Stock Analysis
Are Investors Undervaluing Shanghai @hub Co.,Ltd. (SHSE:603881) By 31%?
Key Insights
- Shanghai @hubLtd's estimated fair value is CN¥17.25 based on 2 Stage Free Cash Flow to Equity
- Shanghai @hubLtd is estimated to be 31% undervalued based on current share price of CN¥11.83
- The CN¥15.80 analyst price target for 603881 is 8.4% less than our estimate of fair value
Does the August share price for Shanghai @hub Co.,Ltd. (SHSE:603881) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.
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.
View our latest analysis for Shanghai @hubLtd
The Model
We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:
10-year free cash flow (FCF) forecast
2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | |
Levered FCF (CN¥, Millions) | CN¥497.0m | CN¥625.0m | CN¥675.6m | CN¥719.6m | CN¥758.6m | CN¥793.9m | CN¥826.5m | CN¥857.3m | CN¥887.1m | CN¥916.2m |
Growth Rate Estimate Source | Analyst x1 | Analyst x1 | Est @ 8.09% | Est @ 6.52% | Est @ 5.42% | Est @ 4.65% | Est @ 4.11% | Est @ 3.73% | Est @ 3.47% | Est @ 3.28% |
Present Value (CN¥, Millions) Discounted @ 9.5% | CN¥454 | CN¥522 | CN¥515 | CN¥501 | CN¥483 | CN¥462 | CN¥439 | CN¥416 | CN¥393 | CN¥371 |
("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CN¥4.6b
We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 2.9%. We discount the terminal cash flows to today's value at a cost of equity of 9.5%.
Terminal Value (TV)= FCF2034 × (1 + g) ÷ (r – g) = CN¥916m× (1 + 2.9%) ÷ (9.5%– 2.9%) = CN¥14b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CN¥14b÷ ( 1 + 9.5%)10= CN¥5.8b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CN¥10b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CN¥11.8, the company appears quite undervalued at a 31% 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
We would 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 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 Shanghai @hubLtd 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 9.5%, which is based on a levered beta of 1.328. 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.
SWOT Analysis for Shanghai @hubLtd
- Debt is well covered by cash flow.
- Dividends are covered by earnings and cash flows.
- Earnings declined over the past year.
- Interest payments on debt are not well covered.
- Dividend is low compared to the top 25% of dividend payers in the IT market.
- Annual earnings are forecast to grow faster than the Chinese market.
- Trading below our estimate of fair value by more than 20%.
- Annual revenue is forecast to grow slower than the Chinese market.
Moving On:
Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Shanghai @hubLtd, there are three additional elements you should explore:
- Risks: For instance, we've identified 1 warning sign for Shanghai @hubLtd that you should be aware of.
- Future Earnings: How does 603881'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.
- 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 SHSE every day. If you want to find the calculation for other stocks just search here.
New: Manage All Your Stock Portfolios in One Place
We've created the ultimate portfolio companion for stock investors, and it's free.
• Connect an unlimited number of Portfolios and see your total in one currency
• Be alerted to new Warning Signs or Risks via email or mobile
• Track the Fair Value of your stocks
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.
About SHSE:603881
Shanghai @hubLtd
Provides data center server hosting services in China and internationally.