New Zealand markets close in 1 hour 56 minutes
  • NZX 50

    13,164.53
    -70.02 (-0.53%)
     
  • NZD/USD

    0.7029
    -0.0012 (-0.17%)
     
  • NZD/EUR

    0.5997
    -0.0001 (-0.02%)
     
  • ALL ORDS

    7,561.40
    -141.50 (-1.84%)
     
  • ASX 200

    7,272.00
    -131.70 (-1.78%)
     
  • OIL

    71.32
    -0.65 (-0.90%)
     
  • GOLD

    1,748.60
    -2.80 (-0.16%)
     
  • NASDAQ

    15,333.47
    -182.43 (-1.18%)
     
  • FTSE

    6,963.64
    -63.84 (-0.91%)
     
  • Dow Jones

    34,584.88
    -166.42 (-0.48%)
     
  • DAX

    15,490.17
    -161.63 (-1.03%)
     
  • Hang Seng

    24,047.02
    -873.74 (-3.51%)
     
  • NIKKEI 225

    30,500.05
    +176.75 (+0.58%)
     
  • NZD/JPY

    77.2080
    -0.1720 (-0.22%)
     

Calculating The Intrinsic Value Of Morgan Sindall Group plc (LON:MGNS)

·5-min read

Today we will run through one way of estimating the intrinsic value of Morgan Sindall Group plc (LON:MGNS) by taking the forecast future cash flows of the company and discounting them back to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for Morgan Sindall Group

The calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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, 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (£, Millions)

UK£80.1m

UK£79.9m

UK£80.0m

UK£80.3m

UK£80.7m

UK£81.2m

UK£81.8m

UK£82.5m

UK£83.1m

UK£83.9m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 0.12%

Est @ 0.36%

Est @ 0.53%

Est @ 0.64%

Est @ 0.73%

Est @ 0.78%

Est @ 0.83%

Est @ 0.85%

Present Value (£, Millions) Discounted @ 6.8%

UK£75.0

UK£70.1

UK£65.8

UK£61.8

UK£58.2

UK£54.9

UK£51.8

UK£48.9

UK£46.2

UK£43.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£576m

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 (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 6.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = UK£84m× (1 + 0.9%) ÷ (6.8%– 0.9%) = UK£1.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£1.5b÷ ( 1 + 6.8%)10= UK£755m

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£1.3b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£25.6, the company appears about fair value at a 11% 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

Important assumptions

Now 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 Morgan Sindall 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 6.8%, which is based on a levered beta of 1.098. 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:

Although the valuation of a company is important, it 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. For Morgan Sindall Group, we've put together three relevant items you should further examine:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 2 warning signs with Morgan Sindall Group , and understanding them should be part of your investment process.

  2. Future Earnings: How does MGNS'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 LSE 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. 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.

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