U.S. Markets open in 8 hrs 55 mins

An Intrinsic Calculation For Shanghai Jin Jiang International Hotels (Group) Company Limited (HKG:2006) Suggests It's 38% Undervalued

Simply Wall St

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Shanghai Jin Jiang International Hotels (Group) Company Limited (HKG:2006) as an investment opportunity by taking the expected future cash flows and discounting them to today's 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.

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

See our latest analysis for Shanghai Jin Jiang International Hotels (Group)

The calculation

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
Levered FCF (CN¥, Millions) CN¥1.81k CN¥3.08k CN¥2.47k CN¥2.10k CN¥1.90k CN¥1.78k CN¥1.71k CN¥1.68k CN¥1.67k CN¥1.67k
Growth Rate Estimate Source Analyst x1 Analyst x1 Analyst x1 Est @ -14.76% Est @ -9.73% Est @ -6.21% Est @ -3.75% Est @ -2.02% Est @ -0.81% Est @ 0.03%
Present Value (CN¥, Millions) Discounted @ 13.88% CN¥1.59k CN¥2.37k CN¥1.67k CN¥1.25k CN¥991.60 CN¥816.68 CN¥690.29 CN¥593.91 CN¥517.29 CN¥454.40

Present Value of 10-year Cash Flow (PVCF)= CN¥10.94b

"Est" = FCF growth rate estimated by Simply Wall St

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 10-year government bond rate of 2%. We discount the terminal cash flows to today's value at a cost of equity of 13.9%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = CN¥1.7b × (1 + 2%) ÷ (13.9% – 2%) = CN¥14b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = CN¥CN¥14b ÷ ( 1 + 13.9%)10 = CN¥3.90b

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 CN¥14.85b. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value estimate in the company’s reported currency of CN¥2.67. However, 2006’s primary listing is in China, and 1 share of 2006 in CNY represents 1.142 ( CNY/ HKD) share of SEHK:2006, so the intrinsic value per share in HKD is HK$3.05. Relative to the current share price of HK$1.89, the company appears quite undervalued at a 38% 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.

SEHK:2006 Intrinsic value, May 16th 2019

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 Shanghai Jin Jiang International Hotels (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 13.9%, which is based on a levered beta of 1.992. 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 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 Shanghai Jin Jiang International Hotels (Group), I've put together three pertinent factors you should look at:

  1. Financial Health: Does 2006 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 2006'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 2006? 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 HK stock every day, so if you want to find the intrinsic value of any other stock just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at 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. Simply Wall St has no position in the stocks mentioned. Thank you for reading.