U.S. markets closed
  • S&P Futures

    3,338.75
    +5.00 (+0.15%)
     
  • Dow Futures

    27,443.00
    +35.00 (+0.13%)
     
  • Nasdaq Futures

    11,353.00
    +15.25 (+0.13%)
     
  • Russell 2000 Futures

    1,509.60
    +2.60 (+0.17%)
     
  • Crude Oil

    39.03
    -0.26 (-0.66%)
     
  • Gold

    1,901.20
    -2.00 (-0.11%)
     
  • Silver

    24.35
    -0.09 (-0.39%)
     
  • EUR/USD

    1.1752
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    0.6450
    -0.0180 (-2.71%)
     
  • Vix

    26.27
    +0.08 (+0.31%)
     
  • GBP/USD

    1.2866
    +0.0006 (+0.04%)
     
  • USD/JPY

    105.7000
    +0.0450 (+0.04%)
     
  • BTC-USD

    10,836.75
    +134.24 (+1.25%)
     
  • CMC Crypto 200

    223.06
    -6.61 (-2.88%)
     
  • FTSE 100

    5,897.50
    -30.43 (-0.51%)
     
  • Nikkei 225

    23,493.78
    -45.32 (-0.19%)
     

Are SSP Group plc (LON:SSPG) Investors Paying Above The Intrinsic Value?

Simply Wall St

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of SSP Group plc (LON:SSPG) as an investment opportunity by projecting its future cash flows and then discounting them to today's 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 would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for SSP Group

Step by step through the calculation

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£176.0m

UK£152.7m

UK£139.4m

UK£131.3m

UK£126.5m

UK£123.7m

UK£122.3m

UK£121.7m

UK£121.8m

UK£122.3m

Growth Rate Estimate Source

Analyst x6

Analyst x6

Est @ -8.75%

Est @ -5.76%

Est @ -3.67%

Est @ -2.2%

Est @ -1.17%

Est @ -0.46%

Est @ 0.05%

Est @ 0.4%

Present Value (£, Millions) Discounted @ 15%

UK£153

UK£115

UK£91.5

UK£74.9

UK£62.7

UK£53.3

UK£45.8

UK£39.6

UK£34.5

UK£30.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£700m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 1.2%. We discount the terminal cash flows to today's value at a cost of equity of 15%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£122m× (1 + 1.2%) ÷ (15%– 1.2%) = UK£894m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£894m÷ ( 1 + 15%)10= UK£220m

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 UK£920m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£2.1, the company appears slightly overvalued at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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 SSP 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 15%, which is based on a levered beta of 2.000. 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:

Whilst important, the DCF calculation is only one of many factors that you need to assess 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 SSP Group, we've compiled three important factors you should look at:

  1. Risks: You should be aware of the 5 warning signs for SSP Group we've uncovered before considering an investment in the company.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for SSPG's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 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@simplywallst.com.