U.S. markets open in 9 hours 21 minutes
  • S&P Futures

    3,754.50
    -11.00 (-0.29%)
     
  • Dow Futures

    30,803.00
    -75.00 (-0.24%)
     
  • Nasdaq Futures

    12,401.00
    -54.00 (-0.43%)
     
  • Russell 2000 Futures

    2,133.60
    -10.90 (-0.51%)
     
  • Crude Oil

    64.41
    +0.58 (+0.91%)
     
  • Gold

    1,689.20
    -11.50 (-0.68%)
     
  • Silver

    25.26
    -0.20 (-0.79%)
     
  • EUR/USD

    1.1962
    -0.0017 (-0.14%)
     
  • 10-Yr Bond

    1.5500
    +0.0800 (+5.44%)
     
  • Vix

    28.57
    +1.90 (+7.12%)
     
  • GBP/USD

    1.3883
    -0.0010 (-0.07%)
     
  • USD/JPY

    108.0420
    +0.0660 (+0.06%)
     
  • BTC-USD

    47,074.09
    -2,610.44 (-5.25%)
     
  • CMC Crypto 200

    940.67
    -46.54 (-4.71%)
     
  • FTSE 100

    6,650.88
    -24.59 (-0.37%)
     
  • Nikkei 225

    28,767.20
    -162.91 (-0.56%)
     

A Look At The Intrinsic Value Of Martinrea International Inc. (TSE:MRE)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Martinrea International Inc. (TSE:MRE) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced 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. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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 Martinrea International

What's the estimated valuation?

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$73.0m

CA$112.1m

CA$117.0m

CA$121.2m

CA$124.8m

CA$127.9m

CA$130.8m

CA$133.4m

CA$135.9m

CA$138.3m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Est @ 4.42%

Est @ 3.56%

Est @ 2.95%

Est @ 2.53%

Est @ 2.23%

Est @ 2.02%

Est @ 1.88%

Est @ 1.78%

Present Value (CA$, Millions) Discounted @ 12%

CA$65.2

CA$89.3

CA$83.3

CA$77.0

CA$70.8

CA$64.8

CA$59.2

CA$53.9

CA$49.0

CA$44.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$657m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.5%) 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 12%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$138m× (1 + 1.5%) ÷ (12%– 1.5%) = CA$1.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$1.3b÷ ( 1 + 12%)10= CA$432m

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 CA$1.1b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$14.8, the company appears around fair value at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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 Martinrea International 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 12%, which is based on a levered beta of 2.000. 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:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching 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 Martinrea International, we've put together three fundamental items you should consider:

  1. Risks: For instance, we've identified 1 warning sign for Martinrea International that you should be aware of.

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

  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 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 (at) simplywallst.com.