Australia markets closed
  • ALL ORDS

    6,811.30
    -0.90 (-0.01%)
     
  • AUD/USD

    0.7363
    -0.0015 (-0.21%)
     
  • ASX 200

    6,590.20
    +1.70 (+0.03%)
     
  • OIL

    44.39
    -0.16 (-0.36%)
     
  • GOLD

    1,826.20
    +7.30 (+0.40%)
     
  • BTC-AUD

    25,718.02
    -256.44 (-0.99%)
     
  • CMC Crypto 200

    371.59
    -8.27 (-2.18%)
     

Estimating The Intrinsic Value Of Xero Limited (ASX:XRO)

Simply Wall St
·6-min read

In this article we are going to estimate the intrinsic value of Xero Limited (ASX:XRO) 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. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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 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 Xero

Crunching the numbers

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 start off with, we need to estimate 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.

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (NZ$, Millions)

NZ$45.5m

NZ$94.3m

NZ$155.4m

NZ$269.0m

NZ$560.0m

NZ$783.3m

NZ$1.01b

NZ$1.22b

NZ$1.40b

NZ$1.56b

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x5

Analyst x2

Analyst x1

Est @ 39.87%

Est @ 28.58%

Est @ 20.69%

Est @ 15.16%

Est @ 11.29%

Present Value (NZ$, Millions) Discounted @ 8.3%

NZ$42.1

NZ$80.5

NZ$123

NZ$196

NZ$377

NZ$487

NZ$578

NZ$645

NZ$686

NZ$705

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = NZ$3.9b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (2.3%) 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 8.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = NZ$1.6b× (1 + 2.3%) ÷ (8.3%– 2.3%) = NZ$27b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= NZ$27b÷ ( 1 + 8.3%)10= NZ$12b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is NZ$16b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$115, the company appears around fair value at the time of writing. 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 Xero 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 8.3%, which is based on a levered beta of 0.997. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Xero, there are three additional elements you should further examine:

  1. Risks: We feel that you should assess the 2 warning signs for Xero (1 can't be ignored!) we've flagged before making an investment in the company.

  2. Future Earnings: How does XRO'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.

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.