Calculating The Fair Value Of Boustead Plantations Berhad (KLSE:BPLANT)




  • In Business
  • 2022-11-23 23:04:35Z
  • By Simply Wall St.
 

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Boustead Plantations Berhad (KLSE:BPLANT) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 Boustead Plantations Berhad

The Method

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

10-year free cash flow (FCF) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = RM796m

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 3.6%. We discount the terminal cash flows to today's value at a cost of equity of 8.8%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = RM96m× (1 + 3.6%) ÷ (8.8%- 3.6%) = RM1.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= RM1.9b÷ ( 1 + 8.8%)10= RM807m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is RM1.6b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of RM0.6, the company appears about fair value at a 9.8% discount to where the stock price trades currently. 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.

The 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 Boustead Plantations Berhad 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 8.8%, which is based on a levered beta of 0.807. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and 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. For Boustead Plantations Berhad, we've put together three fundamental elements you should explore:

  1. Risks: For example, we've discovered 3 warning signs for Boustead Plantations Berhad (1 doesn't sit too well with us!) that you should be aware of before investing here.

  2. Future Earnings: How does BPLANT'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the KLSE 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

An Intrinsic Calculation For MercadoLibre, Inc. (NASDAQ:MELI) Suggests It
An Intrinsic Calculation For MercadoLibre, Inc. (NASDAQ:MELI) Suggests It's 21% Undervalued

In this article we are going to estimate the intrinsic value of MercadoLibre, Inc. ( NASDAQ:MELI ) by estimating the...

Are Investors Undervaluing Horizon Therapeutics Public Limited Company (NASDAQ:HZNP) By 50%?
Are Investors Undervaluing Horizon Therapeutics Public Limited Company (NASDAQ:HZNP) By 50%?

How far off is Horizon Therapeutics Public Limited Company ( NASDAQ:HZNP ) from its intrinsic value? Using the most...

Steven Madden, Ltd.
Steven Madden, Ltd.'s (NASDAQ:SHOO) Intrinsic Value Is Potentially 99% Above Its Share Price

How far off is Steven Madden, Ltd. ( NASDAQ:SHOO ) from its intrinsic value? Using the most recent financial data...

Are Investors Undervaluing Karooooo Ltd. (NASDAQ:KARO) By 37%?
Are Investors Undervaluing Karooooo Ltd. (NASDAQ:KARO) By 37%?

Does the December share price for Karooooo Ltd. ( NASDAQ:KARO ) reflect what it's really worth? Today, we will estimate...

Blue Water Vaccines (NASDAQ:BWV) Is In A Good Position To Deliver On Growth Plans
Blue Water Vaccines (NASDAQ:BWV) Is In A Good Position To Deliver On Growth Plans

We can readily understand why investors are attracted to unprofitable companies. For example, although...

Leave a Comment

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

Cancel reply

Comments

Top News: Business