U.S. Markets open in 6 hrs 47 mins
  • S&P Futures

    4,245.50
    +9.25 (+0.22%)
     
  • Dow Futures

    33,933.00
    +98.00 (+0.29%)
     
  • Nasdaq Futures

    14,299.00
    +40.75 (+0.29%)
     
  • Russell 2000 Futures

    2,297.80
    +5.30 (+0.23%)
     
  • Crude Oil

    73.08
    +0.02 (+0.03%)
     
  • Gold

    1,780.30
    +2.90 (+0.16%)
     
  • Silver

    25.93
    +0.08 (+0.30%)
     
  • EUR/USD

    1.1939
    -0.0004 (-0.0358%)
     
  • 10-Yr Bond

    1.4720
    0.0000 (0.00%)
     
  • Vix

    16.66
    -1.23 (-6.88%)
     
  • GBP/USD

    1.3956
    +0.0009 (+0.0642%)
     
  • USD/JPY

    110.8370
    +0.2020 (+0.1826%)
     
  • BTC-USD

    34,133.74
    +1,462.00 (+4.47%)
     
  • CMC Crypto 200

    819.37
    +25.04 (+3.15%)
     
  • FTSE 100

    7,090.01
    +27.72 (+0.39%)
     
  • Nikkei 225

    28,874.89
    -9.24 (-0.03%)
     

Estimating The Intrinsic Value Of Sleep Country Canada Holdings Inc. (TSE:ZZZ)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Sleep Country Canada Holdings Inc. (TSE:ZZZ) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. There's really not all that much to it, even though it might appear quite complex.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Sleep Country Canada Holdings

The model

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. To begin with, we have to get estimates of 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, 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 (CA$, Millions)

CA$90.3m

CA$98.0m

CA$95.2m

CA$93.8m

CA$93.3m

CA$93.4m

CA$93.8m

CA$94.6m

CA$95.5m

CA$96.7m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ -2.76%

Est @ -1.47%

Est @ -0.57%

Est @ 0.06%

Est @ 0.5%

Est @ 0.81%

Est @ 1.02%

Est @ 1.18%

Present Value (CA$, Millions) Discounted @ 8.4%

CA$83.3

CA$83.4

CA$74.8

CA$68.0

CA$62.3

CA$57.5

CA$53.3

CA$49.6

CA$46.2

CA$43.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$621m

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 (1.5%) 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 8.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$97m× (1 + 1.5%) ÷ (8.4%– 1.5%) = CA$1.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$1.4b÷ ( 1 + 8.4%)10= CA$637m

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 CA$1.3b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$29.2, 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. 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 Sleep Country Canada 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 8.4%, which is based on a levered beta of 1.456. 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:

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. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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 Sleep Country Canada Holdings, we've compiled three further aspects you should further examine:

  1. Risks: To that end, you should be aware of the 1 warning sign we've spotted with Sleep Country Canada Holdings .

  2. Future Earnings: How does ZZZ'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the TSX 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. 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.