U.S. markets open in 6 hours 14 minutes
  • S&P Futures

    3,797.25
    +6.75 (+0.18%)
     
  • Dow Futures

    30,830.00
    +2.00 (+0.01%)
     
  • Nasdaq Futures

    13,052.00
    +66.50 (+0.51%)
     
  • Russell 2000 Futures

    2,142.30
    -5.00 (-0.23%)
     
  • Crude Oil

    53.39
    +0.41 (+0.77%)
     
  • Gold

    1,854.80
    +14.60 (+0.79%)
     
  • Silver

    25.59
    +0.27 (+1.07%)
     
  • EUR/USD

    1.2148
    +0.0015 (+0.12%)
     
  • 10-Yr Bond

    1.0920
    0.0000 (0.00%)
     
  • Vix

    23.24
    -1.10 (-4.52%)
     
  • GBP/USD

    1.3661
    +0.0027 (+0.20%)
     
  • USD/JPY

    103.7810
    -0.1110 (-0.11%)
     
  • BTC-USD

    35,590.74
    -303.52 (-0.85%)
     
  • CMC Crypto 200

    705.42
    -9.77 (-1.37%)
     
  • FTSE 100

    6,728.53
    +15.58 (+0.23%)
     
  • Nikkei 225

    28,523.26
    -110.20 (-0.38%)
     

Quest Resource Holding Corporation's (NASDAQ:QRHC) Intrinsic Value Is Potentially 25% Below Its Share Price

Simply Wall St
·6 min read

How far off is Quest Resource Holding Corporation (NASDAQ:QRHC) 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. This will be done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Quest Resource Holding

The method

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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 ($, Millions)

US$1.65m

US$1.64m

US$1.65m

US$1.67m

US$1.69m

US$1.72m

US$1.75m

US$1.79m

US$1.82m

US$1.86m

Growth Rate Estimate Source

Est @ -1.16%

Est @ -0.14%

Est @ 0.57%

Est @ 1.06%

Est @ 1.41%

Est @ 1.65%

Est @ 1.82%

Est @ 1.94%

Est @ 2.03%

Est @ 2.08%

Present Value ($, Millions) Discounted @ 8.0%

US$1.5

US$1.4

US$1.3

US$1.2

US$1.2

US$1.1

US$1.0

US$1.0

US$0.9

US$0.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$11m

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 8.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.9m× (1 + 2.2%) ÷ (8.0%– 2.2%) = US$33m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$33m÷ ( 1 + 8.0%)10= US$15m

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$26m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$1.9, the company appears reasonably expensive 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

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Quest Resource Holding 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 8.0%, which is based on a levered beta of 0.957. 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:

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. 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a premium to intrinsic value? For Quest Resource Holding, there are three relevant elements you should explore:

  1. Risks: Be aware that Quest Resource Holding is showing 3 warning signs in our investment analysis , and 1 of those is a bit unpleasant...

  2. Future Earnings: How does QRHC'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 American 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.