U.S. markets closed
  • S&P Futures

    4,123.00
    -3.50 (-0.08%)
     
  • Dow Futures

    33,705.00
    +2.00 (+0.01%)
     
  • Nasdaq Futures

    13,745.75
    -48.50 (-0.35%)
     
  • Russell 2000 Futures

    2,186.70
    +2.70 (+0.12%)
     
  • Crude Oil

    62.61
    +0.17 (+0.27%)
     
  • Gold

    1,777.20
    -1.20 (-0.07%)
     
  • Silver

    25.83
    -0.01 (-0.04%)
     
  • EUR/USD

    1.2038
    -0.0003 (-0.02%)
     
  • 10-Yr Bond

    1.5620
    -0.0390 (-2.44%)
     
  • Vix

    18.68
    +1.39 (+8.04%)
     
  • GBP/USD

    1.3934
    -0.0003 (-0.02%)
     
  • USD/JPY

    108.1090
    +0.0390 (+0.04%)
     
  • BTC-USD

    56,484.77
    +510.39 (+0.91%)
     
  • CMC Crypto 200

    1,290.73
    +56.32 (+4.56%)
     
  • FTSE 100

    6,859.87
    -140.21 (-2.00%)
     
  • Nikkei 225

    29,100.38
    0.00 (0.00%)
     

Are Investors Undervaluing Euromoney Institutional Investor PLC (LON:ERM) By 42%?

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Euromoney Institutional Investor PLC (LON:ERM) by taking the expected future cash flows and discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Euromoney Institutional Investor

The calculation

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 start off with, we need to estimate 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£40.4m

UK£59.5m

UK£74.4m

UK£85.3m

UK£94.4m

UK£101.6m

UK£107.4m

UK£112.0m

UK£115.7m

UK£118.8m

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x4

Est @ 14.69%

Est @ 10.59%

Est @ 7.71%

Est @ 5.7%

Est @ 4.29%

Est @ 3.3%

Est @ 2.61%

Present Value (£, Millions) Discounted @ 6.4%

UK£38.0

UK£52.5

UK£61.8

UK£66.6

UK£69.2

UK£70.0

UK£69.5

UK£68.2

UK£66.2

UK£63.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£625m

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. 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 (1.0%) 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 6.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£119m× (1 + 1.0%) ÷ (6.4%– 1.0%) = UK£2.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£2.2b÷ ( 1 + 6.4%)10= UK£1.2b

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 UK£1.8b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of UK£9.7, the company appears quite undervalued at a 42% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

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 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 Euromoney Institutional Investor 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 6.4%, which is based on a levered beta of 0.908. 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, the DCF calculation 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. 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. Can we work out why the company is trading at a discount to intrinsic value? For Euromoney Institutional Investor, we've compiled three essential aspects you should further research:

  1. Risks: For example, we've discovered 1 warning sign for Euromoney Institutional Investor that you should be aware of before investing here.

  2. Future Earnings: How does ERM'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 LSE 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.