Advertisement
Canada markets open in 4 hours 28 minutes
  • S&P/TSX

    22,373.38
    +52.51 (+0.24%)
     
  • S&P 500

    5,304.72
    +36.88 (+0.70%)
     
  • DOW

    39,069.59
    +4.29 (+0.01%)
     
  • CAD/USD

    0.7338
    +0.0001 (+0.01%)
     
  • CRUDE OIL

    78.85
    +1.13 (+1.45%)
     
  • Bitcoin CAD

    92,773.57
    -658.90 (-0.71%)
     
  • CMC Crypto 200

    1,479.14
    -17.32 (-1.16%)
     
  • GOLD FUTURES

    2,344.00
    +9.50 (+0.41%)
     
  • RUSSELL 2000

    2,069.67
    +21.26 (+1.04%)
     
  • 10-Yr Bond

    4.4670
    0.0000 (0.00%)
     
  • NASDAQ futures

    18,978.00
    +102.00 (+0.54%)
     
  • VOLATILITY

    12.40
    +0.04 (+0.32%)
     
  • FTSE

    8,311.52
    -6.07 (-0.07%)
     
  • NIKKEI 225

    38,855.37
    -44.65 (-0.11%)
     
  • CAD/EUR

    0.6748
    -0.0004 (-0.06%)
     

A Look At The Intrinsic Value Of Hemisphere Energy Corporation (CVE:HME)

Key Insights

  • Using the Dividend Discount Model, Hemisphere Energy fair value estimate is CA$1.70

  • With CA$1.69 share price, Hemisphere Energy appears to be trading close to its estimated fair value

  • Industry average discount to fair value of 26% suggests Hemisphere Energy's peers are currently trading at a higher discount

In this article we are going to estimate the intrinsic value of Hemisphere Energy Corporation (CVE:HME) by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

ADVERTISEMENT

Check out our latest analysis for Hemisphere Energy

The Model

We have to calculate the value of Hemisphere Energy slightly differently to other stocks because it is a oil and gas company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 5-year average of the 10-year government bond yield (2.0%). The expected dividend per share is then discounted to today's value at a cost of equity of 8.3%. Compared to the current share price of CA$1.7, the company appears about fair value at a 0.8% 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= CA$0.1 / (8.3% – 2.0%)

= CA$1.7

dcf
dcf

Important 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 Hemisphere Energy 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 8.3%, which is based on a levered beta of 1.378. 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.

SWOT Analysis for Hemisphere Energy

Strength

  • Currently debt free.

  • Dividends are covered by earnings and cash flows.

Weakness

  • Earnings declined over the past year.

  • Dividend is low compared to the top 25% of dividend payers in the Oil and Gas market.

Opportunity

  • Current share price is below our estimate of fair value.

Threat

  • No apparent threats visible for HME.

Moving On:

Whilst important, the DCF calculation 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Hemisphere Energy, we've compiled three relevant elements you should further research:

  1. Risks: As an example, we've found 2 warning signs for Hemisphere Energy (1 makes us a bit uncomfortable!) that you need to consider before investing here.

  2. Future Earnings: How does HME'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 TSXV 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.