U.S. markets closed
  • S&P Futures

    4,406.75
    +17.25 (+0.39%)
     
  • Dow Futures

    34,947.00
    +115.00 (+0.33%)
     
  • Nasdaq Futures

    15,003.00
    +47.25 (+0.32%)
     
  • Russell 2000 Futures

    2,235.10
    +13.50 (+0.61%)
     
  • Crude Oil

    72.94
    -1.01 (-1.37%)
     
  • Gold

    1,811.60
    -5.60 (-0.31%)
     
  • Silver

    25.40
    -0.15 (-0.59%)
     
  • EUR/USD

    1.1867
    -0.0008 (-0.07%)
     
  • 10-Yr Bond

    1.2390
    -0.0300 (-2.36%)
     
  • Vix

    18.24
    +0.54 (+3.05%)
     
  • GBP/USD

    1.3890
    -0.0017 (-0.12%)
     
  • USD/JPY

    109.6700
    +0.0550 (+0.05%)
     
  • BTC-USD

    39,602.54
    -2,105.35 (-5.05%)
     
  • CMC Crypto 200

    957.39
    +7.49 (+0.79%)
     
  • FTSE 100

    7,032.30
    -46.12 (-0.65%)
     
  • Nikkei 225

    27,713.98
    +430.39 (+1.58%)
     

Estimating The Intrinsic Value Of Marine Products Corporation (NYSE:MPX)

·6 min read

Today we will run through one way of estimating the intrinsic value of Marine Products Corporation (NYSE:MPX) by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. 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 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.

View our latest analysis for Marine Products

Is Marine Products fairly valued?

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$30.8m

US$33.1m

US$35.0m

US$36.7m

US$38.2m

US$39.4m

US$40.6m

US$41.7m

US$42.7m

US$43.8m

Growth Rate Estimate Source

Est @ 9.95%

Est @ 7.58%

Est @ 5.92%

Est @ 4.75%

Est @ 3.94%

Est @ 3.37%

Est @ 2.97%

Est @ 2.69%

Est @ 2.5%

Est @ 2.36%

Present Value ($, Millions) Discounted @ 8.9%

US$28.2

US$27.9

US$27.1

US$26.1

US$24.9

US$23.7

US$22.4

US$21.1

US$19.9

US$18.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$240m

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. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 8.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$44m× (1 + 2.0%) ÷ (8.9%– 2.0%) = US$652m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$652m÷ ( 1 + 8.9%)10= US$278m

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 US$518m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$17.4, the company appears around fair value at the time of writing. 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

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. 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 Marine Products 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 8.9%, which is based on a levered beta of 1.309. 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:

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. 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Marine Products, we've compiled three additional elements you should assess:

  1. Risks: For example, we've discovered 1 warning sign for Marine Products that you should be aware of before investing here.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for MPX's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 American 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 (at) simplywallst.com.