Canada markets open in 3 hours 25 minutes
  • S&P/TSX

    18,861.36
    -217.24 (-1.14%)
     
  • S&P 500

    3,825.33
    +39.95 (+1.06%)
     
  • DOW

    31,097.26
    +321.86 (+1.05%)
     
  • CAD/USD

    0.7784
    +0.0022 (+0.28%)
     
  • CRUDE OIL

    108.09
    -0.34 (-0.31%)
     
  • BTC-CAD

    24,918.12
    +311.02 (+1.26%)
     
  • CMC Crypto 200

    418.11
    -2.03 (-0.48%)
     
  • GOLD FUTURES

    1,807.40
    +5.90 (+0.33%)
     
  • RUSSELL 2000

    1,727.76
    +19.77 (+1.16%)
     
  • 10-Yr Bond

    2.8890
    0.0000 (0.00%)
     
  • NASDAQ futures

    11,574.50
    -36.75 (-0.32%)
     
  • VOLATILITY

    27.74
    -0.97 (-3.38%)
     
  • FTSE

    7,248.13
    +79.48 (+1.11%)
     
  • NIKKEI 225

    26,153.81
    +218.19 (+0.84%)
     
  • CAD/EUR

    0.7450
    +0.0011 (+0.15%)
     

Calculating The Intrinsic Value Of High Tide Inc. (CVE:HITI)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • 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 High Tide Inc. (CVE:HITI) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. 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 High Tide

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (CA$, Millions)

-CA$9.36m

CA$14.2m

CA$10.5m

CA$8.49m

CA$7.40m

CA$6.77m

CA$6.40m

CA$6.19m

CA$6.07m

CA$6.02m

Growth Rate Estimate Source

Analyst x3

Analyst x2

Analyst x1

Est @ -18.94%

Est @ -12.79%

Est @ -8.48%

Est @ -5.47%

Est @ -3.36%

Est @ -1.88%

Est @ -0.85%

Present Value (CA$, Millions) Discounted @ 5.0%

-CA$8.9

CA$12.9

CA$9.0

CA$7.0

CA$5.8

CA$5.1

CA$4.5

CA$4.2

CA$3.9

CA$3.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$47m

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 5.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = CA$6.0m× (1 + 1.6%) ÷ (5.0%– 1.6%) = CA$178m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$178m÷ ( 1 + 5.0%)10= CA$109m

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$156m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of CA$2.6, the company appears around fair value at the time of writing. 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

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual 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 High Tide 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 5.0%, which is based on a levered beta of 0.812. 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 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. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For High Tide, there are three relevant elements you should further research:

  1. Risks: Be aware that High Tide is showing 3 warning signs in our investment analysis , you should know about...

  2. Future Earnings: How does HITI'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. 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.

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.

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