U.S. markets closed
  • S&P Futures

    3,402.25
    +8.75 (+0.26%)
     
  • Dow Futures

    27,651.00
    +70.00 (+0.25%)
     
  • Nasdaq Futures

    11,520.00
    +27.75 (+0.24%)
     
  • Russell 2000 Futures

    1,606.50
    +4.40 (+0.27%)
     
  • Crude Oil

    38.69
    +0.13 (+0.34%)
     
  • Gold

    1,907.10
    +1.40 (+0.07%)
     
  • Silver

    24.44
    +0.02 (+0.08%)
     
  • EUR/USD

    1.1826
    +0.0013 (+0.11%)
     
  • 10-Yr Bond

    0.8010
    -0.0400 (-4.76%)
     
  • Vix

    32.46
    +4.91 (+17.82%)
     
  • GBP/USD

    1.3028
    +0.0007 (+0.06%)
     
  • USD/JPY

    104.7910
    -0.0440 (-0.04%)
     
  • BTC-USD

    13,099.03
    +38.20 (+0.29%)
     
  • CMC Crypto 200

    261.39
    -2.02 (-0.77%)
     
  • FTSE 100

    5,792.01
    -68.27 (-1.16%)
     
  • Nikkei 225

    23,396.08
    -98.26 (-0.42%)
     

A Look At The Fair Value Of Austpac Resources N.L. (ASX:APG)

Simply Wall St
·6 mins read

Today we will run through one way of estimating the intrinsic value of Austpac Resources N.L. (ASX:APG) by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. There's really not all that much to it, even though it might appear quite complex.

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.

See our latest analysis for Austpac Resources

Step by step through 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 start off with, we need to estimate the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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 (A$, Millions)

AU$309.2k

AU$313.2k

AU$318.1k

AU$323.8k

AU$330.0k

AU$336.7k

AU$343.8k

AU$351.2k

AU$358.8k

AU$366.7k

Growth Rate Estimate Source

Est @ 0.87%

Est @ 1.29%

Est @ 1.58%

Est @ 1.78%

Est @ 1.93%

Est @ 2.03%

Est @ 2.1%

Est @ 2.15%

Est @ 2.18%

Est @ 2.2%

Present Value (A$, Millions) Discounted @ 8.3%

AU$0.3

AU$0.3

AU$0.3

AU$0.2

AU$0.2

AU$0.2

AU$0.2

AU$0.2

AU$0.2

AU$0.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$2.0m

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 (2.3%) 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 8.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$367k× (1 + 2.3%) ÷ (8.3%– 2.3%) = AU$6.2m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$6.2m÷ ( 1 + 8.3%)10= AU$2.8m

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 AU$4.8m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$0.002, the company appears around fair value at the time of writing. 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. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 Austpac Resources 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 8.3%, which is based on a levered beta of 1.011. 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.

Looking Ahead:

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. 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Austpac Resources, we've compiled three essential elements you should explore:

  1. Risks: For example, we've discovered 5 warning signs for Austpac Resources (2 make us uncomfortable!) that you should be aware of before investing here.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. Simply Wall St updates its DCF calculation for every Australian 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@simplywallst.com.