U.S. Markets open in 8 hrs 5 mins
  • S&P Futures

    3,856.75
    +11.75 (+0.31%)
     
  • Dow Futures

    31,157.00
    +61.00 (+0.20%)
     
  • Nasdaq Futures

    13,371.50
    +77.25 (+0.58%)
     
  • Russell 2000 Futures

    2,160.20
    +2.50 (+0.12%)
     
  • Crude Oil

    53.28
    +0.04 (+0.08%)
     
  • Gold

    1,874.10
    +7.60 (+0.41%)
     
  • Silver

    26.08
    +0.31 (+1.22%)
     
  • EUR/USD

    1.2137
    +0.0022 (+0.1821%)
     
  • 10-Yr Bond

    1.0900
    0.0000 (0.00%)
     
  • Vix

    21.58
    -1.66 (-7.14%)
     
  • GBP/USD

    1.3704
    +0.0049 (+0.3604%)
     
  • USD/JPY

    103.3930
    -0.1770 (-0.1709%)
     
  • BTC-USD

    34,680.21
    +17.60 (+0.05%)
     
  • CMC Crypto 200

    686.70
    +6.80 (+1.00%)
     
  • FTSE 100

    6,740.39
    +27.44 (+0.41%)
     
  • Nikkei 225

    28,756.86
    +233.60 (+0.82%)
     

A Look At The Intrinsic Value Of Greenlane Renewables Inc. (CVE:GRN)

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Greenlane Renewables Inc. (CVE:GRN) by estimating the company's future cash flows and discounting them to their present 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.

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. 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 Greenlane Renewables

The calculation

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. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$5.31m

CA$7.61m

CA$9.40m

CA$11.0m

CA$12.3m

CA$13.4m

CA$14.4m

CA$15.1m

CA$15.7m

CA$16.2m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 23.41%

Est @ 16.85%

Est @ 12.25%

Est @ 9.04%

Est @ 6.79%

Est @ 5.22%

Est @ 4.11%

Est @ 3.34%

Present Value (CA$, Millions) Discounted @ 7.4%

CA$4.9

CA$6.6

CA$7.6

CA$8.2

CA$8.6

CA$8.7

CA$8.7

CA$8.5

CA$8.3

CA$7.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$78m

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 1.5%. We discount the terminal cash flows to today's value at a cost of equity of 7.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$16m× (1 + 1.5%) ÷ (7.4%– 1.5%) = CA$281m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$281m÷ ( 1 + 7.4%)10= CA$137m

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$215m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of CA$1.8, the company appears about fair value at a 11% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

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 Greenlane Renewables 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 7.4%, which is based on a levered beta of 1.123. 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 shouldn't be the only metric you look at when researching 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?" 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 Greenlane Renewables, there are three pertinent items you should further research:

  1. Risks: Take risks, for example - Greenlane Renewables has 2 warning signs (and 1 which is a bit concerning) we think you should know about.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for GRN's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. 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!

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.

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.