U.S. markets close in 5 hours 19 minutes
  • S&P 500

    3,892.16
    +81.01 (+2.13%)
     
  • Dow 30

    31,612.65
    +680.28 (+2.20%)
     
  • Nasdaq

    13,472.72
    +280.38 (+2.13%)
     
  • Russell 2000

    2,259.12
    +58.07 (+2.64%)
     
  • Crude Oil

    61.57
    +0.07 (+0.11%)
     
  • Gold

    1,736.00
    +7.20 (+0.42%)
     
  • Silver

    26.96
    +0.52 (+1.97%)
     
  • EUR/USD

    1.2045
    -0.0042 (-0.35%)
     
  • 10-Yr Bond

    1.4120
    -0.0480 (-3.29%)
     
  • GBP/USD

    1.3931
    +0.0008 (+0.06%)
     
  • USD/JPY

    106.6330
    +0.1310 (+0.12%)
     
  • BTC-USD

    48,850.41
    +4,390.64 (+9.88%)
     
  • CMC Crypto 200

    980.31
    +52.08 (+5.61%)
     
  • FTSE 100

    6,583.31
    +99.88 (+1.54%)
     
  • Nikkei 225

    29,663.50
    +697.49 (+2.41%)
     

Zotefoams plc (LON:ZTF) Shares Could Be 32% Above Their Intrinsic Value Estimate

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

Today we will run through one way of estimating the intrinsic value of Zotefoams plc (LON:ZTF) by estimating the company's future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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.

See our latest analysis for Zotefoams

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.

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£7.58m

UK£8.53m

UK£9.20m

UK£9.74m

UK£10.2m

UK£10.5m

UK£10.8m

UK£11.0m

UK£11.2m

UK£11.4m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 7.91%

Est @ 5.83%

Est @ 4.38%

Est @ 3.37%

Est @ 2.66%

Est @ 2.16%

Est @ 1.81%

Est @ 1.57%

Present Value (£, Millions) Discounted @ 7.3%

UK£7.1

UK£7.4

UK£7.4

UK£7.3

UK£7.1

UK£6.9

UK£6.6

UK£6.3

UK£5.9

UK£5.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£67m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (1.0%) 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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£11m× (1 + 1.0%) ÷ (7.3%– 1.0%) = UK£182m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£182m÷ ( 1 + 7.3%)10= UK£90m

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£157m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£4.3, the company appears potentially overvalued 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. 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 Zotefoams 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 7.3%, which is based on a levered beta of 1.061. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for 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?" 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 Zotefoams, we've compiled three important items you should explore:

  1. Risks: Every company has them, and we've spotted 1 warning sign for Zotefoams you should know about.

  2. Future Earnings: How does ZTF'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. 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 (at) simplywallst.com.