Australia markets close in 4 hours 30 minutes
  • ALL ORDS

    7,665.00
    +59.80 (+0.79%)
     
  • ASX 200

    7,362.70
    +48.80 (+0.67%)
     
  • AUD/USD

    0.7124
    +0.0005 (+0.07%)
     
  • OIL

    71.79
    -0.26 (-0.36%)
     
  • GOLD

    1,786.40
    +1.70 (+0.10%)
     
  • BTC-AUD

    71,253.86
    -375.12 (-0.52%)
     
  • CMC Crypto 200

    1,311.91
    -9.36 (-0.71%)
     
  • AUD/EUR

    0.6313
    -0.0001 (-0.01%)
     
  • AUD/NZD

    1.0501
    +0.0011 (+0.11%)
     
  • NZX 50

    12,774.12
    +164.24 (+1.30%)
     
  • NASDAQ

    16,325.66
    +479.50 (+3.03%)
     
  • FTSE

    7,339.90
    +107.62 (+1.49%)
     
  • Dow Jones

    35,719.43
    +492.40 (+1.40%)
     
  • DAX

    15,813.94
    +433.15 (+2.82%)
     
  • Hang Seng

    23,983.66
    +634.28 (+2.72%)
     
  • NIKKEI 225

    28,632.93
    +177.33 (+0.62%)
     

Estimating The Intrinsic Value Of China Gold International Resources Corp. Ltd. (TSE:CGG)

  • Oops!
    Something went wrong.
    Please try again later.
·6-min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the October share price for China Gold International Resources Corp. Ltd. (TSE:CGG) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

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.

See our latest analysis for China Gold International Resources

The model

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.

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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

-US$62.0m

US$125.0m

US$123.3m

US$122.8m

US$122.9m

US$123.6m

US$124.7m

US$126.0m

US$127.5m

US$129.2m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ -1.33%

Est @ -0.47%

Est @ 0.14%

Est @ 0.56%

Est @ 0.86%

Est @ 1.07%

Est @ 1.21%

Est @ 1.31%

Present Value ($, Millions) Discounted @ 8.4%

-US$57.2

US$106

US$96.9

US$89.0

US$82.3

US$76.3

US$71.1

US$66.3

US$61.9

US$57.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$650m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.6%) 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 8.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$129m× (1 + 1.6%) ÷ (8.4%– 1.6%) = US$1.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.9b÷ ( 1 + 8.4%)10= US$862m

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$1.5b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$3.8, the company appears about fair value at a 20% 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 China Gold International Resources 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 8.4%, which is based on a levered beta of 1.556. 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:

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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For China Gold International Resources, we've compiled three relevant items you should look at:

  1. Risks: Every company has them, and we've spotted 1 warning sign for China Gold International Resources you should know about.

  2. Future Earnings: How does CGG'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every Canadian stock every day, so if you want to find the intrinsic value of any other stock just search here.

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.

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

Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting