U.S. markets close in 54 minutes
  • S&P 500

    3,669.97
    +7.52 (+0.21%)
     
  • Dow 30

    29,875.67
    +51.75 (+0.17%)
     
  • Nasdaq

    12,354.69
    -0.41 (-0.00%)
     
  • Russell 2000

    1,836.98
    +0.93 (+0.05%)
     
  • Crude Oil

    45.23
    +0.68 (+1.53%)
     
  • Gold

    1,833.10
    +14.20 (+0.78%)
     
  • Silver

    24.17
    +0.08 (+0.31%)
     
  • EUR/USD

    1.2107
    +0.0028 (+0.23%)
     
  • 10-Yr Bond

    0.9480
    +0.0140 (+1.50%)
     
  • GBP/USD

    1.3358
    -0.0065 (-0.49%)
     
  • USD/JPY

    104.5100
    +0.1940 (+0.19%)
     
  • BTC-USD

    19,099.27
    +105.37 (+0.55%)
     
  • CMC Crypto 200

    374.79
    +9.88 (+2.71%)
     
  • FTSE 100

    6,463.39
    +78.66 (+1.23%)
     
  • Nikkei 225

    26,800.98
    +13.44 (+0.05%)
     

Estimating The Intrinsic Value Of Stella-Jones Inc. (TSE:SJ)

Simply Wall St
·6 min read

How far off is Stella-Jones Inc. (TSE:SJ) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Stella-Jones

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. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$200.7m

CA$227.3m

CA$246.7m

CA$262.6m

CA$275.8m

CA$286.9m

CA$296.4m

CA$304.7m

CA$312.2m

CA$319.2m

Growth Rate Estimate Source

Analyst x4

Analyst x1

Est @ 8.52%

Est @ 6.46%

Est @ 5.02%

Est @ 4.01%

Est @ 3.31%

Est @ 2.81%

Est @ 2.47%

Est @ 2.23%

Present Value (CA$, Millions) Discounted @ 11%

CA$181

CA$184

CA$180

CA$172

CA$163

CA$152

CA$141

CA$131

CA$121

CA$111

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$1.5b

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. 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 (1.7%) 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)= FCF2030 × (1 + g) ÷ (r – g) = CA$319m× (1 + 1.7%) ÷ (11%– 1.7%) = CA$3.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$3.4b÷ ( 1 + 11%)10= CA$1.2b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$2.7b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$42.8, 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

The 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. 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 Stella-Jones 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 1.578. 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. 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Stella-Jones, we've put together three further aspects you should further examine:

  1. Risks: We feel that you should assess the 2 warning signs for Stella-Jones we've flagged before making an investment in the company.

  2. Future Earnings: How does SJ'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 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@simplywallst.com.