Canada markets closed
  • S&P/TSX

    21,197.53
    +242.54 (+1.16%)
     
  • S&P 500

    4,596.42
    +44.74 (+0.98%)
     
  • DOW

    35,730.48
    +239.79 (+0.68%)
     
  • CAD/USD

    0.8102
    +0.0012 (+0.15%)
     
  • CRUDE OIL

    83.06
    +0.40 (+0.48%)
     
  • BTC-CAD

    75,144.28
    +1,910.48 (+2.61%)
     
  • CMC Crypto 200

    1,491.73
    +72.36 (+5.10%)
     
  • GOLD FUTURES

    1,800.60
    +1.80 (+0.10%)
     
  • RUSSELL 2000

    2,297.98
    +45.49 (+2.02%)
     
  • 10-Yr Bond

    1.5680
    +0.0390 (+2.55%)
     
  • NASDAQ futures

    15,670.00
    +82.75 (+0.53%)
     
  • VOLATILITY

    16.53
    -0.45 (-2.65%)
     
  • FTSE

    7,249.47
    -3.80 (-0.05%)
     
  • NIKKEI 225

    28,820.09
    -278.15 (-0.96%)
     
  • CAD/EUR

    0.6931
    -0.0038 (-0.55%)
     

Calculating The Intrinsic Value Of Cordy Oilfield Services Inc. (CVE:CKK)

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

Does the September share price for Cordy Oilfield Services Inc. (CVE:CKK) reflect what it's really worth? Today, we will estimate the stock's intrinsic value 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. There's really not all that much to it, even though it might appear quite complex.

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.

View our latest analysis for Cordy Oilfield Services

The model

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. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (CA$, Millions)

CA$926.8k

CA$655.1k

CA$523.6k

CA$452.5k

CA$411.5k

CA$387.4k

CA$373.2k

CA$365.4k

CA$361.7k

CA$360.8k

Growth Rate Estimate Source

Est @ -42.54%

Est @ -29.32%

Est @ -20.06%

Est @ -13.59%

Est @ -9.05%

Est @ -5.88%

Est @ -3.65%

Est @ -2.1%

Est @ -1.01%

Est @ -0.25%

Present Value (CA$, Millions) Discounted @ 11%

CA$0.8

CA$0.5

CA$0.4

CA$0.3

CA$0.2

CA$0.2

CA$0.2

CA$0.2

CA$0.1

CA$0.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$3.0m

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 (1.5%) 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)= FCF2031 × (1 + g) ÷ (r – g) = CA$361k× (1 + 1.5%) ÷ (11%– 1.5%) = CA$3.9m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$3.9m÷ ( 1 + 11%)10= CA$1.4m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$4.4m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$0.02, the company appears around fair value 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. 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 Cordy Oilfield Services 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 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:

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. It's not possible to obtain a foolproof valuation with a DCF model. 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. For Cordy Oilfield Services, there are three fundamental factors you should further examine:

  1. Risks: For example, we've discovered 5 warning signs for Cordy Oilfield Services (3 are potentially serious!) that you should be aware of before investing here.

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. Simply Wall St updates its DCF calculation for every Canadian stock every day, so if you want to find the intrinsic value of any other stock just search here.

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.

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

Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting