U.S. Markets open in 2 hrs 16 mins
  • S&P Futures

    3,816.75
    -8.75 (-0.23%)
     
  • Dow Futures

    30,906.00
    -27.00 (-0.09%)
     
  • Nasdaq Futures

    11,637.50
    -36.75 (-0.31%)
     
  • Russell 2000 Futures

    1,733.90
    -4.40 (-0.25%)
     
  • Crude Oil

    112.61
    +0.85 (+0.76%)
     
  • Gold

    1,826.80
    +5.60 (+0.31%)
     
  • Silver

    20.88
    +0.07 (+0.36%)
     
  • EUR/USD

    1.0533
    +0.0008 (+0.07%)
     
  • 10-Yr Bond

    3.2060
    0.0000 (0.00%)
     
  • Vix

    28.89
    +1.94 (+7.20%)
     
  • GBP/USD

    1.2160
    -0.0024 (-0.20%)
     
  • USD/JPY

    136.5230
    +0.3950 (+0.29%)
     
  • BTC-USD

    20,027.12
    -945.34 (-4.51%)
     
  • CMC Crypto 200

    433.09
    -16.97 (-3.77%)
     
  • FTSE 100

    7,288.17
    -35.24 (-0.48%)
     
  • Nikkei 225

    26,804.60
    -244.87 (-0.91%)
     

Estimating The Intrinsic Value Of Imperial Petroleum Inc. (NASDAQ:IMPP)

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Imperial Petroleum Inc. (NASDAQ:IMPP) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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. 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 Imperial Petroleum

Crunching the numbers

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$5.33m

US$5.45m

US$5.57m

US$5.68m

US$5.80m

US$5.92m

US$6.03m

US$6.15m

US$6.27m

US$6.39m

Growth Rate Estimate Source

Est @ 2.4%

Est @ 2.26%

Est @ 2.16%

Est @ 2.09%

Est @ 2.04%

Est @ 2%

Est @ 1.98%

Est @ 1.96%

Est @ 1.95%

Est @ 1.94%

Present Value ($, Millions) Discounted @ 11%

US$4.8

US$4.4

US$4.0

US$3.7

US$3.4

US$3.1

US$2.9

US$2.6

US$2.4

US$2.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$33m

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 (1.9%) 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 11%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$6.4m× (1 + 1.9%) ÷ (11%– 1.9%) = US$69m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$69m÷ ( 1 + 11%)10= US$24m

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$57m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$2.7, 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.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Imperial Petroleum 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 11%, which is based on a levered beta of 1.204. 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Imperial Petroleum, we've compiled three fundamental factors you should look at:

  1. Risks: Be aware that Imperial Petroleum is showing 2 warning signs in our investment analysis , you should know about...

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQCM every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.