An Intrinsic Calculation For SMT Scharf AG (ETR:S4AA) Suggests It's 37% Undervalued

  • In Business
  • 2023-01-27 12:00:41Z
  • By Simply Wall St.

Does the January share price for SMT Scharf AG (ETR:S4AA) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for SMT Scharf

The Model

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. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €53m

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 6.8%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = €6.3m× (1 + 0.03%) ÷ (6.8%- 0.03%) = €93m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €93m÷ ( 1 + 6.8%)10= €48m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €101m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of €11.7, the company appears quite good value at a 37% 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.

Important Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 SMT Scharf 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 1.124. 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.

SWOT Analysis for SMT Scharf


  • Earnings growth over the past year exceeded the industry.

  • Debt is not viewed as a risk.


  • No major weaknesses identified for S4AA.


  • Annual revenue is forecast to grow faster than the German market.

  • Good value based on P/E ratio and estimated fair value.


  • Annual earnings are forecast to decline for the next 3 years.

Moving On:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For SMT Scharf, we've put together three fundamental factors you should assess:

  1. Risks: You should be aware of the 2 warning signs for SMT Scharf (1 is a bit concerning!) we've uncovered before considering an investment in the company.

  2. Future Earnings: How does S4AA'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 XTRA 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)

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


More Related News

A Look At The Fair Value Of Dollar Tree, Inc. (NASDAQ:DLTR)
A Look At The Fair Value Of Dollar Tree, Inc. (NASDAQ:DLTR)

Key Insights Dollar Tree's estimated fair value is US$154 based on 2 Stage Free Cash Flow to Equity Current share price...

A Look At The Fair Value Of Rapid7, Inc. (NASDAQ:RPD)
A Look At The Fair Value Of Rapid7, Inc. (NASDAQ:RPD)

Key Insights The projected fair value for Rapid7 is US$44.18 based on 2 Stage Free Cash Flow to Equity Current share...

Should You Think About Buying Array Technologies, Inc. (NASDAQ:ARRY) Now?
Should You Think About Buying Array Technologies, Inc. (NASDAQ:ARRY) Now?

Array Technologies, Inc. ( NASDAQ:ARRY ), is not the largest company out there, but it received a lot of attention from...

Codexis, Inc.
Codexis, Inc.'s (NASDAQ:CDXS) Intrinsic Value Is Potentially 24% Below Its Share Price

Key Insights The projected fair value for Codexis is US$2.93 based on 2 Stage Free Cash Flow to Equity Codexis' US$3.88...

Are Investors Undervaluing Serviceware SE (ETR:SJJ) By 49%?
Are Investors Undervaluing Serviceware SE (ETR:SJJ) By 49%?

Key Insights Serviceware's estimated fair value is €13.48 based on 2 Stage Free Cash Flow to Equity Current share price...

Leave a Comment

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

Cancel reply


  • Josephcer
    (2023-02-19 20:08:20Z)

    You mentioned that really well. how to write a conclusion to a persuasive essay

  • Btainu
    (2023-02-22 19:40:49Z)

    buy generic digoxin 250 mg lanoxin 250 mg usa molnunat brand

  • Eurgpa
    (2023-02-24 02:33:43Z)

    order diamox 250 mg online acetazolamide 250mg pill azathioprine 25mg cost

  • Wnylkw
    (2023-02-25 13:53:21Z)

    order lanoxin 250 mg sale buy digoxin 250 mg generic molnupiravir 200mg without prescription

  • CharlesVap
    (2023-02-26 14:42:11Z)

    Cheers, Terrific stuff!
    argumentative essays for sale cheap essay papers for sale buy an essay online reviews

  • Tiivmg
    (2023-02-27 22:29:13Z)

    purchase carvedilol pills buy oxybutynin 5mg online cheap buy amitriptyline pill

  • Shawnwew
    (2023-02-28 09:20:37Z)

    Info clearly used..
    essay helper free uc essay help cheap essay help

  • Uynyvp
    (2023-02-28 09:42:24Z)

    amoxil 500mg brand stromectol cost ivermectin for people

  • Geilnj
    (2023-03-01 10:21:03Z)

    alendronate price ibuprofen usa buy motrin 400mg for sale

  • StevenWrene
    (2023-03-01 17:18:08Z)

    You actually revealed it terrifically!
    has anyone used a paper writing service term paper writing service custom buy literature review paper

  • Isnfof
    (2023-03-01 21:22:01Z)

    dapoxetine 30mg tablet avana 100mg usa order generic motilium

  • Ubvomb
    (2023-03-02 22:12:27Z)

    buy nortriptyline without prescription paxil pills cheap paxil

  • Hectordex
    (2023-03-03 09:13:02Z)

    Nicely put. With thanks.
    richardson writing service paper writing services for college students top college paper writing service

  • Nrmqzl
    (2023-03-03 10:20:27Z)

    cheap indomethacin 50mg cenforce online buy buy cenforce 50mg without prescription

  • Hectordex
    (2023-03-04 09:01:57Z)

    Wow lots of useful material!
    what do i write my college essay on write my book review for me who can write a book for me

  • Atntkz
    (2023-03-04 10:17:18Z)

    famotidine 20mg sale tacrolimus drug mirtazapine over the counter

  • Hectordex
    (2023-03-04 20:40:25Z)

    Many thanks. Numerous information.
    apps that writes essays for you do my essay review essay writers near me

  • Kzjwrr
    (2023-03-04 23:49:48Z)

    doxycycline 200mg us buy methylprednisolone 16 mg methylprednisolone buy

  • BrandonBuh
    (2023-03-05 14:48:50Z)

    Terrific postings. Thanks a lot!
    custom papers online where can i buy resume paper paying people to write papers pay someone to do your research paper
    essay paper writing services paper writing service for college buy college paper online case study paper writing service
    best custom essay writing service

  • ManuelLitle
    (2023-03-06 09:52:02Z)

    Very good content, Appreciate it.
    college papers writing service good paper writing service cheap paper writing service capstone paper writing service
    term paper writing help me write a research paper scientific proposals help to write a research paper
    gre essay writing

  • Patrickhar
    (2023-03-06 09:59:13Z)

    Many thanks, Great information!
    need help in writing an essay essay on helping others writing essay help help on writing an essay

  • Andrewnit
    (2023-03-06 14:16:17Z)

    You explained that fantastically.
    writing essay service homework writing help service college essay writing choosing a resume writing service

  • Quzajo
    (2023-03-07 00:22:29Z)

    tadalafil 10mg usa buy tadalafil 10mg online trimox buy online

  • ManuelLitle
    (2023-03-07 04:45:31Z)

    Thanks! Numerous knowledge.
    research paper writing services research paper writing service finished custom writing paper paper writing service phone number
    why cant i do my homework do my homework for me please homework help do my trigonometry homework
    steps to write a narrative essay

  • Patrickhar
    (2023-03-07 04:52:13Z)

    Valuable stuff. With thanks!
    writing a proposal for your dissertation buy your dissertation phd dissertations online cheap dissertation writing services uk

  • Enenli
    (2023-03-07 09:54:47Z)

    order fenofibrate 160mg sildenafil for sale online sildenafil 100mg for sale

  • Andrewnit
    (2023-03-07 17:48:49Z)

    Thank you, I appreciate it!
    help me to write an essay custom essay writing help help on essay writing my essay help

  • BrandonBuh
    (2023-03-07 22:19:10Z)

    Kudos, I like this!
    thesis research make me a thesis statement thesis literature review forming a thesis
    do my college homework do my physics homework free do my math homework for me free i need to do my homework right now
    lord of the flies essay help

  • Patrickhar
    (2023-03-08 01:20:03Z)

    Very good stuff. Thanks a lot!
    homework help cpm do my stats homework for me do my java homework for me homework 123

  • Hfbdjo
    (2023-03-08 14:19:06Z)

    esomeprazole us buy esomeprazole 40mg for sale buy furosemide without prescription

  • Andrewnit
    (2023-03-08 20:49:32Z)

    Truly quite a lot of useful information!
    chinese essay writing service essay writing service dublin essay writing website writing a narrative essay about being judged

  • ManuelLitle
    (2023-03-08 21:38:44Z)

    You revealed this effectively.
    help me essay essay helper free help me write my college essay essays help
    [url=]do my essay cheap[/url] can you write a poem for me [url=]write essay for me[/url] essay writer useless website
    writing comparison essay

  • Patrickhar
    (2023-03-08 21:44:24Z)

    Excellent facts. Many thanks!
    professional paper writer freedom writer essay write my college paper for me online paper writer

  • Hlxqce
    (2023-03-08 23:46:24Z)

    generic cialis 20mg Cialis online ordering usa viagra sales

  • BrandonBuh
    (2023-03-09 01:11:36Z)

    Very good facts. Many thanks.
    research paper writing service reviews best research paper writing service uk pay to write paper mla paper writing service
    buy resume paper best paper writing service free free paper writing service college papers to buy
    how to write classification essay

