A Look At The Fair Value Of Schaltbau Holding AG (HMSE:SLT)




  • In Business
  • 2022-12-07 05:24:08Z
  • By Simply Wall St.
 

In this article we are going to estimate the intrinsic value of Schaltbau Holding AG (HMSE:SLT) by estimating the company's future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. There's really not all that much to it, even though it might appear quite complex.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Schaltbau Holding

Crunching The Numbers

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. 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

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €326m

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 (0.03%) 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 5.7%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = €45m× (1 + 0.03%) ÷ (5.7%- 0.03%) = €791m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €791m÷ ( 1 + 5.7%)10= €455m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €781m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of €58.2, the company appears about fair value at a 19% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

Important Assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Schaltbau Holding 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 5.7%, which is based on a levered beta of 1.014. 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. The DCF model is not a perfect stock valuation tool. 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. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Schaltbau Holding, we've compiled three further aspects you should assess:

  1. Risks: Case in point, we've spotted 1 warning sign for Schaltbau Holding you should be aware of.

  2. Future Earnings: How does SLT'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

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

COMMENTS

More Related News

Mincor Resources NL (ASX:MCR) Shares Could Be 47% Below Their Intrinsic Value Estimate
Mincor Resources NL (ASX:MCR) Shares Could Be 47% Below Their Intrinsic Value Estimate

Does the January share price for Mincor Resources NL ( ASX:MCR ) reflect what it's really worth? Today, we will...

Calculating The Fair Value Of Hong Fok Corporation Limited (SGX:H30)
Calculating The Fair Value Of Hong Fok Corporation Limited (SGX:H30)

Today we will run through one way of estimating the intrinsic value of Hong Fok Corporation Limited ( SGX:H30 ) by...

A Look At The Fair Value Of Carzo Holdings Berhad (KLSE:CARZO)
A Look At The Fair Value Of Carzo Holdings Berhad (KLSE:CARZO)

How far off is Carzo Holdings Berhad ( KLSE:CARZO ) from its intrinsic value? Using the most recent financial data...

Are Investors Undervaluing Sensata Technologies Holding plc (NYSE:ST) By 26%?
Are Investors Undervaluing Sensata Technologies Holding plc (NYSE:ST) By 26%?

In this article we are going to estimate the intrinsic value of Sensata Technologies Holding plc ( NYSE:ST ) by...

Estimating The Intrinsic Value Of Altitude Group plc (LON:ALT)
Estimating The Intrinsic Value Of Altitude Group plc (LON:ALT)

How far off is Altitude Group plc ( LON:ALT ) from its intrinsic value? Using the most recent financial data, we'll...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply

Comments

Top News: Business