Australia markets close in 3 hours 2 minutes
  • ALL ORDS

    7,264.20
    +24.80 (+0.34%)
     
  • ASX 200

    7,033.90
    +19.70 (+0.28%)
     
  • AUD/USD

    0.7763
    -0.0022 (-0.28%)
     
  • OIL

    65.70
    +0.33 (+0.50%)
     
  • GOLD

    1,850.60
    +12.50 (+0.68%)
     
  • BTC-AUD

    57,177.86
    -5,343.20 (-8.55%)
     
  • CMC Crypto 200

    1,231.48
    -127.08 (-9.35%)
     
  • AUD/EUR

    0.6394
    -0.0011 (-0.18%)
     
  • AUD/NZD

    1.0743
    +0.0017 (+0.16%)
     
  • NZX 50

    12,400.47
    +32.61 (+0.26%)
     
  • NASDAQ

    13,393.12
    +284.02 (+2.17%)
     
  • FTSE

    7,043.61
    +80.28 (+1.15%)
     
  • Dow Jones

    34,382.13
    +360.73 (+1.06%)
     
  • DAX

    15,416.64
    +216.94 (+1.43%)
     
  • Hang Seng

    28,142.66
    +115.09 (+0.41%)
     
  • NIKKEI 225

    27,753.83
    -330.64 (-1.18%)
     

An Intrinsic Calculation For Ramsay Health Care Limited (ASX:RHC) Suggests It's 32% Undervalued

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

Does the March share price for Ramsay Health Care Limited (ASX:RHC) 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 today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. 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 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 Ramsay Health Care

Crunching the numbers

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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$416.4m

AU$813.7m

AU$862.8m

AU$1.02b

AU$1.14b

AU$1.23b

AU$1.31b

AU$1.38b

AU$1.44b

AU$1.49b

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x2

Analyst x1

Est @ 11.32%

Est @ 8.53%

Est @ 6.57%

Est @ 5.21%

Est @ 4.25%

Est @ 3.58%

Present Value (A$, Millions) Discounted @ 7.2%

AU$388

AU$708

AU$700

AU$772

AU$802

AU$812

AU$807

AU$792

AU$770

AU$744

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$7.3b

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 7.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$1.5b× (1 + 2.0%) ÷ (7.2%– 2.0%) = AU$29b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$29b÷ ( 1 + 7.2%)10= AU$15b

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$22b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of AU$65.2, the company appears quite good value at a 32% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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 Ramsay Health Care 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 7.2%, which is based on a levered beta of 0.994. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and 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. 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. 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. Why is the intrinsic value higher than the current share price? For Ramsay Health Care, we've compiled three important aspects you should consider:

  1. Risks: For example, we've discovered 4 warning signs for Ramsay Health Care (1 can't be ignored!) that you should be aware of before investing here.

  2. Future Earnings: How does RHC'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. Simply Wall St updates its DCF calculation for every Australian 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. 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.