Australia markets close in 2 hours 33 minutes
  • ALL ORDS

    7,327.80
    -92.00 (-1.24%)
     
  • ASX 200

    7,095.00
    -77.80 (-1.08%)
     
  • AUD/USD

    0.7838
    +0.0004 (+0.06%)
     
  • OIL

    64.43
    -0.49 (-0.75%)
     
  • GOLD

    1,836.70
    -0.90 (-0.05%)
     
  • BTC-AUD

    70,362.71
    -5,810.62 (-7.63%)
     
  • CMC Crypto 200

    1,448.95
    -112.35 (-7.20%)
     
  • AUD/EUR

    0.6452
    +0.0001 (+0.01%)
     
  • AUD/NZD

    1.0786
    +0.0007 (+0.06%)
     
  • NZX 50

    12,593.68
    -65.33 (-0.52%)
     
  • NASDAQ

    13,359.08
    -360.55 (-2.63%)
     
  • FTSE

    7,123.68
    -6.03 (-0.08%)
     
  • Dow Jones

    34,742.82
    -34.94 (-0.10%)
     
  • DAX

    15,400.41
    +0.76 (+0.00%)
     
  • Hang Seng

    27,942.64
    -653.02 (-2.28%)
     
  • NIKKEI 225

    28,705.95
    -812.39 (-2.75%)
     

Calculating The Fair Value Of Invion Limited (ASX:IVX)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6-min read
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Invion Limited (ASX:IVX) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the forecast future cash flows of the company and discounting them back to today's 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Invion

Is Invion fairly valued?

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. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$712.1k

AU$1.11m

AU$1.54m

AU$1.98m

AU$2.38m

AU$2.73m

AU$3.03m

AU$3.28m

AU$3.49m

AU$3.67m

Growth Rate Estimate Source

Est @ 78.23%

Est @ 55.37%

Est @ 39.36%

Est @ 28.15%

Est @ 20.31%

Est @ 14.82%

Est @ 10.98%

Est @ 8.29%

Est @ 6.4%

Est @ 5.09%

Present Value (A$, Millions) Discounted @ 6.2%

AU$0.7

AU$1.0

AU$1.3

AU$1.6

AU$1.8

AU$1.9

AU$2.0

AU$2.0

AU$2.0

AU$2.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$16m

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$3.7m× (1 + 2.0%) ÷ (6.2%– 2.0%) = AU$89m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$89m÷ ( 1 + 6.2%)10= AU$49m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$65m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$0.01, the company appears about fair value at a 15% 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.

dcf
dcf

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 Invion 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 6.2%, 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.

Moving On:

Although the valuation of a company is important, 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Invion, there are three pertinent aspects you should explore:

  1. Risks: You should be aware of the 2 warning signs for Invion we've uncovered before considering an investment in the company.

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

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.

This article by Simply Wall St is general in nature. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.