U.S. markets open in 1 hour 54 minutes
  • S&P Futures

    4,210.00
    -12.25 (-0.29%)
     
  • Dow Futures

    33,668.00
    -137.00 (-0.41%)
     
  • Nasdaq Futures

    14,156.25
    -9.25 (-0.07%)
     
  • Russell 2000 Futures

    2,268.70
    -15.80 (-0.69%)
     
  • Crude Oil

    70.64
    -0.40 (-0.56%)
     
  • Gold

    1,794.00
    +19.20 (+1.08%)
     
  • Silver

    26.46
    +0.60 (+2.34%)
     
  • EUR/USD

    1.1915
    +0.0004 (+0.04%)
     
  • 10-Yr Bond

    1.5110
    0.0000 (0.00%)
     
  • Vix

    18.82
    +0.67 (+3.69%)
     
  • GBP/USD

    1.3890
    -0.0034 (-0.24%)
     
  • USD/JPY

    110.1470
    -0.0840 (-0.08%)
     
  • BTC-USD

    37,722.24
    -1,434.35 (-3.66%)
     
  • CMC Crypto 200

    933.75
    -36.13 (-3.72%)
     
  • FTSE 100

    7,069.26
    -84.17 (-1.18%)
     
  • Nikkei 225

    28,964.08
    -54.25 (-0.19%)
     

Estimating The Fair Value Of Macfarlane Group PLC (LON:MACF)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Does the May share price for Macfarlane Group PLC (LON:MACF) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 Macfarlane Group

Step by step through the calculation

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 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 (£, Millions)

UK£8.20m

UK£11.2m

UK£11.9m

UK£10.3m

UK£9.33m

UK£8.75m

UK£8.39m

UK£8.18m

UK£8.05m

UK£7.99m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Analyst x1

Est @ -13.61%

Est @ -9.25%

Est @ -6.2%

Est @ -4.06%

Est @ -2.57%

Est @ -1.52%

Est @ -0.79%

Present Value (£, Millions) Discounted @ 5.6%

UK£7.8

UK£10.0

UK£10.1

UK£8.3

UK£7.1

UK£6.3

UK£5.7

UK£5.3

UK£4.9

UK£4.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£70m

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 (0.9%) 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 5.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£8.0m× (1 + 0.9%) ÷ (5.6%– 0.9%) = UK£172m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£172m÷ ( 1 + 5.6%)10= UK£100m

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£170m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of UK£1.2, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

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 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 Macfarlane Group 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 5.6%, which is based on a levered beta of 0.881. 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 ideally won't be the sole piece of analysis you scrutinize 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. For Macfarlane Group, there are three important elements you should further research:

  1. Risks: For example, we've discovered 2 warning signs for Macfarlane Group that you should be aware of before investing here.

  2. Future Earnings: How does MACF'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 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 British 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 (at) simplywallst.com.