U.S. markets close in 59 minutes
  • S&P 500

    3,293.83
    -96.85 (-2.86%)
     
  • Dow 30

    26,667.99
    -795.20 (-2.90%)
     
  • Nasdaq

    11,093.61
    -337.74 (-2.95%)
     
  • Russell 2000

    1,549.83
    -40.65 (-2.56%)
     
  • Crude Oil

    37.47
    -2.10 (-5.31%)
     
  • Gold

    1,879.10
    -32.80 (-1.72%)
     
  • Silver

    23.45
    -1.11 (-4.54%)
     
  • EUR/USD

    1.1756
    -0.0033 (-0.28%)
     
  • 10-Yr Bond

    0.7760
    -0.0020 (-0.26%)
     
  • GBP/USD

    1.2993
    -0.0048 (-0.37%)
     
  • USD/JPY

    104.3380
    -0.1560 (-0.15%)
     
  • BTC-USD

    13,178.67
    -14.47 (-0.11%)
     
  • CMC Crypto 200

    260.67
    -12.02 (-4.41%)
     
  • FTSE 100

    5,582.80
    -146.19 (-2.55%)
     
  • Nikkei 225

    23,418.51
    -67.29 (-0.29%)
     

Estimating The Intrinsic Value Of Hamilton Thorne Ltd. (CVE:HTL)

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Hamilton Thorne Ltd. (CVE:HTL) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for Hamilton Thorne

The method

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 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)

US$6.20m

US$7.10m

US$7.75m

US$8.29m

US$8.74m

US$9.11m

US$9.43m

US$9.70m

US$9.95m

US$10.2m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 9.22%

Est @ 6.95%

Est @ 5.36%

Est @ 4.25%

Est @ 3.47%

Est @ 2.93%

Est @ 2.55%

Est @ 2.28%

Present Value ($, Millions) Discounted @ 7.3%

US$5.8

US$6.2

US$6.3

US$6.3

US$6.2

US$6.0

US$5.8

US$5.5

US$5.3

US$5.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$58m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (1.7%) 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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$10m× (1 + 1.7%) ÷ (7.3%– 1.7%) = US$185m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$185m÷ ( 1 + 7.3%)10= US$92m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$150m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of CA$1.4, the company appears about fair value at a 6.2% 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

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Hamilton Thorne 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 7.3%, which is based on a levered beta of 0.932. 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 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. 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 Hamilton Thorne, we've compiled three important elements you should further examine:

  1. Risks: Be aware that Hamilton Thorne is showing 4 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 HTL's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. Simply Wall St updates its DCF calculation for every Canadian 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.