U.S. Markets closed
  • S&P Futures

    4,158.00
    -25.50 (-0.61%)
     
  • Dow Futures

    34,583.00
    -85.00 (-0.25%)
     
  • Nasdaq Futures

    13,205.50
    -151.25 (-1.13%)
     
  • Russell 2000 Futures

    2,186.20
    -23.40 (-1.06%)
     
  • Crude Oil

    64.56
    -0.36 (-0.55%)
     
  • Gold

    1,837.50
    -0.10 (-0.01%)
     
  • Silver

    27.42
    -0.07 (-0.26%)
     
  • EUR/USD

    1.2136
    +0.0001 (+0.0121%)
     
  • 10-Yr Bond

    1.6020
    +0.0250 (+1.59%)
     
  • Vix

    19.66
    +2.97 (+17.80%)
     
  • GBP/USD

    1.4119
    -0.0003 (-0.0184%)
     
  • USD/JPY

    108.9280
    +0.0870 (+0.0799%)
     
  • BTC-USD

    55,744.56
    -2,972.93 (-5.06%)
     
  • CMC Crypto 200

    1,461.10
    -100.20 (-6.42%)
     
  • FTSE 100

    7,123.68
    -6.03 (-0.08%)
     
  • Nikkei 225

    28,855.24
    -663.10 (-2.25%)
     

An Intrinsic Calculation For Flughafen Wien Aktiengesellschaft (VIE:FLU) Suggests It's 43% Undervalued

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

In this article we are going to estimate the intrinsic value of Flughafen Wien Aktiengesellschaft (VIE:FLU) by estimating the company's future cash flows and discounting them to their present value. I will be using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

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 want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for Flughafen Wien

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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.

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) forecast

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF (€, Millions)

-€84.0m

€92.1m

€135.8m

€191.1m

€206.9m

€217.7m

€226.0m

€232.4m

€237.2m

€241.1m

Growth Rate Estimate Source

Analyst x1

Analyst x2

Analyst x2

Analyst x1

Analyst x1

Est @ 5.24%

Est @ 3.81%

Est @ 2.8%

Est @ 2.1%

Est @ 1.61%

Present Value (€, Millions) Discounted @ 5.9%

-€79.3

€82.2

€114

€152

€156

€155

€152

€147

€142

€136

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €1.2b

After calculating the present value of future cash flows in the intial 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 10-year government bond rate (0.5%) 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 5.9%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = €241m× (1 + 0.5%) ÷ 5.9%– 0.5%) = €4.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €4.5b÷ ( 1 + 5.9%)10= €2.5b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €3.7b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of €25.0, the company appears quite good value at a 43% 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.

WBAG:FLU Intrinsic value May 18th 2020
WBAG:FLU Intrinsic value May 18th 2020

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. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Flughafen Wien 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 5.9%, which is based on a levered beta of 0.802. 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.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" 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. What is the reason for the share price to differ from the intrinsic value? For Flughafen Wien, There are three additional factors you should look at:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 1 warning sign with Flughafen Wien , and understanding this should be part of your investment process.

  2. Future Earnings: How does FLU'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 WBAG every day. If you want to find the calculation for other stocks just search here.

Love or hate this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.

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. Thank you for reading.