Canada markets close in 6 hours 1 minute
  • S&P/TSX

    20,429.68
    +185.39 (+0.92%)
     
  • S&P 500

    4,381.31
    +27.12 (+0.62%)
     
  • DOW

    34,209.54
    +289.70 (+0.85%)
     
  • CAD/USD

    0.7814
    +0.0009 (+0.12%)
     
  • CRUDE OIL

    71.68
    +1.19 (+1.69%)
     
  • BTC-CAD

    54,177.04
    -1,353.54 (-2.44%)
     
  • CMC Crypto 200

    1,055.49
    +15.01 (+1.44%)
     
  • GOLD FUTURES

    1,775.40
    -2.80 (-0.16%)
     
  • RUSSELL 2000

    2,205.75
    +19.57 (+0.89%)
     
  • 10-Yr Bond

    1.3260
    +0.0020 (+0.15%)
     
  • NASDAQ

    14,808.01
    +61.61 (+0.42%)
     
  • VOLATILITY

    23.21
    -1.15 (-4.72%)
     
  • FTSE

    7,075.80
    +94.82 (+1.36%)
     
  • NIKKEI 225

    29,639.40
    -200.31 (-0.67%)
     
  • CAD/EUR

    0.6659
    +0.0008 (+0.12%)
     

Lundin Gold Inc. (TSE:LUG) Shares Could Be 26% Below Their Intrinsic Value Estimate

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

Today we will run through one way of estimating the intrinsic value of Lundin Gold Inc. (TSE:LUG) by projecting its future cash flows and then discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Lundin Gold

The calculation

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.

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 ($, Millions)

US$330.8m

US$262.1m

US$222.7m

US$181.2m

US$158.0m

US$144.6m

US$136.7m

US$132.0m

US$129.5m

US$128.4m

Growth Rate Estimate Source

Analyst x8

Analyst x5

Analyst x2

Analyst x1

Est @ -12.79%

Est @ -8.49%

Est @ -5.49%

Est @ -3.38%

Est @ -1.91%

Est @ -0.88%

Present Value ($, Millions) Discounted @ 7.4%

US$308

US$227

US$180

US$136

US$110

US$94.1

US$82.7

US$74.4

US$67.9

US$62.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.3b

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 7.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$128m× (1 + 1.5%) ÷ (7.4%– 1.5%) = US$2.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.2b÷ ( 1 + 7.4%)10= US$1.1b

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 US$2.4b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$9.8, the company appears a touch undervalued at a 26% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

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 Lundin Gold 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 7.4%, which is based on a levered beta of 1.250. 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 shouldn't be the only metric you look at when researching 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Lundin Gold, there are three important aspects you should further examine:

  1. Risks: Take risks, for example - Lundin Gold has 3 warning signs we think you should be aware of.

  2. Future Earnings: How does LUG'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 TSX every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. 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