U.S. markets open in 3 hours 35 minutes
  • S&P Futures

    4,342.00
    +0.50 (+0.01%)
     
  • Dow Futures

    34,033.00
    -22.00 (-0.06%)
     
  • Nasdaq Futures

    14,178.00
    +19.50 (+0.14%)
     
  • Russell 2000 Futures

    1,964.50
    -8.20 (-0.42%)
     
  • Crude Oil

    87.60
    +0.25 (+0.29%)
     
  • Gold

    1,813.40
    -16.30 (-0.89%)
     
  • Silver

    23.33
    -0.48 (-2.00%)
     
  • EUR/USD

    1.1194
    -0.0050 (-0.45%)
     
  • 10-Yr Bond

    1.8480
    0.0000 (0.00%)
     
  • Vix

    30.44
    -0.72 (-2.31%)
     
  • GBP/USD

    1.3410
    -0.0053 (-0.39%)
     
  • USD/JPY

    115.1700
    +0.5100 (+0.44%)
     
  • BTC-USD

    36,420.84
    -1,456.61 (-3.85%)
     
  • CMC Crypto 200

    829.91
    -25.90 (-3.03%)
     
  • FTSE 100

    7,507.39
    +37.61 (+0.50%)
     
  • Nikkei 225

    26,170.30
    -841.03 (-3.11%)
     

Estimating The Intrinsic Value Of Jumbo Interactive Limited (ASX:JIN)

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

How far off is Jumbo Interactive Limited (ASX:JIN) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. One way to achieve this is by employing 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.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 Jumbo Interactive

Crunching the numbers

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (A$, Millions)

AU$29.9m

AU$38.5m

AU$45.9m

AU$51.3m

AU$55.9m

AU$59.6m

AU$62.8m

AU$65.4m

AU$67.8m

AU$69.8m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x1

Est @ 11.83%

Est @ 8.84%

Est @ 6.74%

Est @ 5.28%

Est @ 4.25%

Est @ 3.54%

Est @ 3.03%

Present Value (A$, Millions) Discounted @ 6.6%

AU$28.0

AU$33.9

AU$37.8

AU$39.7

AU$40.5

AU$40.5

AU$40.0

AU$39.1

AU$38.0

AU$36.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$374m

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 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 6.6%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = AU$70m× (1 + 1.9%) ÷ (6.6%– 1.9%) = AU$1.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$1.5b÷ ( 1 + 6.6%)10= AU$781m

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$1.2b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$17.1, the company appears about fair value at a 7.5% discount to where the stock price trades currently. 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

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Jumbo Interactive 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 6.6%, which is based on a levered beta of 1.093. 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:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 Jumbo Interactive, we've compiled three pertinent aspects you should further research:

  1. Risks: Be aware that Jumbo Interactive is showing 1 warning sign in our investment analysis , you should know about...

  2. Future Earnings: How does JIN'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 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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the ASX every day. If you want to find the calculation for other stocks just search here.

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.

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