U.S. markets open in 8 hours 19 minutes
  • S&P Futures

    3,834.25
    -11.75 (-0.31%)
     
  • Dow Futures

    30,975.00
    -107.00 (-0.34%)
     
  • Nasdaq Futures

    13,344.75
    -50.75 (-0.38%)
     
  • Russell 2000 Futures

    2,135.50
    -3.00 (-0.14%)
     
  • Crude Oil

    52.40
    -0.73 (-1.37%)
     
  • Gold

    1,861.60
    -4.30 (-0.23%)
     
  • Silver

    25.55
    -0.30 (-1.18%)
     
  • EUR/USD

    1.2171
    -0.0001 (-0.01%)
     
  • 10-Yr Bond

    1.1090
    0.0000 (0.00%)
     
  • Vix

    21.32
    -0.26 (-1.20%)
     
  • GBP/USD

    1.3700
    -0.0030 (-0.22%)
     
  • USD/JPY

    103.5950
    +0.0900 (+0.09%)
     
  • BTC-USD

    31,663.28
    +1,095.56 (+3.58%)
     
  • CMC Crypto 200

    625.50
    +15.51 (+2.54%)
     
  • FTSE 100

    6,715.42
    -24.97 (-0.37%)
     
  • Nikkei 225

    28,679.47
    -77.39 (-0.27%)
     

Pets at Home Group Plc (LON:PETS) Shares Could Be 32% Above Their Intrinsic Value Estimate

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Pets at Home Group Plc (LON:PETS) by estimating the company's future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

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. 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 at Home Group

The model

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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.

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£80.3m

UK£85.9m

UK£94.3m

UK£113.0m

UK£122.4m

UK£129.8m

UK£135.8m

UK£140.5m

UK£144.4m

UK£147.6m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x3

Analyst x1

Est @ 8.28%

Est @ 6.1%

Est @ 4.57%

Est @ 3.5%

Est @ 2.75%

Est @ 2.22%

Present Value (£, Millions) Discounted @ 8.7%

UK£73.9

UK£72.6

UK£73.3

UK£80.9

UK£80.5

UK£78.6

UK£75.6

UK£71.9

UK£68.0

UK£63.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£739m

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 (1.0%) 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 8.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£148m× (1 + 1.0%) ÷ (8.7%– 1.0%) = UK£1.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£1.9b÷ ( 1 + 8.7%)10= UK£836m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£1.6b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of UK£4.2, the company appears reasonably expensive 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 at Home 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 8.7%, which is based on a levered beta of 1.296. 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. The DCF model is not a perfect stock valuation tool. 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. 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 at Home Group, we've put together three essential elements you should consider:

  1. Risks: For example, we've discovered 2 warning signs for at Home Group that you should be aware of before investing here.

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