U.S. Markets close in 5 hrs 36 mins
  • S&P 500

    4,120.87
    -19.19 (-0.46%)
     
  • Dow 30

    32,787.41
    -45.13 (-0.14%)
     
  • Nasdaq

    12,469.84
    -174.62 (-1.38%)
     
  • Russell 2000

    1,918.66
    -22.55 (-1.16%)
     
  • Crude Oil

    92.07
    +1.31 (+1.44%)
     
  • Gold

    1,812.20
    +7.00 (+0.39%)
     
  • Silver

    20.52
    -0.09 (-0.46%)
     
  • EUR/USD

    1.0240
    +0.0052 (+0.5120%)
     
  • 10-Yr Bond

    2.8030
    +0.0380 (+1.37%)
     
  • Vix

    22.12
    +0.83 (+3.90%)
     
  • GBP/USD

    1.2110
    +0.0040 (+0.3282%)
     
  • USD/JPY

    135.0310
    +0.0610 (+0.0452%)
     
  • BTC-USD

    23,009.72
    -1,141.73 (-4.73%)
     
  • CMC Crypto 200

    532.95
    -24.40 (-4.38%)
     
  • FTSE 100

    7,491.36
    +8.99 (+0.12%)
     
  • Nikkei 225

    27,999.96
    -175.94 (-0.62%)
     

A Look At The Intrinsic Value Of BMTC Group Inc. (TSE:GBT)

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

How far off is BMTC Group Inc. (TSE:GBT) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. 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 BMTC Group

Is BMTC Group fairly valued?

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. In the first stage we need to estimate the cash flows to the business over the next ten years. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, 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) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (CA$, Millions)

CA$21.1m

CA$20.8m

CA$20.7m

CA$20.7m

CA$20.8m

CA$20.9m

CA$21.1m

CA$21.4m

CA$21.7m

CA$22.0m

Growth Rate Estimate Source

Est @ -2.93%

Est @ -1.59%

Est @ -0.64%

Est @ 0.02%

Est @ 0.48%

Est @ 0.8%

Est @ 1.03%

Est @ 1.19%

Est @ 1.3%

Est @ 1.38%

Present Value (CA$, Millions) Discounted @ 6.2%

CA$19.9

CA$18.4

CA$17.3

CA$16.3

CA$15.4

CA$14.6

CA$13.9

CA$13.3

CA$12.6

CA$12.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$153m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 1.6%. We discount the terminal cash flows to today's value at a cost of equity of 6.2%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = CA$22m× (1 + 1.6%) ÷ (6.2%– 1.6%) = CA$485m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$485m÷ ( 1 + 6.2%)10= CA$267m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$420m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of CA$14.9, 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

Important 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. 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 BMTC 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 6.2%, which is based on a levered beta of 1.085. 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:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. 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. For BMTC Group, we've compiled three important items you should consider:

  1. Risks: Be aware that BMTC Group is showing 1 warning sign in our investment analysis , you should know about...

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

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

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.