U.S. markets open in 2 hours 3 minutes
  • S&P Futures

    4,395.75
    -37.25 (-0.84%)
     
  • Dow Futures

    34,597.00
    -146.00 (-0.42%)
     
  • Nasdaq Futures

    14,958.00
    -236.75 (-1.56%)
     
  • Russell 2000 Futures

    2,268.50
    -8.50 (-0.37%)
     
  • Crude Oil

    76.28
    +0.83 (+1.10%)
     
  • Gold

    1,732.60
    -19.40 (-1.11%)
     
  • Silver

    22.17
    -0.52 (-2.29%)
     
  • EUR/USD

    1.1685
    -0.0016 (-0.14%)
     
  • 10-Yr Bond

    1.4840
    0.0000 (0.00%)
     
  • Vix

    21.16
    +3.41 (+19.21%)
     
  • GBP/USD

    1.3609
    -0.0096 (-0.70%)
     
  • USD/JPY

    111.4100
    +0.4320 (+0.39%)
     
  • BTC-USD

    42,022.94
    -1,689.59 (-3.87%)
     
  • CMC Crypto 200

    1,043.87
    -57.65 (-5.23%)
     
  • FTSE 100

    7,028.06
    -35.34 (-0.50%)
     
  • Nikkei 225

    30,183.96
    -56.10 (-0.19%)
     

A Look At The Fair Value Of Proteome Sciences plc (LON:PRM)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Proteome Sciences plc (LON:PRM) by projecting its future cash flows and then discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. 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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Proteome Sciences

What's the estimated valuation?

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 begin with, we have to get estimates of 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (£, Millions)

UK£906.3k

UK£948.1k

UK£981.4k

UK£1.01m

UK£1.03m

UK£1.05m

UK£1.06m

UK£1.08m

UK£1.09m

UK£1.10m

Growth Rate Estimate Source

Est @ 6.19%

Est @ 4.61%

Est @ 3.5%

Est @ 2.73%

Est @ 2.19%

Est @ 1.81%

Est @ 1.54%

Est @ 1.35%

Est @ 1.22%

Est @ 1.13%

Present Value (£, Millions) Discounted @ 7.7%

UK£0.8

UK£0.8

UK£0.8

UK£0.7

UK£0.7

UK£0.7

UK£0.6

UK£0.6

UK£0.6

UK£0.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£6.0m

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 5-year average of the 10-year government bond yield of 0.9%. We discount the terminal cash flows to today's value at a cost of equity of 7.7%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = UK£1.1m× (1 + 0.9%) ÷ (7.7%– 0.9%) = UK£16m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£16m÷ ( 1 + 7.7%)10= UK£7.8m

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 UK£14m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of UK£0.05, the company appears around fair value at the time of writing. 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

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 Proteome Sciences 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 7.7%, which is based on a levered beta of 1.279. 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.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Proteome Sciences, we've compiled three further factors you should assess:

  1. Risks: For instance, we've identified 4 warning signs for Proteome Sciences (2 don't sit too well with us) you should be aware of.

  2. 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!

  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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the AIM 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. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.