U.S. markets open in 54 minutes
  • S&P Futures

    3,840.75
    +6.50 (+0.17%)
     
  • Dow Futures

    30,789.00
    -120.00 (-0.39%)
     
  • Nasdaq Futures

    13,503.75
    +142.25 (+1.06%)
     
  • Russell 2000 Futures

    2,155.00
    -9.00 (-0.42%)
     
  • Crude Oil

    52.27
    0.00 (0.00%)
     
  • Gold

    1,866.50
    +10.30 (+0.55%)
     
  • Silver

    25.77
    +0.22 (+0.86%)
     
  • EUR/USD

    1.2155
    -0.0019 (-0.16%)
     
  • 10-Yr Bond

    1.0650
    -0.0260 (-2.38%)
     
  • Vix

    23.26
    +1.94 (+9.10%)
     
  • GBP/USD

    1.3685
    +0.0001 (+0.00%)
     
  • USD/JPY

    103.7430
    -0.0180 (-0.02%)
     
  • BTC-USD

    34,474.55
    +1,027.30 (+3.07%)
     
  • CMC Crypto 200

    692.89
    +15.99 (+2.36%)
     
  • FTSE 100

    6,620.94
    -74.13 (-1.11%)
     
  • Nikkei 225

    28,822.29
    +190.84 (+0.67%)
     

McBride plc's (LON:MCB) Intrinsic Value Is Potentially 76% Above Its Share Price

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of McBride plc (LON:MCB) by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. 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 McBride

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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 (£, Millions)

UK£7.00m

UK£11.7m

UK£18.5m

UK£16.0m

UK£14.6m

UK£13.7m

UK£13.2m

UK£12.9m

UK£12.8m

UK£12.7m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x2

Est @ -13.35%

Est @ -8.98%

Est @ -5.92%

Est @ -3.78%

Est @ -2.28%

Est @ -1.23%

Est @ -0.49%

Present Value (£, Millions) Discounted @ 7.3%

UK£6.5

UK£10.1

UK£15.0

UK£12.1

UK£10.3

UK£9.0

UK£8.1

UK£7.4

UK£6.8

UK£6.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£91m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (1.2%) 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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£13m× (1 + 1.2%) ÷ (7.3%– 1.2%) = UK£212m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£212m÷ ( 1 + 7.3%)10= UK£105m

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 UK£196m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of UK£0.6, the company appears quite undervalued at a 43% 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 McBride 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 7.3%, which is based on a levered beta of 0.875. 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 is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. Why is the intrinsic value higher than the current share price? For McBride, we've put together three additional aspects you should consider:

  1. Risks: Every company has them, and we've spotted 3 warning signs for McBride you should know about.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for MCB'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the LSE every day. If you want to find the calculation for other stocks 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.