U.S. Markets close in 5 hrs 31 mins
  • S&P 500

    3,901.04
    -24.39 (-0.62%)
     
  • Dow 30

    31,864.47
    -97.39 (-0.30%)
     
  • Nasdaq

    13,470.04
    -127.93 (-0.94%)
     
  • Russell 2000

    2,270.11
    -14.27 (-0.62%)
     
  • Crude Oil

    63.01
    -0.21 (-0.33%)
     
  • Gold

    1,776.00
    -21.90 (-1.22%)
     
  • Silver

    27.83
    -0.09 (-0.33%)
     
  • EUR/USD

    1.2231
    +0.0063 (+0.5137%)
     
  • 10-Yr Bond

    1.4610
    +0.0720 (+5.18%)
     
  • Vix

    23.08
    +1.74 (+8.15%)
     
  • GBP/USD

    1.4162
    +0.0020 (+0.1444%)
     
  • USD/JPY

    106.1490
    +0.2670 (+0.2522%)
     
  • BTC-USD

    51,259.58
    +1,770.99 (+3.58%)
     
  • CMC Crypto 200

    1,025.14
    +30.48 (+3.06%)
     
  • FTSE 100

    6,673.20
    +14.23 (+0.21%)
     
  • Nikkei 225

    30,168.27
    +496.57 (+1.67%)
     

An Intrinsic Calculation For Yunji Inc. (NASDAQ:YJ) Suggests It's 49% 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 Yunji Inc. (NASDAQ:YJ) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. This is done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Yunji

The method

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. 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) estimate

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF (CN¥, Millions)

CN¥128.0m

CN¥807.0m

CN¥902.2m

CN¥981.5m

CN¥1.05b

CN¥1.10b

CN¥1.15b

CN¥1.19b

CN¥1.22b

CN¥1.25b

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 11.8%

Est @ 8.78%

Est @ 6.67%

Est @ 5.19%

Est @ 4.16%

Est @ 3.43%

Est @ 2.92%

Est @ 2.57%

Present Value (CN¥, Millions) Discounted @ 11%

CN¥116

CN¥660

CN¥667

CN¥656

CN¥632

CN¥601

CN¥566

CN¥530

CN¥493

CN¥457

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CN¥5.4b

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. 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 10-year government bond rate (1.7%) 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 11%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = CN¥1.3b× (1 + 1.7%) ÷ 11%– 1.7%) = CN¥14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CN¥14b÷ ( 1 + 11%)10= CN¥5.2b

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¥11b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$3.6, the company appears quite good value at a 49% 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.

NasdaqGM:YJ Intrinsic value March 27th 2020
NasdaqGM:YJ Intrinsic value March 27th 2020

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Yunji 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 11%, which is based on a levered beta of 1.401. 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:

Whilst important, DCF calculation 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 Yunji, There are three additional factors you should further research:

  1. Risks: As an example, we've found 1 warning sign for Yunji that you need to consider before investing here.

  2. Future Earnings: How does YJ'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

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

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.

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. Thank you for reading.