Advertisement
Canada markets close in 1 hour 24 minutes
  • S&P/TSX

    21,609.89
    +22.01 (+0.10%)
     
  • S&P 500

    5,481.97
    +8.74 (+0.16%)
     
  • DOW

    38,790.97
    +12.87 (+0.03%)
     
  • CAD/USD

    0.7288
    -0.0001 (-0.02%)
     
  • CRUDE OIL

    81.43
    +1.10 (+1.37%)
     
  • Bitcoin CAD

    88,698.84
    -3,413.09 (-3.71%)
     
  • CMC Crypto 200

    1,326.03
    -63.37 (-4.56%)
     
  • GOLD FUTURES

    2,345.00
    +16.00 (+0.69%)
     
  • RUSSELL 2000

    2,029.37
    +7.36 (+0.36%)
     
  • 10-Yr Bond

    4.2290
    -0.0500 (-1.17%)
     
  • NASDAQ

    17,853.69
    -3.33 (-0.02%)
     
  • VOLATILITY

    12.58
    -0.17 (-1.33%)
     
  • FTSE

    8,191.29
    +49.14 (+0.60%)
     
  • NIKKEI 225

    38,482.11
    +379.67 (+1.00%)
     
  • CAD/EUR

    0.6787
    0.0000 (0.00%)
     

Are Investors Undervaluing Johns Lyng Group Limited (ASX:JLG) By 41%?

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Johns Lyng Group Limited (ASX:JLG) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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.

Check out our latest analysis for Johns Lyng Group

What's The Estimated Valuation?

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. 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, 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) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (A$, Millions)

AU$69.4m

AU$70.3m

AU$84.5m

AU$91.8m

AU$143.4m

AU$167.5m

AU$188.2m

AU$205.6m

AU$220.0m

AU$232.0m

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x5

Analyst x1

Analyst x1

Est @ 16.84%

Est @ 12.35%

Est @ 9.2%

Est @ 7%

Est @ 5.46%

Present Value (A$, Millions) Discounted @ 7.0%

AU$64.8

AU$61.4

AU$68.9

AU$70.0

AU$102

AU$111

AU$117

AU$119

AU$119

AU$118

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$952m

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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = AU$232m× (1 + 1.9%) ÷ (7.0%– 1.9%) = AU$4.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$4.6b÷ ( 1 + 7.0%)10= AU$2.3b

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 AU$3.3b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$7.4, the company appears quite good value at a 41% discount to where the stock price trades currently. 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

Important 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 Johns Lyng 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 7.0%, which is based on a levered beta of 1.006. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Johns Lyng Group, there are three pertinent items you should further examine:

  1. Risks: For example, we've discovered 2 warning signs for Johns Lyng Group that you should be aware of before investing here.

  2. Future Earnings: How does JLG'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 ASX 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