A Look At The Intrinsic Value Of Carlsberg Brewery Malaysia Berhad (KLSE:CARLSBG)

Simply Wall St
6 min read
0
In this article:

Key Insights

  • Using the 2 Stage Free Cash Flow to Equity, Carlsberg Brewery Malaysia Berhad fair value estimate is RM18.45

  • With RM20.50 share price, Carlsberg Brewery Malaysia Berhad appears to be trading close to its estimated fair value

  • Analyst price target for CARLSBG is RM25.03, which is 36% above our fair value estimate

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Carlsberg Brewery Malaysia Berhad (KLSE:CARLSBG) as an investment opportunity 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. 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Carlsberg Brewery Malaysia Berhad

Crunching The Numbers

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. 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) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (MYR, Millions)

RM332.9m

RM377.1m

RM391.0m

RM404.4m

RM418.4m

RM433.0m

RM448.2m

RM464.0m

RM480.5m

RM497.6m

Growth Rate Estimate Source

Analyst x4

Analyst x5

Analyst x4

Est @ 3.41%

Est @ 3.46%

Est @ 3.49%

Est @ 3.52%

Est @ 3.53%

Est @ 3.54%

Est @ 3.55%

Present Value (MYR, Millions) Discounted @ 10.0%

RM303

RM312

RM294

RM276

RM260

RM245

RM230

RM217

RM204

RM192

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = RM2.5b

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. 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 3.6%. We discount the terminal cash flows to today's value at a cost of equity of 10.0%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = RM498m× (1 + 3.6%) ÷ (10.0%– 3.6%) = RM8.0b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= RM8.0b÷ ( 1 + 10.0%)10= RM3.1b

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 RM5.6b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of RM20.5, 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. 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 Carlsberg Brewery Malaysia Berhad 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 10.0%, which is based on a levered beta of 0.800. 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.

SWOT Analysis for Carlsberg Brewery Malaysia Berhad

Strength

  • Earnings growth over the past year exceeded its 5-year average.

  • Debt is not viewed as a risk.

Weakness

  • Earnings growth over the past year underperformed the Beverage industry.

  • Dividend is low compared to the top 25% of dividend payers in the Beverage market.

  • Expensive based on P/E ratio and estimated fair value.

Opportunity

  • Annual earnings are forecast to grow for the next 3 years.

Threat

  • Dividends are not covered by cash flow.

  • Annual earnings are forecast to grow slower than the Malaysian market.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Carlsberg Brewery Malaysia Berhad, we've compiled three further elements you should assess:

  1. Risks: Case in point, we've spotted 2 warning signs for Carlsberg Brewery Malaysia Berhad you should be aware of, and 1 of them is concerning.

  2. Future Earnings: How does CARLSBG'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. Simply Wall St updates its DCF calculation for every Malaysian 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here

Advertisement

Recommended Stories