U.S. Markets close in 43 mins
  • S&P 500

    3,450.64
    +15.08 (+0.44%)
     
  • Dow 30

    28,358.58
    +147.76 (+0.52%)
     
  • Nasdaq

    11,491.97
    +7.27 (+0.06%)
     
  • Russell 2000

    1,627.25
    +23.48 (+1.46%)
     
  • Crude Oil

    40.65
    +0.62 (+1.55%)
     
  • Gold

    1,906.60
    -22.90 (-1.19%)
     
  • Silver

    24.78
    -0.46 (-1.83%)
     
  • EUR/USD

    1.1820
    -0.0046 (-0.3901%)
     
  • 10-Yr Bond

    0.8480
    +0.0320 (+3.92%)
     
  • Vix

    27.96
    -0.69 (-2.41%)
     
  • GBP/USD

    1.3078
    -0.0065 (-0.4970%)
     
  • USD/JPY

    104.8700
    +0.3100 (+0.2965%)
     
  • BTC-USD

    13,074.03
    +2,017.02 (+18.24%)
     
  • CMC Crypto 200

    263.27
    +7.17 (+2.80%)
     
  • FTSE 100

    5,785.65
    +9.15 (+0.16%)
     
  • Nikkei 225

    23,474.27
    -92.73 (-0.39%)
     

Estimating The Intrinsic Value Of Bapcor Limited (ASX:BAP)

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Bapcor Limited (ASX:BAP) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ 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.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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 Bapcor

The model

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. 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$100.3m

AU$132.0m

AU$145.4m

AU$174.5m

AU$196.0m

AU$214.3m

AU$229.8m

AU$242.9m

AU$254.3m

AU$264.4m

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x3

Analyst x1

Est @ 12.37%

Est @ 9.33%

Est @ 7.21%

Est @ 5.73%

Est @ 4.69%

Est @ 3.96%

Present Value (A$, Millions) Discounted @ 8.5%

AU$92.5

AU$112

AU$114

AU$126

AU$131

AU$132

AU$130

AU$127

AU$122

AU$117

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$1.2b

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 8.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$264m× (1 + 2.3%) ÷ (8.5%– 2.3%) = AU$4.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$4.4b÷ ( 1 + 8.5%)10= AU$1.9b

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$3.1b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$7.6, the company appears about fair value at a 18% 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

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Bapcor 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 8.5%, which is based on a levered beta of 1.033. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Bapcor, there are three important items you should further research:

  1. Risks: Case in point, we've spotted 2 warning signs for Bapcor you should be aware of.

  2. Future Earnings: How does BAP'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 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.