U.S. Markets open in 5 hrs 56 mins
  • S&P Futures

    3,798.00
    +7.50 (+0.20%)
     
  • Dow Futures

    30,831.00
    +3.00 (+0.01%)
     
  • Nasdaq Futures

    13,062.50
    +77.00 (+0.59%)
     
  • Russell 2000 Futures

    2,142.90
    -4.40 (-0.20%)
     
  • Crude Oil

    53.50
    +0.52 (+0.98%)
     
  • Gold

    1,854.00
    +13.80 (+0.75%)
     
  • Silver

    25.58
    +0.26 (+1.01%)
     
  • EUR/USD

    1.2137
    +0.0004 (+0.0364%)
     
  • 10-Yr Bond

    1.0920
    0.0000 (0.00%)
     
  • Vix

    22.84
    -1.50 (-6.16%)
     
  • GBP/USD

    1.3668
    +0.0034 (+0.2488%)
     
  • USD/JPY

    103.7890
    -0.1030 (-0.0991%)
     
  • BTC-USD

    35,858.04
    -36.22 (-0.10%)
     
  • CMC Crypto 200

    710.34
    +9.73 (+1.39%)
     
  • FTSE 100

    6,698.23
    -14.72 (-0.22%)
     
  • Nikkei 225

    28,523.26
    -110.24 (-0.39%)
     

A Look At The Intrinsic Value Of Monarch Casino & Resort, Inc. (NASDAQ:MCRI)

Simply Wall St
·6 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Monarch Casino & Resort, Inc. (NASDAQ:MCRI) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. It may sound complicated, but actually it is quite simple!

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.

View our latest analysis for Monarch Casino & Resort

The calculation

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 begin with, we have to get estimates of 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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$69.0m

US$79.2m

US$86.8m

US$93.1m

US$98.5m

US$103.2m

US$107.3m

US$111.0m

US$114.4m

US$117.6m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 9.54%

Est @ 7.34%

Est @ 5.8%

Est @ 4.73%

Est @ 3.98%

Est @ 3.45%

Est @ 3.08%

Est @ 2.82%

Present Value ($, Millions) Discounted @ 9.4%

US$63.1

US$66.1

US$66.2

US$65.0

US$62.8

US$60.1

US$57.1

US$54.0

US$50.9

US$47.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$593m

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 9.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$118m× (1 + 2.2%) ÷ (9.4%– 2.2%) = US$1.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.7b÷ ( 1 + 9.4%)10= US$679m

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 US$1.3b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$56.5, the company appears about fair value at a 19% 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Monarch Casino & Resort 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 9.4%, which is based on a levered beta of 1.198. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for 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 Monarch Casino & Resort, we've put together three pertinent factors you should look at:

  1. Risks: For instance, we've identified 3 warning signs for Monarch Casino & Resort (1 is significant) you should be aware of.

  2. Future Earnings: How does MCRI'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 American 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.