U.S. Markets closed

Intrinsic Calculation For Ramsay Health Care Limited (ASX:RHC) Shows Investors Are Overpaying

Kristin Rankin

Want to participate in a short research study? Help shape the future of investing tools and you could win a $250 gift card!

In this article I am going to calculate the intrinsic value of Ramsay Health Care Limited (ASX:RHC) by estimating the company’s future cash flows and discounting them to their present value. I will be using the Discounted Cash Flows (DCF) model. It may sound complicated, but actually it is quite simple! If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. If you are reading this and its not February 2019 then I highly recommend you check out the latest calculation for Ramsay Health Care by following the link below.

View our latest analysis for Ramsay Health Care

Is RHC fairly valued?

I’m 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 perpetual stable growth rate. In the first stage we need to estimate the cash flows to the business over the next five years. For this I used the consensus of the analysts covering the stock, as you can see below. The sum of these cash flows is then discounted to today’s value.

5-year cash flow estimate

2019 2020 2021 2022 2023
Levered FCF (A$, Millions) A$413.76 A$584.18 A$567.05 A$540.03 A$624.10
Source Analyst x2 Analyst x3 Analyst x2 Analyst x1 Est @ 15.57%
Present Value Discounted @ 8.46% A$381.48 A$496.58 A$444.41 A$390.21 A$415.78

Present Value of 5-year Cash Flow (PVCF)= AU$2.1b

After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (2.3%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 8.5%.

Terminal Value (TV) = FCF2023 × (1 + g) ÷ (r – g) = AU$624m × (1 + 2.3%) ÷ (8.5% – 2.3%) = AU$10b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = AU$10b ÷ ( 1 + 8.5%)5 = AU$6.9b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is AU$9.0b. To get the intrinsic value per share, we divide this by the total number of shares outstanding, or the equivalent number if this is a depositary receipt or ADR. This results in an intrinsic value of A$45.02. Compared to the current share price of A$58.55, the stock is rather overvalued and not available at a discount at this time.

ASX:RHC Intrinsic Value Export February 17th 19

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 my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Ramsay Health Care as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 8.5%, which is based on a levered beta of 0.800. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For RHC, there are three key factors you should look at:

  1. Financial Health: Does RHC 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 RHC’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: Are there other high quality stocks you could be holding instead of RHC? 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 does a DCF calculation for every AU stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.