U.S. Markets open in 3 hrs 21 mins
  • S&P Futures

    4,001.00
    -18.75 (-0.47%)
     
  • Dow Futures

    32,041.00
    -79.00 (-0.25%)
     
  • Nasdaq Futures

    12,292.50
    -90.25 (-0.73%)
     
  • Russell 2000 Futures

    1,780.70
    -8.80 (-0.49%)
     
  • Crude Oil

    109.90
    -0.59 (-0.53%)
     
  • Gold

    1,798.50
    -9.70 (-0.54%)
     
  • Silver

    21.07
    +0.07 (+0.33%)
     
  • EUR/USD

    1.0424
    +0.0008 (+0.0730%)
     
  • 10-Yr Bond

    2.9350
    0.0000 (0.00%)
     
  • Vix

    29.57
    -2.20 (-6.92%)
     
  • GBP/USD

    1.2236
    -0.0026 (-0.2117%)
     
  • USD/JPY

    129.2660
    +0.0810 (+0.0627%)
     
  • BTC-USD

    29,640.24
    -49.16 (-0.17%)
     
  • CMC Crypto 200

    663.92
    -17.19 (-2.52%)
     
  • FTSE 100

    7,423.03
    +4.88 (+0.07%)
     
  • Nikkei 225

    26,547.05
    +119.40 (+0.45%)
     

Is There An Opportunity With Kirkland Lake Gold Ltd.'s (TSE:KL) 49% Undervaluation?

·6 min read

How far off is Kirkland Lake Gold Ltd. (TSE:KL) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Kirkland Lake Gold

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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$689.1m

US$848.8m

US$948.3m

US$1.35b

US$1.30b

US$1.28b

US$1.26b

US$1.26b

US$1.26b

US$1.27b

Growth Rate Estimate Source

Analyst x7

Analyst x6

Analyst x5

Analyst x1

Analyst x1

Est @ -2.02%

Est @ -0.95%

Est @ -0.21%

Est @ 0.31%

Est @ 0.68%

Present Value ($, Millions) Discounted @ 6.6%

US$647

US$747

US$784

US$1.0k

US$947

US$871

US$809

US$758

US$713

US$674

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$8.0b

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 6.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.3b× (1 + 1.5%) ÷ (6.6%– 1.5%) = US$26b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$26b÷ ( 1 + 6.6%)10= US$14b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$22b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of CA$49.6, the company appears quite good value at a 49% discount to where the stock price trades currently. 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

We would point out that 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 Kirkland Lake Gold 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 6.6%, which is based on a levered beta of 1.068. 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 shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 higher than the current share price? For Kirkland Lake Gold, we've put together three essential factors you should assess:

  1. Risks: As an example, we've found 1 warning sign for Kirkland Lake Gold that you need to consider before investing here.

  2. Future Earnings: How does KL'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the TSX 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 (at) simplywallst.com.