  • ManuelLitle
    (2023-03-09 16:00:25Z)

    Thanks. Good stuff!
    essay writing skills business blog writing service university essay writing service will writing service essex
    essay writing service malaysia afl writing service amibroker custom writing service writing a book title in an essay
    dissertation cover page

  • Patrickhar
    (2023-03-09 16:11:17Z)

    Terrific information, Many thanks!
    term paper writing proposal help buy a research paper online proposal for research paper

  • Andrewnit
    (2023-03-09 23:16:03Z)

    Regards! Awesome information!
    dissertation writing uk buy dissertations online dissertation proofreading services buy a dissertation

  • Eomitx
    (2023-03-10 02:43:20Z)

    minocin price order neurontin 800mg sale buy terazosin 1mg sale

  • BrandonBuh
    (2023-03-10 03:40:14Z)

    Whoa many of very good knowledge.
    american paper writing service how much is a resume writing service best paper writing services are there any good essay writing services
    pay for research papers pay someone to write a research paper buy custom essays online buying essays
    how to write a good introductory paragraph for an essay

  • Patrickhar
    (2023-03-10 10:19:31Z)

    Many thanks, Awesome information!
    pay people to write paper pay for research paper top paper writing services custom research paper writing service

  • Ubwfhq
    (2023-03-10 14:47:21Z)

    order cialis 20mg without prescription home remedies for ed erectile dysfunction buy ed pills us

  • Andrewnit
    (2023-03-11 01:40:29Z)

    Seriously quite a lot of terrific tips.
    phd thesis database help with thesis writing thesis in an essay i can't finish my thesis

  • BrandonBuh
    (2023-03-11 05:57:58Z)

    Regards! A lot of data.
    write my paper for cheap write my paper please can someone write my paper for me write my paper online
    academic paper writers college papers for sale write a research paper for me research papers writers
    how to write descriptive essay

  • ManuelLitle
    (2023-03-11 16:29:45Z)

    Position effectively used!.
    writing a memorial service program writing a customer service complaint letter essay writing service uk cheapest essay writing service
    can someone do my essay write a essay professional essay writers review write a paragraph for me using these words
    how to write a narrative essay about yourself

  • Patrickhar
    (2023-03-11 19:44:22Z)

    Kudos! An abundance of postings.
    thesis writing thesis for informative essay thesis printing identify the thesis statement in the paragraph below

  • Sbdogd
    (2023-03-12 01:22:08Z)

    buy glucophage pill order tamoxifen 10mg nolvadex 20mg pills

  • Andrewnit
    (2023-03-12 03:59:46Z)

    Fantastic information, Regards.
    custom term paper writing services writing a service hour reflection paper medical paper writing service order custom paper

  • BrandonBuh
    (2023-03-12 08:23:05Z)

    Very well expressed without a doubt. !
    research paper writers how to write a reflective paper write paper for me reviews need someone write my paper
    example thesis thesis statement for depression thesis guidelines thesis setup
    editing dissertation

  • Jdmrxl
    (2023-03-12 10:56:45Z)

    provigil buy online purchase phenergan pill purchase promethazine pill

  • Patrickhar
    (2023-03-12 13:18:36Z)

    Terrific data. Thanks!
    help to write an essay apps to help with essays essay writing service uk admission essay help

  • Andrewnit
    (2023-03-13 06:21:26Z)

    You expressed this superbly.
    are essay writing services safe best admission essay writing service letter writing service cheap research paper writing service

  • Patrickhar
    (2023-03-13 07:13:42Z)

    Kudos! Plenty of material.
    find the thesis thesis writing service singapore example thesis law thesis writing service

  • BrandonBuh
    (2023-03-13 10:45:44Z)

    Amazing advice. Thanks.
    dissertation research and writing dissertation express help writing a dissertation phd research statement
    thesis statement thesis meaning in essay thesis statemen service quality and customer satisfaction in restaurant thesis
    college essay introduction

  • Rzuwum
    (2023-03-13 22:34:16Z)

    serophene medication brand clomiphene 100mg prednisolone 5mg oral

  • Zqmrcl
    (2023-03-14 04:52:57Z)

    deltasone 5mg pills isotretinoin 10mg for sale order amoxil 500mg pills

  • Rphjxu
    (2023-03-15 19:37:08Z)

    accutane without prescription buy prednisone 5mg sale ampicillin 500mg over the counter

