U.S. markets open in 1 hour 47 minutes
  • S&P Futures

    3,214.75
    -23.25 (-0.72%)
     
  • Dow Futures

    26,495.00
    -220.00 (-0.82%)
     
  • Nasdaq Futures

    10,841.00
    -50.75 (-0.47%)
     
  • Russell 2000 Futures

    1,433.20
    -13.80 (-0.95%)
     
  • Crude Oil

    39.87
    -0.44 (-1.09%)
     
  • Gold

    1,861.70
    -15.20 (-0.81%)
     
  • Silver

    22.83
    -0.37 (-1.58%)
     
  • EUR/USD

    1.1643
    -0.0033 (-0.28%)
     
  • 10-Yr Bond

    0.6660
    0.0000 (0.00%)
     
  • Vix

    29.79
    +1.21 (+4.23%)
     
  • GBP/USD

    1.2738
    -0.0013 (-0.11%)
     
  • USD/JPY

    105.4700
    +0.0680 (+0.06%)
     
  • BTC-USD

    10,625.19
    -135.40 (-1.26%)
     
  • CMC Crypto 200

    216.79
    +7.85 (+3.76%)
     
  • FTSE 100

    5,786.94
    -35.84 (-0.62%)
     
  • Nikkei 225

    23,204.62
    +116.80 (+0.51%)
     

Estimating The Intrinsic Value Of The Panoply Holdings plc (LON:TPX)

Simply Wall St

In this article we are going to estimate the intrinsic value of The Panoply Holdings plc (LON:TPX) by taking the expected 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. It may sound complicated, but actually it is quite simple!

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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for Panoply Holdings

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. 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.

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

UK£2.54m

UK£4.64m

UK£4.81m

UK£4.93m

UK£5.04m

UK£5.14m

UK£5.22m

UK£5.30m

UK£5.38m

UK£5.46m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x2

Est @ 2.6%

Est @ 2.19%

Est @ 1.9%

Est @ 1.69%

Est @ 1.55%

Est @ 1.45%

Est @ 1.38%

Present Value (£, Millions) Discounted @ 8.8%

UK£2.3

UK£3.9

UK£3.7

UK£3.5

UK£3.3

UK£3.1

UK£2.9

UK£2.7

UK£2.5

UK£2.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£30m

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 1.2%. We discount the terminal cash flows to today's value at a cost of equity of 8.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£5.5m× (1 + 1.2%) ÷ (8.8%– 1.2%) = UK£73m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£73m÷ ( 1 + 8.8%)10= UK£31m

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£61m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£0.9, the company appears about fair value at a 15% 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. 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 Panoply Holdings 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 8.8%, which is based on a levered beta of 1.099. 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. DCF models are not the be-all and end-all of investment valuation. 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Panoply Holdings, we've compiled three important factors you should further examine:

  1. Risks: Case in point, we've spotted 3 warning signs for Panoply Holdings you should be aware of.

  2. Future Earnings: How does TPX'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.