# Investors Are Undervaluing Guerbet SA (EPA:GBT) By 37.44%

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Guerbet SA (EPA:GBT) as an investment opportunity by estimating the company’s future cash flows and discounting them to their present value. I will use the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. If you are reading this and its not December 2018 then I highly recommend you check out the latest calculation for Guerbet by following the link below.

### 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. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount this to its value today and sum up the total to get the present value of these cash flows.

#### 5-year cash flow estimate

 2019 2020 2021 2022 2023 Levered FCF (€, Millions) €49.88 €60.28 €71.12 €83.22 €96.53 Source Analyst x5 Analyst x4 Est @ 18%, capped from 18.93% Est @ 17%, capped from 18.93% Est @ 16%, capped from 18.93% Present Value Discounted @ 8.16% €46.12 €51.53 €56.22 €60.81 €65.23

Present Value of 5-year Cash Flow (PVCF)= €280m

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. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 0.8%. We discount this to today’s value at a cost of equity of 8.2%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = €97m × (1 + 0.8%) ÷ (8.2% – 0.8%) = €1.3b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = €1.3b ÷ ( 1 + 8.2%)5 = €891m

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is €1.2b. To get the intrinsic value per share, we divide this by the total number of shares outstanding, or the equivalent number if this is a depositary receipt or ADR. This results in an intrinsic value of €93.35. Relative to the current share price of €58.4, the stock is quite undervalued at a 37% discount to what it is available for right now. ENXTPA:GBT Intrinsic Value Export December 2nd 18

### The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Guerbet 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 8.2%, which is based on a levered beta of 0.800. 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 GBT, there are three relevant aspects you should further research:

1. Financial Health: Does GBT 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 GBT’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 GBT? 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 does a DCF calculation for every FR stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com. 