U.S. markets close in 3 hours 29 minutes
  • S&P 500

    3,451.91
    +24.99 (+0.73%)
     
  • Dow 30

    28,371.24
    +175.82 (+0.62%)
     
  • Nasdaq

    11,553.12
    +74.24 (+0.65%)
     
  • Russell 2000

    1,627.24
    +13.61 (+0.84%)
     
  • Crude Oil

    40.96
    +0.13 (+0.32%)
     
  • Gold

    1,914.40
    +2.70 (+0.14%)
     
  • Silver

    24.91
    +0.21 (+0.84%)
     
  • EUR/USD

    1.1832
    +0.0059 (+0.50%)
     
  • 10-Yr Bond

    0.7810
    +0.0200 (+2.63%)
     
  • GBP/USD

    1.2937
    -0.0003 (-0.02%)
     
  • USD/JPY

    105.5830
    +0.1530 (+0.15%)
     
  • BTC-USD

    11,934.24
    +877.23 (+7.93%)
     
  • CMC Crypto 200

    240.24
    +1.32 (+0.55%)
     
  • FTSE 100

    5,889.22
    +4.57 (+0.08%)
     
  • Nikkei 225

    23,567.04
    -104.09 (-0.44%)
     

Estimating The Fair Value Of Mistras Group, Inc. (NYSE:MG)

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Mistras Group, Inc. (NYSE:MG) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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 Mistras Group

Step by step through the calculation

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.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$18.6m

US$18.1m

US$17.9m

US$17.8m

US$17.9m

US$18.1m

US$18.4m

US$18.7m

US$19.0m

US$19.4m

Growth Rate Estimate Source

Analyst x3

Est @ -2.72%

Est @ -1.24%

Est @ -0.2%

Est @ 0.52%

Est @ 1.03%

Est @ 1.39%

Est @ 1.64%

Est @ 1.81%

Est @ 1.93%

Present Value ($, Millions) Discounted @ 14%

US$16.3

US$13.9

US$12.0

US$10.5

US$9.2

US$8.2

US$7.2

US$6.4

US$5.7

US$5.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$94m

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 (2.2%) 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 14%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$19m× (1 + 2.2%) ÷ (14%– 2.2%) = US$165m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$165m÷ ( 1 + 14%)10= US$44m

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 US$138m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$4.2, the company appears about fair value at a 10% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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 Mistras 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 14%, which is based on a levered beta of 2.000. 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.

Next Steps:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. 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 Mistras Group, there are three further items you should assess:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with Mistras Group (including 1 which is concerning) .

  2. Future Earnings: How does MG'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 NYSE 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.