U.S. markets open in 4 hours 46 minutes
  • S&P Futures

    3,800.75
    -38.25 (-1.00%)
     
  • Dow Futures

    31,329.00
    -136.00 (-0.43%)
     
  • Nasdaq Futures

    12,396.25
    -267.50 (-2.11%)
     
  • Russell 2000 Futures

    2,165.40
    -24.30 (-1.11%)
     
  • Crude Oil

    66.27
    +0.18 (+0.27%)
     
  • Gold

    1,686.80
    -11.70 (-0.69%)
     
  • Silver

    25.25
    -0.03 (-0.13%)
     
  • EUR/USD

    1.1875
    -0.0050 (-0.42%)
     
  • 10-Yr Bond

    1.5540
    0.0000 (0.00%)
     
  • Vix

    28.34
    -0.23 (-0.81%)
     
  • GBP/USD

    1.3825
    -0.0003 (-0.02%)
     
  • USD/JPY

    108.5540
    +0.1720 (+0.16%)
     
  • BTC-USD

    49,730.00
    -817.27 (-1.62%)
     
  • CMC Crypto 200

    1,004.25
    +61.08 (+6.48%)
     
  • FTSE 100

    6,620.21
    -10.31 (-0.16%)
     
  • Nikkei 225

    28,743.25
    -121.07 (-0.42%)
     

An Intrinsic Calculation For MNF Group Limited (ASX:MNF) Suggests It's 37% Undervalued

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • 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 MNF Group Limited (ASX:MNF) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for MNF Group

What's the estimated valuation?

We are going to use a two-stage DCF 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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$14.8m

AU$17.9m

AU$20.7m

AU$22.8m

AU$24.5m

AU$26.0m

AU$27.2m

AU$28.3m

AU$29.2m

AU$30.1m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x3

Est @ 10.03%

Est @ 7.63%

Est @ 5.94%

Est @ 4.76%

Est @ 3.94%

Est @ 3.36%

Est @ 2.95%

Present Value (A$, Millions) Discounted @ 6.2%

AU$13.9

AU$15.8

AU$17.3

AU$17.9

AU$18.2

AU$18.1

AU$17.9

AU$17.5

AU$17.0

AU$16.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$170m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (2.0%) 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 6.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$30m× (1 + 2.0%) ÷ (6.2%– 2.0%) = AU$734m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$734m÷ ( 1 + 6.2%)10= AU$402m

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 AU$572m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of AU$4.3, the company appears quite undervalued at a 37% discount to where the stock price trades currently. 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

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 MNF 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 6.2%, which is based on a levered beta of 0.800. 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 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. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For MNF Group, we've compiled three essential aspects you should assess:

  1. Financial Health: Does MNF 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 MNF'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 ASX 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.