U.S. Markets open in 6 hrs 39 mins
  • S&P Futures

    3,678.50
    -30.50 (-0.82%)
     
  • Dow Futures

    29,472.00
    -197.00 (-0.66%)
     
  • Nasdaq Futures

    11,279.50
    -97.25 (-0.85%)
     
  • Russell 2000 Futures

    1,670.80
    -15.30 (-0.91%)
     
  • Crude Oil

    77.55
    -1.19 (-1.51%)
     
  • Gold

    1,643.70
    -11.90 (-0.72%)
     
  • Silver

    18.48
    -0.36 (-1.92%)
     
  • EUR/USD

    0.9650
    -0.0038 (-0.3956%)
     
  • 10-Yr Bond

    3.6970
    0.0000 (0.00%)
     
  • Vix

    29.92
    +2.57 (+9.40%)
     
  • GBP/USD

    1.0632
    -0.0224 (-2.0648%)
     
  • USD/JPY

    143.8240
    +0.5040 (+0.3517%)
     
  • BTC-USD

    18,724.64
    -301.49 (-1.58%)
     
  • CMC Crypto 200

    428.75
    -15.79 (-3.55%)
     
  • FTSE 100

    7,018.60
    -140.92 (-1.97%)
     
  • Nikkei 225

    26,431.55
    -722.28 (-2.66%)
     

Estimating The Intrinsic Value Of West Fraser Timber Co. Ltd. (TSE:WFG)

·5 min read

Does the December share price for West Fraser Timber Co. Ltd. (TSE:WFG) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for West Fraser Timber

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, 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) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$1.35b

US$967.0m

US$767.4m

US$660.1m

US$598.6m

US$562.3m

US$541.1m

US$529.3m

US$523.7m

US$522.2m

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ -20.64%

Est @ -13.98%

Est @ -9.32%

Est @ -6.06%

Est @ -3.78%

Est @ -2.18%

Est @ -1.06%

Est @ -0.28%

Present Value ($, Millions) Discounted @ 8.0%

US$1.2k

US$830

US$610

US$486

US$408

US$355

US$316

US$287

US$263

US$243

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$5.0b

The second stage is also known as Terminal Value, this is the business's cash flow after 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 1.6%. We discount the terminal cash flows to today's value at a cost of equity of 8.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$522m× (1 + 1.6%) ÷ (8.0%– 1.6%) = US$8.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$8.3b÷ ( 1 + 8.0%)10= US$3.8b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$8.9b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$112, 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. 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 West Fraser Timber 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 8.0%, which is based on a levered beta of 1.465. 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.

Moving On:

Although the valuation of a company is important, it 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. 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 West Fraser Timber, there are three important aspects you should look at:

  1. Risks: As an example, we've found 3 warning signs for West Fraser Timber (2 make us uncomfortable!) that you need to consider before investing here.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for WFG'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 Canadian stock every day, so if you want to find the intrinsic value of any other stock just search here.

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

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.