U.S. Markets close in 5 hrs 14 mins
  • S&P 500

    3,832.31
    +0.92 (+0.02%)
     
  • Dow 30

    30,968.08
    +0.26 (+0.00%)
     
  • Nasdaq

    11,348.25
    +26.01 (+0.23%)
     
  • Russell 2000

    1,727.87
    -13.46 (-0.77%)
     
  • Crude Oil

    95.86
    -3.64 (-3.66%)
     
  • Gold

    1,751.50
    -12.40 (-0.70%)
     
  • Silver

    19.11
    -0.01 (-0.03%)
     
  • EUR/USD

    1.0182
    -0.0088 (-0.8553%)
     
  • 10-Yr Bond

    2.8710
    +0.0620 (+2.21%)
     
  • Vix

    27.73
    +0.19 (+0.69%)
     
  • GBP/USD

    1.1895
    -0.0057 (-0.4770%)
     
  • USD/JPY

    135.7480
    -0.0940 (-0.0692%)
     
  • BTC-USD

    20,187.52
    +644.32 (+3.30%)
     
  • CMC Crypto 200

    437.10
    +1.58 (+0.36%)
     
  • FTSE 100

    7,138.63
    +113.16 (+1.61%)
     
  • Nikkei 225

    26,107.65
    -315.82 (-1.20%)
     

An Intrinsic Calculation For Likewise Group plc (LON:LIKE) Suggests It's 42% Undervalued

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Likewise Group plc (LON:LIKE) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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.

Check out our latest analysis for Likewise Group

What's the estimated valuation?

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 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (£, Millions)

UK£2.60m

UK£4.93m

UK£5.76m

UK£6.45m

UK£7.00m

UK£7.45m

UK£7.79m

UK£8.07m

UK£8.29m

UK£8.47m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 16.73%

Est @ 11.98%

Est @ 8.65%

Est @ 6.32%

Est @ 4.69%

Est @ 3.54%

Est @ 2.74%

Est @ 2.19%

Present Value (£, Millions) Discounted @ 6.1%

UK£2.4

UK£4.4

UK£4.8

UK£5.1

UK£5.2

UK£5.2

UK£5.1

UK£5.0

UK£4.9

UK£4.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£46m

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 0.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = UK£8.5m× (1 + 0.9%) ÷ (6.1%– 0.9%) = UK£163m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£163m÷ ( 1 + 6.1%)10= UK£90m

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£136m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£0.3, the company appears quite undervalued at a 42% 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

The assumptions

Now 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 Likewise Group 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 6.1%, which is based on a levered beta of 1.086. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. 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. What is the reason for the share price sitting below the intrinsic value? For Likewise Group, there are three relevant factors you should further examine:

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

  2. Future Earnings: How does LIKE'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 AIM every day. If you want to find the calculation for other stocks 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.