An Intrinsic Value Calculation For New Look Vision Group Inc (TSE:BCI) Shows It’s 30.90% Undervalued

Does the share price for New Look Vision Group Inc (TSX:BCI) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by taking the foreast future cash flows of the company and discounting them back to today’s value. This is done using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. Please also note that this article was written in February 2018 so be sure check out the updated calculation by following the link below. See our latest analysis for New Look Vision Group

The model

I’m 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 perpetual stable growth rate. In the first stage we need to estimate the cash flows to the business over the next five years. Where possible I use analyst estimates, but when these aren’t available I have extrapolated the previous free cash flow (FCF) from the year before. For this growth rate I used the average annual growth rate over the past five years, but capped at a reasonable level. I then discount the sum of these cash flows to arrive at a present value estimate.

5-year cash flow estimate

2018 2019 2020 2021 2022
Levered FCF (CA$, Millions) CA$24.98 CA$37.32 CA$44.04 CA$51.53 CA$59.77
Source Analyst x2 Analyst x1 Extrapolated @ (18%, capped from 21.54%) Extrapolated @ (17%, capped from 21.54%) Extrapolated @ (16%, capped from 21.54%)
Present Value Discounted @ 8.82% CA$22.96 CA$31.52 CA$34.18 CA$36.75 CA$39.17

Present Value of 5-year Cash Flow (PVCF)= CA$165

After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (2.1%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 8.8%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = CA$60 × (1 + 2.1%) ÷ (8.8% – 2.1%) = CA$913

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = CA$913 / ( 1 + 8.8%)5 = CA$598

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is CA$763. The last step is to then divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) then we use the equivalent number. This results in an intrinsic value of CA$49.28, which, compared to the current share price of CA$34.05, we find that New Look Vision Group is quite good value at a 30.90% discount to what it is available for right now.

TSX:BCI Intrinsic Value Feb 13th 18
TSX:BCI Intrinsic Value Feb 13th 18

Important assumptions

I’d like to point out that 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 my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at New Look Vision Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 8.8%, which is based on a levered beta of 0.85. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For BCI, there are three key factors you should further research:

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the TSX every 6 hours. If you want to find the calculation for other stocks just search here.