U.S. markets open in 1 hour 19 minutes
  • S&P Futures

    4,229.75
    +19.75 (+0.47%)
     
  • Dow Futures

    33,433.00
    +173.00 (+0.52%)
     
  • Nasdaq Futures

    13,454.75
    +62.75 (+0.47%)
     
  • Russell 2000 Futures

    1,981.00
    +11.50 (+0.58%)
     
  • Crude Oil

    93.10
    +1.17 (+1.27%)
     
  • Gold

    1,810.90
    -2.80 (-0.15%)
     
  • Silver

    20.58
    -0.16 (-0.78%)
     
  • EUR/USD

    1.0333
    +0.0031 (+0.30%)
     
  • 10-Yr Bond

    2.7860
    0.0000 (0.00%)
     
  • Vix

    19.79
    -1.98 (-9.10%)
     
  • GBP/USD

    1.2214
    -0.0004 (-0.03%)
     
  • USD/JPY

    132.1800
    -0.6930 (-0.52%)
     
  • BTC-USD

    24,602.09
    +1,466.54 (+6.34%)
     
  • CMC Crypto 200

    580.19
    +48.97 (+9.22%)
     
  • FTSE 100

    7,478.26
    -28.85 (-0.38%)
     
  • Nikkei 225

    27,819.33
    -180.63 (-0.65%)
     

Vermilion Energy Inc. (TSE:VET) Shares Could Be 49% Below Their Intrinsic Value Estimate

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the July share price for Vermilion Energy Inc. (TSE:VET) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Vermilion Energy

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 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) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (CA$, Millions)

CA$1.54b

CA$1.13b

CA$1.05b

CA$798.0m

CA$687.7m

CA$624.5m

CA$587.4m

CA$565.9m

CA$554.1m

CA$548.7m

Growth Rate Estimate Source

Analyst x4

Analyst x2

Analyst x2

Analyst x1

Est @ -13.82%

Est @ -9.19%

Est @ -5.94%

Est @ -3.67%

Est @ -2.08%

Est @ -0.97%

Present Value (CA$, Millions) Discounted @ 7.4%

CA$1.4k

CA$983

CA$844

CA$599

CA$481

CA$407

CA$356

CA$319

CA$291

CA$268

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$6.0b

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 1.6%. We discount the terminal cash flows to today's value at a cost of equity of 7.4%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = CA$549m× (1 + 1.6%) ÷ (7.4%– 1.6%) = CA$9.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$9.6b÷ ( 1 + 7.4%)10= CA$4.7b

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 CA$11b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$33.1, the company appears quite good value at a 49% discount to where the stock price trades currently. 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

Important 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 Vermilion Energy 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 7.4%, which is based on a levered beta of 1.365. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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 discount to intrinsic value? For Vermilion Energy, we've put together three further elements you should further examine:

  1. Risks: For example, we've discovered 3 warning signs for Vermilion Energy that you should be aware of before investing here.

  2. Future Earnings: How does VET'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 TSX every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here