 100

    5,762.29
    -14.21 (-0.25%)
     
  • Nikkei 225

    23,474.27
    -165.19 (-0.70%)
     

Cooper Energy Limited's (ASX:COE) Intrinsic Value Is Potentially 35% Above Its Share Price

Simply Wall St
·6 mins read

Does the September share price for Cooper Energy Limited (ASX:COE) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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 still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Cooper Energy

Crunching the numbers

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.

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$4.10m

AU$43.9m

AU$51.3m

AU$56.8m

AU$61.4m

AU$65.4m

AU$68.7m

AU$71.7m

AU$74.3m

AU$76.7m

Growth Rate Estimate Source

Analyst x3

Analyst x2

Analyst x2

Est @ 10.7%

Est @ 8.17%

Est @ 6.39%

Est @ 5.15%

Est @ 4.29%

Est @ 3.68%

Est @ 3.25%

Present Value (A$, Millions) Discounted @ 9.5%

-AU$3.7

AU$36.6

AU$39.1

AU$39.5

AU$39.0

AU$37.9

AU$36.4

AU$34.7

AU$32.8

AU$31.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$323m

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 9.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$77m× (1 + 2.3%) ÷ (9.5%– 2.3%) = AU$1.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$1.1b÷ ( 1 + 9.5%)10= AU$437m

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 AU$760m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$0.3, the company appears a touch undervalued at a 26% 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

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 these inputs, I recommend redoing the calculations yourself and playing with them. 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 Cooper Energy 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 9.5%, which is based on a levered beta of 1.204. 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 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 Cooper Energy, there are three pertinent factors you should further research:

  1. Risks: For example, we've discovered 1 warning sign for Cooper Energy that you should be aware of before investing here.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for COE's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. Simply Wall St updates its DCF calculation for every Australian stock every day, so if you want to find the intrinsic value of any other stock 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.