U.S. Markets close in 2 hrs 47 mins
  • S&P 500

    3,297.24
    -18.33 (-0.55%)
     
  • Nasdaq

    10,860.78
    -102.85 (-0.94%)
     
  • Russell 2000

    1,488.45
    -8.51 (-0.57%)
     
  • Crude Oil

    40.11
    +0.31 (+0.78%)
     
  • Gold

    1,869.60
    -38.00 (-1.99%)
     
  • Silver

    23.15
    -1.38 (-5.62%)
     
  • EUR/USD

    1.1684
    -0.0026 (-0.2220%)
     
  • 10-Yr Bond

    0.6890
    +0.0250 (+3.77%)
     
  • Vix

    26.87
    +0.01 (+0.04%)
     
  • GBP/USD

    1.2750
    +0.0013 (+0.1058%)
     
  • BTC-USD

    10,499.09
    -42.66 (-0.40%)
     
  • CMC Crypto 200

    213.72
    -0.25 (-0.12%)
     
  • FTSE 100

    5,899.26
    +69.80 (+1.20%)
     
  • Nikkei 225

    23,346.49
    -13.81 (-0.06%)
     

Newcrest Mining Limited's (ASX:NCM) Intrinsic Value Is Potentially 22% Below Its Share Price

Simply Wall St

In this article we are going to estimate the intrinsic value of Newcrest Mining Limited (ASX:NCM) by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Newcrest Mining

Is Newcrest Mining fairly valued?

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.

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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$824.2m

US$911.9m

US$952.2m

US$974.0m

US$996.2m

US$1.02b

US$1.04b

US$1.07b

US$1.09b

US$1.11b

Growth Rate Estimate Source

Analyst x6

Analyst x6

Analyst x5

Est @ 2.29%

Est @ 2.28%

Est @ 2.28%

Est @ 2.27%

Est @ 2.27%

Est @ 2.27%

Est @ 2.26%

Present Value ($, Millions) Discounted @ 8.4%

US$760

US$776

US$747

US$705

US$665

US$628

US$592

US$559

US$527

US$497

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.5b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 2.3%. We discount the terminal cash flows to today's value at a cost of equity of 8.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.1b× (1 + 2.3%) ÷ (8.4%– 2.3%) = US$19b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$19b÷ ( 1 + 8.4%)10= US$8.3b

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$15b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of AU$31.8, the company appears slightly overvalued 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Newcrest Mining 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 8.4%, which is based on a levered beta of 1.023. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value lower than the current share price? For Newcrest Mining, there are three important items you should look at:

  1. Risks: As an example, we've found 2 warning signs for Newcrest Mining (1 is concerning!) that you need to consider before investing here.

  2. Future Earnings: How does NCM'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 Australian 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.