Advertisement
Canada markets close in 1 hour 46 minutes
  • S&P/TSX

    22,728.51
    -85.24 (-0.37%)
     
  • S&P 500

    5,457.01
    -98.73 (-1.78%)
     
  • DOW

    40,025.86
    -332.23 (-0.82%)
     
  • CAD/USD

    0.7247
    -0.0011 (-0.16%)
     
  • CRUDE OIL

    77.63
    +0.67 (+0.87%)
     
  • Bitcoin CAD

    91,931.62
    +1,007.70 (+1.11%)
     
  • CMC Crypto 200

    1,368.99
    +3.10 (+0.23%)
     
  • GOLD FUTURES

    2,407.90
    +0.60 (+0.02%)
     
  • RUSSELL 2000

    2,230.69
    -12.57 (-0.56%)
     
  • 10-Yr Bond

    4.2700
    +0.0310 (+0.73%)
     
  • NASDAQ

    17,469.24
    -528.11 (-2.93%)
     
  • VOLATILITY

    17.28
    +2.56 (+17.41%)
     
  • FTSE

    8,153.69
    -13.68 (-0.17%)
     
  • NIKKEI 225

    39,154.85
    -439.54 (-1.11%)
     
  • CAD/EUR

    0.6680
    -0.0002 (-0.03%)
     

Estimating The Fair Value Of Staffline Group plc (LON:STAF)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Staffline Group plc (LON:STAF) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for Staffline Group

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 begin with, we have to get estimates of 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.

ADVERTISEMENT

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) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (£, Millions)

UK£4.86m

UK£4.24m

UK£3.88m

UK£3.66m

UK£3.52m

UK£3.44m

UK£3.40m

UK£3.38m

UK£3.37m

UK£3.37m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ -8.51%

Est @ -5.68%

Est @ -3.7%

Est @ -2.31%

Est @ -1.34%

Est @ -0.66%

Est @ -0.18%

Est @ 0.15%

Present Value (£, Millions) Discounted @ 5.7%

UK£4.6

UK£3.8

UK£3.3

UK£2.9

UK£2.7

UK£2.5

UK£2.3

UK£2.2

UK£2.1

UK£1.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£28m

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. 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 (0.9%) 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 5.7%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = UK£3.4m× (1 + 0.9%) ÷ (5.7%– 0.9%) = UK£72m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£72m÷ ( 1 + 5.7%)10= UK£41m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£69m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of UK£0.5, the company appears around fair value 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Staffline Group 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 5.7%, which is based on a levered beta of 0.979. 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 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. 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. 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. For Staffline Group, we've put together three additional elements you should assess:

  1. Risks: Take risks, for example - Staffline Group has 3 warning signs (and 1 which makes us a bit uncomfortable) we think you should know about.

  2. Future Earnings: How does STAF'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 AIM 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