# An Intrinsic Calculation For Smartgroup Corporation Ltd (ASX:SIQ) Suggests It’s 48% Undervalued

Today we’ll do a simple run through of a valuation method used to estimate the attractiveness of Smartgroup Corporation Ltd (ASX:SIQ) as an investment opportunity by projecting its future cash flows and then discounting them to today’s value. This is done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company’s value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

### Step by step through the calculation

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 begin with, we have to get estimates of 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 are 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 discount the value of these future cash flows to their estimated value in today’s dollars:

#### 10-year free cash flow (FCF) estimate

 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (A\$, Millions) AU\$87.5 AU\$90.9 AU\$97.3 AU\$103 AU\$107 AU\$111 AU\$115 AU\$119 AU\$122 AU\$125 Growth Rate Estimate Source Analyst x2 Analyst x2 Analyst x2 Est @ 5.44% Est @ 4.5% Est @ 3.84% Est @ 3.38% Est @ 3.06% Est @ 2.84% Est @ 2.68% Present Value (A\$, Millions) Discounted @ 7.37% AU\$81.5 AU\$78.9 AU\$78.6 AU\$77.2 AU\$75.1 AU\$72.7 AU\$70.0 AU\$67.2 AU\$64.3 AU\$61.5

Present Value of 10-year Cash Flow (PVCF)= A\$727.01m

“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. 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 10-year government bond rate (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 7.4%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = AU\$125m × (1 + 2.3%) ÷ (7.4% – 2.3%) = AU\$2.5b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = A\$AU\$2.5b ÷ ( 1 + 7.4%)10 = A\$1.24b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is A\$1.97b. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value estimate of A\$15.3. Relative to the current share price of A\$8.03, the company appears quite undervalued at a 48% discount to what it is available for right now. DCFs are imprecise instruments though, rather like a telescope – move a few degrees and end up in a different galaxy. Do keep this in mind.

### Important 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 Smartgroup 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 7.4%, which is based on a levered beta of 0.848. 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. 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. What is the reason for the share price to differ from the intrinsic value? For Smartgroup, There are three fundamental aspects you should look at:

1. Financial Health: Does SIQ 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. Future Earnings: How does SIQ’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: Are there other high quality stocks you could be holding instead of SIQ? 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 AU 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.