U.S. Markets closed

An Intrinsic Calculation For C&C Group plc (ISE:GCC) Shows It’s 23% Undervalued

Scott Perkins

Today I will be providing a simple run-through of the discounted cash flows (DCF) method to estimate the attractiveness of C&C Group plc (ISE:GCC) as an investment opportunity. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this after March 2018 then I highly recommend you check out the latest calculation for C&C Group here.

Is GCC fairly valued?

I will be using the 2-stage growth model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To start off, I use the analyst consensus estimates of GCC’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 8.22%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of €299.37M. Keen to understand how I calculated this value? Take a look at our detailed analysis here.

ISE:GCC Future Profit Mar 20th 18

The graph above shows how GCC’s earnings are expected to move going forward, which should give you some color on GCC’s outlook. Now we need to calculate the terminal value, which accounts for all the future cash flows after the five years. It’s appropriate to use the 10-year government bond rate of 2.8% as the stable growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is €767.42M.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is €1.07B. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value of €3.54, which, compared to the current share price of €2.72, we find that C&C Group is about right, perhaps slightly undervalued at a 23.13% discount to what it is available for right now.

Next Steps:

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. What is the reason for the share price to differ from the intrinsic value? For GCC, there are three important aspects you should further research:

  1. Financial Health: Does GCC have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does GCC’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: Are there other high quality stocks you could be holding instead of GCC? 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 for every stock on the ISE every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.