U.S. markets close in 41 minutes
  • S&P 500

    3,846.92
    -6.15 (-0.16%)
     
  • Dow 30

    31,051.63
    -124.38 (-0.40%)
     
  • Nasdaq

    13,545.50
    +14.59 (+0.11%)
     
  • Russell 2000

    2,153.57
    +12.15 (+0.57%)
     
  • Crude Oil

    52.25
    -0.88 (-1.66%)
     
  • Gold

    1,855.30
    -10.60 (-0.57%)
     
  • Silver

    25.52
    -0.33 (-1.27%)
     
  • EUR/USD

    1.2176
    +0.0003 (+0.02%)
     
  • 10-Yr Bond

    1.0910
    -0.0180 (-1.62%)
     
  • GBP/USD

    1.3676
    -0.0055 (-0.40%)
     
  • USD/JPY

    103.8200
    +0.3150 (+0.30%)
     
  • BTC-USD

    33,551.80
    +3,068.06 (+10.06%)
     
  • CMC Crypto 200

    663.55
    +53.56 (+8.78%)
     
  • FTSE 100

    6,695.07
    -20.35 (-0.30%)
     
  • Nikkei 225

    28,631.45
    -125.41 (-0.44%)
     

An Intrinsic Calculation For Questor Technology Inc. (CVE:QST) Suggests It's 36% Undervalued

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Questor Technology Inc. (CVE:QST) by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. There's really not all that much to it, even though it might appear quite complex.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Questor Technology

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 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, 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 (CA$, Millions)

CA$1.24m

CA$6.00m

CA$6.92m

CA$7.70m

CA$8.34m

CA$8.86m

CA$9.29m

CA$9.65m

CA$9.95m

CA$10.2m

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ 15.35%

Est @ 11.2%

Est @ 8.31%

Est @ 6.28%

Est @ 4.86%

Est @ 3.86%

Est @ 3.16%

Est @ 2.68%

Present Value (CA$, Millions) Discounted @ 9.0%

CA$1.1

CA$5.0

CA$5.3

CA$5.4

CA$5.4

CA$5.3

CA$5.1

CA$4.8

CA$4.6

CA$4.3

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

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 1.5%. We discount the terminal cash flows to today's value at a cost of equity of 9.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$10m× (1 + 1.5%) ÷ (9.0%– 1.5%) = CA$139m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$139m÷ ( 1 + 9.0%)10= CA$59m

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 CA$105m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$2.4, the company appears quite undervalued at a 36% 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

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 Questor Technology 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 9.0%, which is based on a levered beta of 1.429. 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:

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. It's not possible to obtain a foolproof valuation with a DCF model. 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. Can we work out why the company is trading at a discount to intrinsic value? For Questor Technology, we've compiled three fundamental factors you should look at:

  1. Risks: Case in point, we've spotted 4 warning signs for Questor Technology you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for QST's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. Simply Wall St updates its DCF calculation for every Canadian stock every day, so if you want to find the intrinsic value of any other stock 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.