Maison Internationale de l'Informatique S.A.S. (EPA:ALMII) Shares Could Be 38% Below Their Intrinsic Value Estimate

April 05, 2021
  •  Updated
October 07, 2022
ENXTPA:ALMII
Source: Shutterstock

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Maison Internationale de l'Informatique S.A.S. (EPA:ALMII) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Maison Internationale de l'InformatiqueS

The method

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. 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) forecast

2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Levered FCF (€, Millions) -€550.0k €550.0k €902.3k €1.31m €1.72m €2.10m €2.43m €2.70m €2.92m €3.08m
Growth Rate Estimate Source Analyst x2 Analyst x2 Est @ 64.05% Est @ 44.96% Est @ 31.6% Est @ 22.24% Est @ 15.7% Est @ 11.11% Est @ 7.91% Est @ 5.66%
Present Value (€, Millions) Discounted @ 7.3% -€0.5 €0.5 €0.7 €1.0 €1.2 €1.4 €1.5 €1.5 €1.5 €1.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €10m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 5-year average of the 10-year government bond yield (0.4%) 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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = €3.1m× (1 + 0.4%) ÷ (7.3%– 0.4%) = €45m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €45m÷ ( 1 + 7.3%)10= €22m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €32m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of €4.1, the company appears quite good value at a 38% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
ENXTPA:ALMII Discounted Cash Flow April 6th 2021

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 Maison Internationale de l'InformatiqueS 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 7.3%, which is based on a levered beta of 1.152. 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.

Looking Ahead:

Although the valuation of a company is important, 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/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 Maison Internationale de l'InformatiqueS, we've compiled three pertinent aspects you should assess:

  1. Risks: For example, we've discovered 2 warning signs for Maison Internationale de l'InformatiqueS that you should be aware of before investing here.
  2. Future Earnings: How does ALMII'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the ENXTPA every day. If you want to find the calculation for other stocks just search here.

When trading Maison Internationale de l'InformatiqueS or any other investment, use the platform considered by many to be the Professional's Gateway to the Worlds Market, Interactive Brokers. You get the lowest-cost* trading on stocks, options, futures, forex, bonds and funds worldwide from a single integrated account. Promoted


Valuation is complex, but we're helping make it simple.

Find out whether Maison Internationale de l'InformatiqueS is potentially over or undervalued by checking out our comprehensive analysis, which includes fair value estimates, risks and warnings, dividends, insider transactions and financial health.

View the Free Analysis