U.S. markets close in 1 hour 9 minutes
  • S&P 500

    4,385.28
    +31.09 (+0.71%)
     
  • Dow 30

    34,208.43
    +288.59 (+0.85%)
     
  • Nasdaq

    14,839.79
    +93.39 (+0.63%)
     
  • Russell 2000

    2,233.94
    +47.76 (+2.18%)
     
  • Crude Oil

    72.22
    +1.73 (+2.45%)
     
  • Gold

    1,772.40
    -5.80 (-0.33%)
     
  • Silver

    22.81
    +0.20 (+0.88%)
     
  • EUR/USD

    1.1699
    -0.0032 (-0.27%)
     
  • 10-Yr Bond

    1.3040
    -0.0200 (-1.51%)
     
  • GBP/USD

    1.3614
    -0.0050 (-0.37%)
     
  • USD/JPY

    109.8720
    +0.6520 (+0.60%)
     
  • BTC-USD

    43,372.70
    +1,194.44 (+2.83%)
     
  • CMC Crypto 200

    1,086.42
    +45.94 (+4.41%)
     
  • FTSE 100

    7,083.37
    +102.39 (+1.47%)
     
  • Nikkei 225

    29,639.40
    -200.31 (-0.67%)
     

Is MTY Food Group Inc. (TSE:MTY) Worth CA$53.9 Based On Its Intrinsic Value?

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

How far off is MTY Food Group Inc. (TSE:MTY) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to today's value. Our analysis will employ 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.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 MTY Food Group

The calculation

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 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$105.6m

CA$113.1m

CA$99.6m

CA$95.2m

CA$92.6m

CA$91.4m

CA$90.9m

CA$91.0m

CA$91.5m

CA$92.2m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x1

Est @ -4.45%

Est @ -2.65%

Est @ -1.39%

Est @ -0.51%

Est @ 0.1%

Est @ 0.53%

Est @ 0.84%

Present Value (CA$, Millions) Discounted @ 10.0%

CA$96.0

CA$93.5

CA$74.9

CA$65.1

CA$57.6

CA$51.6

CA$46.7

CA$42.5

CA$38.9

CA$35.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$602m

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 (1.5%) 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 10.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$92m× (1 + 1.5%) ÷ (10.0%– 1.5%) = CA$1.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$1.1b÷ ( 1 + 10.0%)10= CA$429m

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$1.0b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of CA$53.9, the company appears slightly overvalued 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

Important 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 MTY Food Group 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 1.612. 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 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. 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. 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. What is the reason for the share price exceeding the intrinsic value? For MTY Food Group, we've put together three important elements you should further research:

  1. Risks: As an example, we've found 2 warning signs for MTY Food Group that you need to consider before investing here.

  2. Future Earnings: How does MTY'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 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 (at) simplywallst.com.