U.S. markets close in 2 hours 31 minutes
  • S&P 500

    4,164.99
    +40.33 (+0.98%)
     
  • Dow 30

    33,996.62
    +265.73 (+0.79%)
     
  • Nasdaq

    14,014.79
    +156.95 (+1.13%)
     
  • Russell 2000

    2,241.57
    -6.15 (-0.27%)
     
  • Crude Oil

    63.35
    +0.20 (+0.32%)
     
  • Gold

    1,767.20
    +30.90 (+1.78%)
     
  • Silver

    25.99
    +0.46 (+1.81%)
     
  • EUR/USD

    1.1965
    -0.0019 (-0.16%)
     
  • 10-Yr Bond

    1.5480
    -0.0900 (-5.49%)
     
  • GBP/USD

    1.3782
    +0.0001 (+0.01%)
     
  • USD/JPY

    108.7300
    -0.1970 (-0.18%)
     
  • BTC-USD

    62,706.30
    -712.34 (-1.12%)
     
  • CMC Crypto 200

    1,374.75
    -6.20 (-0.45%)
     
  • FTSE 100

    6,983.50
    +43.92 (+0.63%)
     
  • Nikkei 225

    29,642.69
    +21.70 (+0.07%)
     

Is There An Opportunity With Qiwi plc's (NASDAQ:QIWI) 32% Undervaluation?

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of Qiwi plc (NASDAQ:QIWI) 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. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Qiwi

What's the estimated valuation?

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (RUB, Millions)

₽9.27b

₽7.77b

₽7.43b

₽8.24b

₽8.97b

₽9.36b

₽9.71b

₽10.0b

₽10.3b

₽10.6b

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x3

Analyst x3

Analyst x2

Est @ 4.41%

Est @ 3.7%

Est @ 3.2%

Est @ 2.85%

Est @ 2.61%

Present Value (RUB, Millions) Discounted @ 13%

₽8.2k

₽6.1k

₽5.2k

₽5.1k

₽4.9k

₽4.5k

₽4.1k

₽3.8k

₽3.4k

₽3.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = ₽48b

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 (2.0%) 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 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = ₽11b× (1 + 2.0%) ÷ (13%– 2.0%) = ₽99b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= ₽99b÷ ( 1 + 13%)10= ₽29b

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 ₽77b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$11.5, the company appears quite good value at a 32% 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. 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 Qiwi 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 13%, which is based on a levered beta of 1.136. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Qiwi, we've put together three fundamental items you should explore:

  1. Risks: Case in point, we've spotted 3 warning signs for Qiwi you should be aware of, and 1 of them is concerning.

  2. Future Earnings: How does QIWI'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 NASDAQGS 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.