New Zealand markets close in 2 hours 5 minutes
  • NZX 50

    12,049.22
    +25.76 (+0.21%)
     
  • NZD/USD

    0.6502
    +0.0010 (+0.15%)
     
  • NZD/EUR

    0.5969
    +0.0014 (+0.24%)
     
  • ALL ORDS

    7,714.00
    +26.00 (+0.34%)
     
  • ASX 200

    7,494.10
    +25.80 (+0.35%)
     
  • OIL

    81.16
    +0.15 (+0.19%)
     
  • GOLD

    1,930.80
    +0.80 (+0.04%)
     
  • NASDAQ

    12,051.48
    +236.79 (+2.00%)
     
  • FTSE

    7,761.11
    +16.24 (+0.21%)
     
  • Dow Jones

    33,949.41
    +205.57 (+0.61%)
     
  • DAX

    15,132.85
    +51.21 (+0.34%)
     
  • Hang Seng

    22,612.37
    +45.59 (+0.20%)
     
  • NIKKEI 225

    27,359.30
    -3.45 (-0.01%)
     
  • NZD/JPY

    84.2990
    -0.1150 (-0.14%)
     

Is Acadian Timber Corp. (TSE:ADN) Worth CA$15.2 Based On Its Intrinsic Value?

How far off is Acadian Timber Corp. (TSE:ADN) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Acadian Timber

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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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 (CA$, Millions)

CA$16.7m

CA$17.6m

CA$18.4m

CA$19.0m

CA$19.5m

CA$20.0m

CA$20.5m

CA$20.9m

CA$21.3m

CA$21.7m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Est @ 4.13%

Est @ 3.4%

Est @ 2.89%

Est @ 2.53%

Est @ 2.28%

Est @ 2.1%

Est @ 1.98%

Est @ 1.89%

Present Value (CA$, Millions) Discounted @ 10%

CA$15.1

CA$14.5

CA$13.7

CA$12.8

CA$12.0

CA$11.1

CA$10.3

CA$9.5

CA$8.8

CA$8.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$115m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.7%) 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 10%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = CA$22m× (1 + 1.7%) ÷ (10%– 1.7%) = CA$256m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$256m÷ ( 1 + 10%)10= CA$96m

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$211m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$15.2, the company appears slightly overvalued 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Acadian Timber 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 10%, which is based on a levered beta of 1.682. 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.

Looking Ahead:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize 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. 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 exceeding the intrinsic value? For Acadian Timber, we've compiled three fundamental elements you should explore:

  1. Risks: To that end, you should be aware of the 2 warning signs we've spotted with Acadian Timber .

  2. Future Earnings: How does ADN'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 TSX 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