U.S. markets open in 1 hour 3 minutes
  • S&P Futures

    3,823.75
    -15.25 (-0.40%)
     
  • Dow Futures

    31,470.00
    +5.00 (+0.02%)
     
  • Nasdaq Futures

    12,527.25
    -136.50 (-1.08%)
     
  • Russell 2000 Futures

    2,190.30
    +0.60 (+0.03%)
     
  • Crude Oil

    65.70
    -0.39 (-0.59%)
     
  • Gold

    1,687.10
    -11.40 (-0.67%)
     
  • Silver

    25.13
    -0.16 (-0.62%)
     
  • EUR/USD

    1.1874
    -0.0051 (-0.43%)
     
  • 10-Yr Bond

    1.5540
    0.0000 (0.00%)
     
  • Vix

    27.14
    -1.43 (-5.01%)
     
  • GBP/USD

    1.3848
    +0.0020 (+0.15%)
     
  • USD/JPY

    108.5900
    +0.2080 (+0.19%)
     
  • BTC-USD

    50,647.45
    +84.94 (+0.17%)
     
  • CMC Crypto 200

    1,023.91
    +80.73 (+8.56%)
     
  • FTSE 100

    6,624.99
    -5.53 (-0.08%)
     
  • Nikkei 225

    28,743.25
    -121.07 (-0.42%)
     

An Intrinsic Calculation For Daily Mail and General Trust plc (LON:DMGT) Suggests It's 25% Undervalued

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

Does the February share price for Daily Mail and General Trust plc (LON:DMGT) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them 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.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Daily Mail and General Trust

Is Daily Mail and General Trust fairly valued?

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 start off with, we need to estimate 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.

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£90.5m

UK£114.0m

UK£138.0m

UK£147.0m

UK£154.1m

UK£159.8m

UK£164.4m

UK£168.2m

UK£171.5m

UK£174.3m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x4

Est @ 6.51%

Est @ 4.86%

Est @ 3.7%

Est @ 2.89%

Est @ 2.32%

Est @ 1.93%

Est @ 1.65%

Present Value (£, Millions) Discounted @ 6.7%

UK£84.8

UK£100

UK£114

UK£113

UK£111

UK£108

UK£104

UK£100

UK£95.6

UK£91.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£1.0b

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.0%) 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 6.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£174m× (1 + 1.0%) ÷ (6.7%– 1.0%) = UK£3.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£3.1b÷ ( 1 + 6.7%)10= UK£1.6b

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£2.6b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£8.7, the company appears a touch undervalued at a 25% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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 Daily Mail and General Trust 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 6.7%, which is based on a levered beta of 0.958. 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Daily Mail and General Trust, we've compiled three relevant aspects you should further examine:

  1. Risks: Every company has them, and we've spotted 2 warning signs for Daily Mail and General Trust you should know about.

  2. Future Earnings: How does DMGT'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 LSE 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.