Australia markets close in 5 hours 21 minutes
  • ALL ORDS

    6,403.90
    +7.10 (+0.11%)
     
  • ASX 200

    6,191.80
    +7.20 (+0.12%)
     
  • AUD/USD

    0.7053
    +0.0002 (+0.02%)
     
  • OIL

    41.51
    +0.05 (+0.12%)
     
  • GOLD

    1,915.00
    -0.40 (-0.02%)
     
  • BTC-AUD

    16,908.11
    +1,233.25 (+7.87%)
     
  • CMC Crypto 200

    239.54
    +0.62 (+0.26%)
     
  • AUD/EUR

    0.5961
    +0.0002 (+0.03%)
     
  • AUD/NZD

    1.0718
    +0.0006 (+0.05%)
     
  • NZX 50

    12,457.53
    -4.52 (-0.04%)
     
  • NASDAQ

    11,677.84
    +43.49 (+0.37%)
     
  • FTSE

    5,889.22
    +4.57 (+0.08%)
     
  • Dow Jones

    28,308.79
    +113.37 (+0.40%)
     
  • DAX

    12,736.95
    -117.71 (-0.92%)
     
  • Hang Seng

    24,569.54
    +27.28 (+0.11%)
     
  • NIKKEI 225

    23,567.04
    -104.09 (-0.44%)
     

Calculating The Intrinsic Value Of HIVE Blockchain Technologies Ltd. (CVE:HIVE)

Simply Wall St
·6-min read

In this article we are going to estimate the intrinsic value of HIVE Blockchain Technologies Ltd. (CVE:HIVE) by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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.

See our latest analysis for HIVE Blockchain Technologies

The calculation

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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$1.53m

US$2.60m

US$3.88m

US$5.25m

US$6.56m

US$7.74m

US$8.76m

US$9.60m

US$10.3m

US$10.9m

Growth Rate Estimate Source

Est @ 99.02%

Est @ 69.81%

Est @ 49.36%

Est @ 35.05%

Est @ 25.04%

Est @ 18.02%

Est @ 13.11%

Est @ 9.68%

Est @ 7.27%

Est @ 5.59%

Present Value ($, Millions) Discounted @ 7.6%

US$1.4

US$2.2

US$3.1

US$3.9

US$4.6

US$5.0

US$5.3

US$5.4

US$5.3

US$5.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$41m

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. 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 (1.7%) 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 7.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$11m× (1 + 1.7%) ÷ (7.6%– 1.7%) = US$187m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$187m÷ ( 1 + 7.6%)10= US$90m

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 US$131m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$0.4, the company appears about fair value at a 16% 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

Important 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 HIVE Blockchain Technologies 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 7.6%, which is based on a levered beta of 0.983. 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.

Next Steps:

Although the valuation of a company is important, 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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 HIVE Blockchain Technologies, we've compiled three further aspects you should further research:

  1. Risks: As an example, we've found 3 warning signs for HIVE Blockchain Technologies (1 is potentially serious!) that you need to consider before investing here.

  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 Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the TSXV 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@simplywallst.com.