Is Hostelworld Group plc (LON:HSW) Trading At A 26% Discount?




  • In Business
  • 2023-01-24 08:30:59Z
  • By Simply Wall St.
 

Today we will run through one way of estimating the intrinsic value of Hostelworld Group plc (LON:HSW) 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. It may sound complicated, but actually it is quite simple!

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. 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.

Check out our latest analysis for Hostelworld Group

The Model

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) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €101m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (1.0%) 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 8.1%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = €19m× (1 + 1.0%) ÷ (8.1%- 1.0%) = €272m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €272m÷ ( 1 + 8.1%)10= €125m

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 €225m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£1.3, the company appears a touch undervalued at a 26% 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

We would point out that 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 Hostelworld Group 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 8.1%, which is based on a levered beta of 1.018. 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 Hostelworld Group

Strength

  • Debt is well covered by earnings.

Weakness

  • No major weaknesses identified for HSW.

Opportunity

  • Forecast to reduce losses next year.

  • Trading below our estimate of fair value by more than 20%.

Threat

  • Debt is not well covered by operating cash flow.

  • Has less than 3 years of cash runway based on current free cash flow.

  • Not expected to become profitable over the next 3 years.

Next Steps:

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. 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. Why is the intrinsic value higher than the current share price? For Hostelworld Group, there are three further aspects you should further research:

  1. Risks: We feel that you should assess the 1 warning sign for Hostelworld Group we've flagged before making an investment in the company.

  2. Future Earnings: How does HSW'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. Simply Wall St updates its DCF calculation for every British 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.

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

When Should You Buy Premier Investments Limited (ASX:PMV)?
When Should You Buy Premier Investments Limited (ASX:PMV)?

While Premier Investments Limited ( ASX:PMV ) might not be the most widely known stock at the moment, it saw a...

A Look At The Intrinsic Value Of Naim Holdings Berhad (KLSE:NAIM)
A Look At The Intrinsic Value Of Naim Holdings Berhad (KLSE:NAIM)

Does the February share price for Naim Holdings Berhad ( KLSE:NAIM ) reflect what it's really worth? Today, we will...

Estimating The Fair Value Of Best World International Limited (SGX:CGN)
Estimating The Fair Value Of Best World International Limited (SGX:CGN)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Best World...

A Look At The Fair Value Of Viking Mines Limited (ASX:VKA)
A Look At The Fair Value Of Viking Mines Limited (ASX:VKA)

Does the February share price for Viking Mines Limited ( ASX:VKA ) reflect what it's really worth? Today, we will...

What Does WSP Global Inc.
What Does WSP Global Inc.'s (TSE:WSP) Share Price Indicate?

WSP Global Inc. ( TSE:WSP ) saw a decent share price growth in the teens level on the TSX over the last few months...

Leave a Comment

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

Cancel reply

Comments

  • Annemnani
    (2023-01-27 09:19:51Z)

    Despite its popularity, we and others have observed a number of limitations of the Cre ER T2 LoxP system, including low efficiency of recombination and leakiness in expression 21 26 propecia side effects

    REPLY
  • Annemnani
    (2023-01-31 21:43:50Z)

    azithromycin for uti Some 1 4 of testosterone circulates in the free, unbound form, 33 54 circulates bound with low affinity to serum albumin, and the remainder is primarily bound to sex hormone binding globulin 155

    REPLY

Top News: Business