New Zealand markets close in 5 hours 51 minutes
  • NZX 50

    11,829.05
    -23.88 (-0.20%)
     
  • NZD/USD

    0.6279
    -0.0004 (-0.06%)
     
  • ALL ORDS

    7,381.10
    +19.20 (+0.26%)
     
  • OIL

    87.61
    -0.50 (-0.57%)
     
  • GOLD

    1,776.70
    0.00 (0.00%)
     

A Look At The Intrinsic Value Of Lassonde Industries Inc. (TSE:LAS.A)

·6-min read

Does the May share price for Lassonde Industries Inc. (TSE:LAS.A) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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.

View our latest analysis for Lassonde Industries

Step by step through 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. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (CA$, Millions)

CA$45.4m

CA$40.8m

CA$38.1m

CA$36.5m

CA$35.6m

CA$35.2m

CA$35.0m

CA$35.1m

CA$35.3m

CA$35.6m

Growth Rate Estimate Source

Est @ -15.13%

Est @ -10.12%

Est @ -6.62%

Est @ -4.16%

Est @ -2.45%

Est @ -1.24%

Est @ -0.4%

Est @ 0.19%

Est @ 0.6%

Est @ 0.89%

Present Value (CA$, Millions) Discounted @ 5.0%

CA$43.3

CA$37.0

CA$33.0

CA$30.1

CA$28.0

CA$26.3

CA$25.0

CA$23.8

CA$22.9

CA$22.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$291m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 (1.6%) 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 5.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = CA$36m× (1 + 1.6%) ÷ (5.0%– 1.6%) = CA$1.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$1.1b÷ ( 1 + 5.0%)10= CA$658m

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$949m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$137, the company appears about fair value at a 0.06% 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

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 Lassonde Industries 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 5.0%, which is based on a levered beta of 0.800. 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 is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Lassonde Industries, we've put together three fundamental factors you should consider:

  1. Risks: For instance, we've identified 1 warning sign for Lassonde Industries that you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for LAS.A's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 Canadian 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