  • Yribul
    (2023-03-16 02:25:50Z)

    buy fildena generic medicine erectile dysfunction proscar 5mg for sale

  • Cbhypw
    (2023-03-17 18:34:21Z)

    ivermectin uk buy best erection pills order prednisone generic

  • Utdrbe
    (2023-03-18 02:03:08Z)

    order ondansetron pill bactrim 960mg sale bactrim 960mg canada

  • Lrsbow
    (2023-03-19 22:55:55Z)

    cost isotretinoin 40mg isotretinoin 40mg canada azithromycin online buy

  • Xacdds
    (2023-03-20 03:32:55Z)

    albuterol drug synthroid 75mcg price buy augmentin 375mg for sale

  • Patrickhar
    (2023-03-21 20:40:57Z)

    Amazing stuff. Thank you!
    buy admission essays buying a college essay essays buy online best place to buy essays

  • ManuelLitle
    (2023-03-22 00:16:56Z)

    Beneficial posts. Kudos.
    website that writes papers for you paper writers for college pay for a paper how to write a conclusion for a research paper
    write my research papers write my business paper writers of the federalist papers websites that write papers for you
    custom written essay

  • Obnchg
    (2023-03-22 03:15:06Z)

    purchase provigil generic lisinopril 5mg lopressor usa

  • Vacmyc
    (2023-03-22 10:05:20Z)

    cheap prednisolone generic furosemide 40mg drug purchase furosemide

  • Patrickhar
    (2023-03-22 10:48:45Z)

    Wonderful material. Kudos.
    good thesis statements information thesis phd thesis papers thesis writing service in kl

  • ManuelLitle
    (2023-03-22 17:51:53Z)

    Thanks, Numerous write ups.
    engineering thesis writing service entrance essay writing service essay writing service oxford nursing essay writing service uk
    cv writing service perth linkedin profile writing service reviews uk legit essay writing service writing help service
    essay writing service discount code

  • Patrickhar
    (2023-03-23 01:18:20Z)

    Thank you. Excellent information.
    write my essay best website write my essay paper write my essay discount who can i pay to write my paper for me

  • ManuelLitle
    (2023-03-23 12:41:00Z)

    Well expressed truly! .
    pay to have your paper written pay for writing papers college paper writing service reddit buy college papers online
    buying papers paper writing service reviews mla paper writing service pay for a paper to be written
    psychology essay writing

  • Patrickhar
    (2023-03-23 16:20:03Z)

    Terrific tips. Cheers!
    cv writing service near me professional obituary writing service writing an analytical essay law school personal statement writing service

  • Caqoly
    (2023-03-24 02:05:38Z)

    order dutasteride for sale cheap avodart orlistat 120mg cheap

  • Lbihmw
    (2023-03-24 21:06:08Z)

    vibra-tabs us levitra sale cost zovirax

  • Andrewnit
    (2023-03-25 12:32:12Z)

    You reported it very well!
    custom essay order essay on helping poor write my essay essay on self help

  • Orrzdy
    (2023-03-26 01:28:36Z)

    imuran canada telmisartan 80mg for sale buy naproxen 250mg pill

  • Andrewnit
    (2023-03-26 11:17:06Z)

    You said this adequately.
    pay somebody to do my essay write my academic essay top essay writers write my essay for free app

  • Andrewnit
    (2023-03-27 10:20:35Z)

    Useful facts. Thanks!
    make me do my homework do my art homework nerd do my homework do my homework clipart

  • Qwwmak
    (2023-03-27 15:34:39Z)

    oxybutynin 2.5mg pill oxcarbazepine price oxcarbazepine 600mg tablet

  • BrandonBuh
    (2023-03-27 16:22:51Z)

    Beneficial tips. Thanks.
    what to write my college essay about write my essay for me fast pro essay writer discount code essay writer for cheap
    term paper writer proposal for phd purpose of a research proposal introduction to a research proposal
    help in writing essay

  • Tvfnip
    (2023-03-27 23:08:12Z)

    generic omnicef 300 mg cefdinir price protonix over the counter

  • Andrewnit
    (2023-03-28 09:07:18Z)

    Nicely put. Regards.
    custom paper services paying people to write papers psychology paper writing service thank you for your military service letter writing paper

  • BrandonBuh
    (2023-03-28 15:15:55Z)

    Truly a good deal of valuable data.
    paper writing help professional essay writing help need help writing an essay help with college essays
    i cant write my college essay write a book for me write my essay now who can do my essay for me
    write a descriptive essay


Top News: Business