New Zealand markets close in 2 hours 52 minutes
  • NZX 50

    11,047.93
    +82.76 (+0.75%)
     
  • NZD/USD

    0.6181
    +0.0010 (+0.16%)
     
  • NZD/EUR

    0.6018
    +0.0012 (+0.20%)
     
  • ALL ORDS

    6,808.80
    -9.30 (-0.14%)
     
  • ASX 200

    6,615.50
    -13.80 (-0.21%)
     
  • OIL

    99.93
    +0.43 (+0.43%)
     
  • GOLD

    1,768.00
    +4.10 (+0.23%)
     
  • NASDAQ

    11,779.90
    +194.23 (+1.68%)
     
  • FTSE

    7,025.47
    -207.18 (-2.86%)
     
  • Dow Jones

    30,967.82
    -129.44 (-0.42%)
     
  • DAX

    12,401.20
    -372.18 (-2.91%)
     
  • Hang Seng

    21,741.44
    -111.63 (-0.51%)
     
  • NIKKEI 225

    26,079.78
    -343.69 (-1.30%)
     
  • NZD/JPY

    83.5520
    -0.2200 (-0.26%)
     

Is EROAD Limited (NZSE:ERD) Trading At A 47% Discount?

·5-min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of EROAD Limited (NZSE:ERD) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

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.

Check out our latest analysis for EROAD

Is EROAD fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (NZ$, Millions)

-NZ$4.00m

NZ$733.3k

NZ$1.25m

NZ$6.90m

NZ$16.0m

NZ$24.8m

NZ$31.8m

NZ$38.4m

NZ$44.1m

NZ$49.0m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x2

Analyst x1

Analyst x1

Analyst x1

Est @ 28.41%

Est @ 20.5%

Est @ 14.96%

Est @ 11.08%

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

-NZ$3.7

NZ$0.6

NZ$1.0

NZ$5.3

NZ$11.4

NZ$16.5

NZ$19.8

NZ$22.4

NZ$24.0

NZ$24.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = NZ$122m

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 (2.0%) 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 7.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = NZ$49m× (1 + 2.0%) ÷ (7.0%– 2.0%) = NZ$1.0b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= NZ$1.0b÷ ( 1 + 7.0%)10= NZ$515m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is NZ$637m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of NZ$3.1, the company appears quite undervalued at a 47% 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 EROAD 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 1.167. 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 is only one of many factors that you need to assess 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 EROAD, we've compiled three essential elements you should further research:

  1. Risks: As an example, we've found 2 warning signs for EROAD that you need to consider before investing here.

  2. Future Earnings: How does ERD'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. Simply Wall St updates its DCF calculation for every New Zealander stock every day, so if you want to find the intrinsic value of any other stock 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.

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