Is NetLink NBN Trust (SGX:CJLU) Trading At A 26% Discount?




  • In Business
  • 2022-12-07 02:51:25Z
  • By Simply Wall St.
 

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of NetLink NBN Trust (SGX:CJLU) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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 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. 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 NetLink NBN Trust

Step By Step Through The Calculation

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 begin with, we have to get estimates of 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) = S$1.5b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.0%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = S$206m× (1 + 1.9%) ÷ (6.0%- 1.9%) = S$5.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= S$5.1b÷ ( 1 + 6.0%)10= S$2.9b

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 S$4.3b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of S$0.8, the company appears a touch undervalued at a 26% 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.

The Assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 NetLink NBN Trust 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 6.0%, 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.

Looking Ahead:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For NetLink NBN Trust, we've compiled three further factors you should further research:

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

  2. Future Earnings: How does CJLU'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 Singaporean 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

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