U.S. markets open in 7 hours 3 minutes
  • S&P Futures

    3,676.00
    -33.00 (-0.89%)
     
  • Dow Futures

    29,456.00
    -213.00 (-0.72%)
     
  • Nasdaq Futures

    11,268.00
    -108.75 (-0.96%)
     
  • Russell 2000 Futures

    1,670.10
    -16.00 (-0.95%)
     
  • Crude Oil

    77.68
    -1.06 (-1.35%)
     
  • Gold

    1,645.20
    -10.40 (-0.63%)
     
  • Silver

    18.55
    -0.36 (-1.90%)
     
  • EUR/USD

    0.9652
    -0.0036 (-0.38%)
     
  • 10-Yr Bond

    3.6970
    0.0000 (0.00%)
     
  • Vix

    29.92
    +2.57 (+9.40%)
     
  • GBP/USD

    1.0636
    -0.0220 (-2.03%)
     
  • USD/JPY

    143.8330
    +0.5130 (+0.36%)
     
  • BTC-USD

    18,737.92
    -307.42 (-1.61%)
     
  • CMC Crypto 200

    429.32
    -15.21 (-3.42%)
     
  • FTSE 100

    7,018.60
    -140.92 (-1.97%)
     
  • Nikkei 225

    26,431.55
    -722.28 (-2.66%)
     

Yamana Gold Inc.'s (TSE:YRI) Intrinsic Value Is Potentially 49% Above Its Share Price

·5 min read

In this article we are going to estimate the intrinsic value of Yamana Gold Inc. (TSE:YRI) by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. 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 Yamana Gold

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. 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, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$308.6m

US$429.4m

US$486.0m

US$446.5m

US$432.0m

US$431.9m

US$433.8m

US$437.2m

US$441.7m

US$446.9m

Growth Rate Estimate Source

Analyst x9

Analyst x9

Analyst x6

Analyst x2

Analyst x1

Est @ -0.03%

Est @ 0.45%

Est @ 0.78%

Est @ 1.02%

Est @ 1.18%

Present Value ($, Millions) Discounted @ 6.5%

US$290

US$379

US$403

US$347

US$316

US$296

US$280

US$265

US$251

US$239

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.1b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 6.5%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$447m× (1 + 1.6%) ÷ (6.5%– 1.6%) = US$9.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$9.2b÷ ( 1 + 6.5%)10= US$4.9b

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$8.0b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$7.0, the company appears quite good value at a 33% 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

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 Yamana Gold 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 6.5%, which is based on a levered beta of 1.160. 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:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Why is the intrinsic value higher than the current share price? For Yamana Gold, we've put together three additional aspects you should explore:

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

  2. Future Earnings: How does YRI'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.