U.S. markets open in 1 hour 21 minutes
  • S&P Futures

    3,854.50
    +6.00 (+0.16%)
     
  • Dow Futures

    30,947.00
    +79.00 (+0.26%)
     
  • Nasdaq Futures

    13,471.25
    -4.25 (-0.03%)
     
  • Russell 2000 Futures

    2,173.70
    +12.70 (+0.59%)
     
  • Crude Oil

    53.17
    +0.40 (+0.76%)
     
  • Gold

    1,854.80
    -0.40 (-0.02%)
     
  • Silver

    25.50
    +0.02 (+0.08%)
     
  • EUR/USD

    1.2148
    +0.0003 (+0.02%)
     
  • 10-Yr Bond

    1.0400
    0.0000 (0.00%)
     
  • Vix

    23.06
    +1.15 (+5.25%)
     
  • GBP/USD

    1.3695
    +0.0019 (+0.14%)
     
  • USD/JPY

    103.7110
    -0.0450 (-0.04%)
     
  • BTC-USD

    31,399.28
    -969.00 (-2.99%)
     
  • CMC Crypto 200

    630.60
    -16.73 (-2.58%)
     
  • FTSE 100

    6,697.51
    +58.66 (+0.88%)
     
  • Nikkei 225

    28,546.18
    -276.11 (-0.96%)
     

Estimating The Intrinsic Value Of Good Energy Group PLC (LON:GOOD)

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Good Energy Group PLC (LON:GOOD) by estimating the company's future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Good Energy Group

Step by step through the calculation

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. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£4.74m

UK£3.69m

UK£3.13m

UK£2.81m

UK£2.62m

UK£2.51m

UK£2.44m

UK£2.40m

UK£2.38m

UK£2.38m

Growth Rate Estimate Source

Est @ -32.16%

Est @ -22.14%

Est @ -15.14%

Est @ -10.23%

Est @ -6.79%

Est @ -4.39%

Est @ -2.71%

Est @ -1.53%

Est @ -0.7%

Est @ -0.13%

Present Value (£, Millions) Discounted @ 8.3%

UK£4.4

UK£3.1

UK£2.5

UK£2.0

UK£1.8

UK£1.6

UK£1.4

UK£1.3

UK£1.2

UK£1.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£20m

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 (1.2%) 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 8.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£2.4m× (1 + 1.2%) ÷ (8.3%– 1.2%) = UK£34m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£34m÷ ( 1 + 8.3%)10= UK£16m

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 UK£36m. 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£1.9, the company appears about fair value at a 14% 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

We would point out that 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 Good Energy 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 8.3%, which is based on a levered beta of 1.016. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Good Energy Group, we've put together three essential factors you should assess:

  1. Risks: We feel that you should assess the 2 warning signs for Good Energy Group (1 is a bit concerning!) we've flagged before making an investment in the company.

  2. Future Earnings: How does GOOD'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@simplywallst.com.