# Estimating The Fair Value Of Hifood Group Holdings Co., Limited (HKG:442)

Want to participate in a short research study? Help shape the future of investing tools and you could win a \$250 gift card!

How far off is Hifood Group Holdings Co., Limited (HKG:442) 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 foreast future cash flows of the company and discounting them back to today’s value. I will be using the Discounted Cash Flow (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward.

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.

### The method

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. To start off with, we need to estimate the next ten years of cash flows. 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.

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) forecast

 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (HK\$, Millions) HK\$15.32 HK\$16.34 HK\$17.21 HK\$17.95 HK\$18.59 HK\$19.18 HK\$19.71 HK\$20.21 HK\$20.70 HK\$21.17 Growth Rate Estimate Source Est @ 8.69% Est @ 6.68% Est @ 5.28% Est @ 4.3% Est @ 3.61% Est @ 3.13% Est @ 2.79% Est @ 2.55% Est @ 2.39% Est @ 2.27% Present Value (HK\$, Millions) Discounted @ 7.7% HK\$14.22 HK\$14.09 HK\$13.77 HK\$13.34 HK\$12.83 HK\$12.29 HK\$11.72 HK\$11.16 HK\$10.61 HK\$10.08

Present Value of 10-year Cash Flow (PVCF)= HK\$124.12m

“Est” = FCF growth rate estimated by Simply Wall St

After calculating the present value of future cash flows in the intial 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 10-year government bond rate of 2%. We discount the terminal cash flows to today’s value at a cost of equity of 7.7%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = HK\$21m × (1 + 2%) ÷ (7.7% – 2%) = HK\$379m

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = HK\$HK\$379m ÷ ( 1 + 7.7%)10 = HK\$180.35m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is HK\$304.47m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value estimate of HK\$1.76. Compared to the current share price of HK\$1.64, the company appears about fair value at a 7.0% 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.

### The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Hifood Group Holdings 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 7.7%, which is based on a levered beta of 0.857. 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 shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to “what assumptions need to be true for this stock to be under/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. For Hifood Group Holdings, I’ve compiled three further aspects you should further examine:

1. Financial Health: Does 442 have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
2. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of 442? 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 HK stock every day, so if you want to find the intrinsic value of any other stock just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned. Thank you for reading.