Australia markets close in 5 hours 3 minutes
  • ALL ORDS

    7,746.50
    +60.40 (+0.79%)
     
  • ASX 200

    7,535.20
    +58.50 (+0.78%)
     
  • AUD/USD

    0.7051
    -0.0006 (-0.08%)
     
  • OIL

    79.13
    +0.26 (+0.33%)
     
  • GOLD

    1,942.60
    -2.70 (-0.14%)
     
  • BTC-AUD

    32,783.69
    +183.48 (+0.56%)
     
  • CMC Crypto 200

    519.63
    +0.84 (+0.16%)
     
  • AUD/EUR

    0.6489
    +0.0007 (+0.10%)
     
  • AUD/NZD

    1.0953
    -0.0005 (-0.05%)
     
  • NZX 50

    12,055.00
    +87.28 (+0.73%)
     
  • NASDAQ

    12,101.93
    +189.54 (+1.59%)
     
  • FTSE

    7,771.70
    -13.17 (-0.17%)
     
  • Dow Jones

    34,086.04
    +368.95 (+1.09%)
     
  • DAX

    15,128.27
    +2.19 (+0.01%)
     
  • Hang Seng

    21,842.33
    -227.40 (-1.03%)
     
  • NIKKEI 225

    27,327.11
    -106.29 (-0.39%)
     

Calculating The Fair Value Of Cettire Limited (ASX:CTT)

Does the February share price for Cettire Limited (ASX:CTT) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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 Cettire

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) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (A$, Millions)

AU$18.3m

AU$18.7m

AU$25.6m

AU$30.7m

AU$35.2m

AU$39.0m

AU$42.1m

AU$44.7m

AU$46.9m

AU$48.7m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Analyst x1

Est @ 20.01%

Est @ 14.54%

Est @ 10.72%

Est @ 8.04%

Est @ 6.17%

Est @ 4.86%

Est @ 3.94%

Present Value (A$, Millions) Discounted @ 6.0%

AU$17.3

AU$16.6

AU$21.5

AU$24.3

AU$26.2

AU$27.4

AU$27.9

AU$28.0

AU$27.6

AU$27.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$243m

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 1.8%. We discount the terminal cash flows to today's value at a cost of equity of 6.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = AU$49m× (1 + 1.8%) ÷ (6.0%– 1.8%) = AU$1.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$1.2b÷ ( 1 + 6.0%)10= AU$651m

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 AU$894m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$2.5, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Cettire 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 1.000. 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:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Cettire, we've put together three essential elements you should further research:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 2 warning signs with Cettire , and understanding these should be part of your investment process.

  2. Future Earnings: How does CTT'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 ASX 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.