U.S. Markets open in 8 hrs 45 mins
  • S&P Futures

    3,254.00
    +16.00 (+0.49%)
     
  • Dow Futures

    26,849.00
    +134.00 (+0.50%)
     
  • Nasdaq Futures

    10,944.75
    +53.00 (+0.49%)
     
  • Russell 2000 Futures

    1,459.30
    +12.30 (+0.85%)
     
  • Crude Oil

    40.54
    +0.23 (+0.57%)
     
  • Gold

    1,874.70
    -2.20 (-0.12%)
     
  • Silver

    23.29
    +0.09 (+0.41%)
     
  • EUR/USD

    1.1667
    -0.0008 (-0.0700%)
     
  • 10-Yr Bond

    0.6660
    -0.6660 (-100.00%)
     
  • Vix

    28.51
    -28.58 (-100.00%)
     
  • GBP/USD

    1.2753
    +0.0001 (+0.0102%)
     
  • BTC-USD

    10,703.31
    -57.27 (-0.53%)
     
  • CMC Crypto 200

    218.15
    +9.21 (+4.41%)
     
  • FTSE 100

    5,822.78
    -76.48 (-1.30%)
     
  • Nikkei 225

    23,201.42
    +113.60 (+0.49%)
     

Estimating The Intrinsic Value Of Badger Daylighting Ltd. (TSE:BAD)

Simply Wall St

How far off is Badger Daylighting Ltd. (TSE:BAD) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. This is 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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Badger Daylighting

The model

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF (CA$, Millions)

CA$40.8m

CA$40.4m

CA$40.3m

CA$40.4m

CA$40.6m

CA$41.0m

CA$41.4m

CA$41.9m

CA$42.4m

CA$43.0m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Est @ -0.26%

Est @ 0.25%

Est @ 0.61%

Est @ 0.86%

Est @ 1.03%

Est @ 1.16%

Est @ 1.24%

Est @ 1.3%

Present Value (CA$, Millions) Discounted @ 6.9%

CA$38.2

CA$35.4

CA$33.0

CA$31.0

CA$29.1

CA$27.5

CA$26.0

CA$24.6

CA$23.3

CA$22.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$290m

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 10-year government bond rate (1.4%) 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 6.9%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = CA$43m× (1 + 1.4%) ÷ 6.9%– 1.4%) = CA$801m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$801m÷ ( 1 + 6.9%)10= CA$412m

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 CA$702m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$21.8, the company appears around fair value at the time of writing. 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.

TSX:BAD Intrinsic value March 30th 2020
TSX:BAD Intrinsic value March 30th 2020

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 Badger Daylighting 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 6.9%, which is based on a levered beta of 1.000. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching 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?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Badger Daylighting, We've put together three pertinent aspects you should further examine:

  1. Risks: Be aware that Badger Daylighting is showing 3 warning signs in our investment analysis , you should know about...

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for BAD'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. 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.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.