New Zealand markets closed
  • NZX 50

    10,944.49
    -121.22 (-1.10%)
     
  • NZD/USD

    0.5625
    +0.0027 (+0.48%)
     
  • NZD/EUR

    0.5741
    +0.0037 (+0.65%)
     
  • ALL ORDS

    6,671.80
    -6.90 (-0.10%)
     
  • ASX 200

    6,472.80
    -1.40 (-0.02%)
     
  • OIL

    81.60
    +2.11 (+2.65%)
     
  • GOLD

    1,671.80
    -0.20 (-0.01%)
     
  • NASDAQ

    10,971.22
    -193.58 (-1.73%)
     
  • FTSE

    6,893.81
    +12.22 (+0.18%)
     
  • Dow Jones

    28,725.51
    -500.09 (-1.71%)
     
  • DAX

    12,114.36
    +138.86 (+1.16%)
     
  • Hang Seng

    17,012.42
    -210.41 (-1.22%)
     
  • NIKKEI 225

    26,091.96
    +154.75 (+0.60%)
     
  • NZD/JPY

    81.5990
    +0.5970 (+0.74%)
     

Estimating The Intrinsic Value Of ADX Energy Ltd (ASX:ADX)

·6-min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of ADX Energy Ltd (ASX:ADX) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for ADX Energy

Crunching The Numbers

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (A$, Millions)

AU$7.24m

AU$4.34m

AU$1.45m

AU$1.45m

AU$888.4k

AU$653.0k

AU$535.4k

AU$470.9k

AU$433.7k

AU$412.2k

Growth Rate Estimate Source

Analyst x1

Analyst x1

Analyst x1

Analyst x1

Est @ -38.65%

Est @ -26.5%

Est @ -18%

Est @ -12.05%

Est @ -7.89%

Est @ -4.97%

Present Value (A$, Millions) Discounted @ 7.5%

AU$6.7

AU$3.8

AU$1.2

AU$1.1

AU$0.6

AU$0.4

AU$0.3

AU$0.3

AU$0.2

AU$0.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$14m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.8%. We discount the terminal cash flows to today's value at a cost of equity of 7.5%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = AU$412k× (1 + 1.8%) ÷ (7.5%– 1.8%) = AU$7.4m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$7.4m÷ ( 1 + 7.5%)10= AU$3.6m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$18m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of AU$0.006, the company appears around fair value 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

Important 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 ADX 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 7.5%, which is based on a levered beta of 1.333. 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 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. 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. For ADX Energy, we've put together three fundamental aspects you should assess:

  1. Risks: For example, we've discovered 4 warning signs for ADX Energy (1 is significant!) that you should be aware of before investing here.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the ASX 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