Are The Gym Group plc (LON:GYM) Investors Paying Above The Intrinsic Value?




  • In Business
  • 2022-08-19 07:13:21Z
  • By Simply Wall St.
 

In this article we are going to estimate the intrinsic value of The Gym Group plc (LON:GYM) by taking the forecast future cash flows of the company and discounting them back to today's value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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. 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 Gym Group

Step By Step Through The Calculation

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£119m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 0.9%. We discount the terminal cash flows to today's value at a cost of equity of 9.7%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = UK£22m× (1 + 0.9%) ÷ (9.7%- 0.9%) = UK£252m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£252m÷ ( 1 + 9.7%)10= UK£100m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£219m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of UK£1.6, the company appears reasonably expensive at the time of writing. 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. 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 Gym 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 9.7%, which is based on a levered beta of 1.804. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize 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. 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 premium to intrinsic value? For Gym Group, we've compiled three relevant elements you should explore:

  1. Financial Health: Does GYM have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does GYM'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

An Intrinsic Calculation For Videndum Plc (LON:VID) Suggests It
An Intrinsic Calculation For Videndum Plc (LON:VID) Suggests It's 31% Undervalued

Today we will run through one way of estimating the intrinsic value of Videndum Plc ( LON:VID ) by taking the forecast...

Has Knorr-Bremse Aktiengesellschaft
Has Knorr-Bremse Aktiengesellschaft's (ETR:KBX) Impressive Stock Performance Got Anything to Do With Its Fundamentals?

Most readers would already be aware that Knorr-Bremse's (ETR:KBX) stock increased significantly by 17% over the past...

Is 92 Energy (ASX:92E) In A Good Position To Deliver On Growth Plans?
Is 92 Energy (ASX:92E) In A Good Position To Deliver On Growth Plans?

Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...

Companies Like BLIS Technologies (NZSE:BLT) Can Afford To Invest In Growth
Companies Like BLIS Technologies (NZSE:BLT) Can Afford To Invest In Growth

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

Here
Here's Why We're Watching Urbanise.com's (ASX:UBN) Cash Burn Situation

Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...

Leave a Comment

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

Cancel reply

Comments

  • cryptocurrecny
    (2022-08-20 04:48:33Z)

    I liкe ԝhat үou guys are usualply uⲣ too. This sort of clever wоrk and reporting!
    Keep up the good worҝs guys Ӏ've included yoou guys t᧐ my own blogroll.

    REPLY
  • Ilse
    (2022-08-20 05:05:31Z)

    Nowadays I am sr marketing consultant and eventually I might
    enhance my income.

    REPLY

Top News: Business