U.S. markets open in 6 hours 3 minutes
  • S&P Futures

    4,160.00
    -2.50 (-0.06%)
     
  • Dow Futures

    33,925.00
    +2.00 (+0.01%)
     
  • Nasdaq Futures

    13,986.50
    -27.50 (-0.20%)
     
  • Russell 2000 Futures

    2,254.70
    -1.00 (-0.04%)
     
  • Crude Oil

    63.61
    +0.15 (+0.24%)
     
  • Gold

    1,765.40
    -1.40 (-0.08%)
     
  • Silver

    25.92
    -0.04 (-0.15%)
     
  • EUR/USD

    1.1972
    -0.0004 (-0.04%)
     
  • 10-Yr Bond

    1.5300
    0.0000 (0.00%)
     
  • Vix

    16.57
    -0.42 (-2.47%)
     
  • GBP/USD

    1.3740
    -0.0044 (-0.32%)
     
  • USD/JPY

    108.8850
    +0.1690 (+0.16%)
     
  • BTC-USD

    61,548.56
    -1,740.36 (-2.75%)
     
  • CMC Crypto 200

    1,363.27
    -17.68 (-1.28%)
     
  • FTSE 100

    7,017.43
    +33.93 (+0.49%)
     
  • Nikkei 225

    29,683.37
    +40.68 (+0.14%)
     

TT Electronics plc's (LON:TTG) Intrinsic Value Is Potentially 93% Above Its Share Price

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

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of TT Electronics plc (LON:TTG) as an investment opportunity 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. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for TT Electronics

Crunching the numbers

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 start off with, we need to estimate 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 (£, Millions)

UK£6.65m

UK£19.5m

UK£29.4m

UK£40.1m

UK£50.3m

UK£59.6m

UK£67.5m

UK£74.0m

UK£79.2m

UK£83.4m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 51.19%

Est @ 36.2%

Est @ 25.71%

Est @ 18.36%

Est @ 13.22%

Est @ 9.62%

Est @ 7.1%

Est @ 5.34%

Present Value (£, Millions) Discounted @ 11%

UK£6.0

UK£15.8

UK£21.6

UK£26.5

UK£30.1

UK£32.2

UK£32.8

UK£32.5

UK£31.4

UK£29.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£258m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 (1.2%) 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 11%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£83m× (1 + 1.2%) ÷ (11%– 1.2%) = UK£879m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£879m÷ ( 1 + 11%)10= UK£314m

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£572m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£1.8, the company appears quite good value at a 48% 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 TT Electronics 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 11%, which is based on a levered beta of 1.389. 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.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize 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 higher than the current share price? For TT Electronics, there are three pertinent items you should consider:

  1. Risks: For instance, we've identified 1 warning sign for TT Electronics that you should be aware of.

  2. Future Earnings: How does TTG'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@simplywallst.com.