Stock Analysis

# Estimating The Intrinsic Value Of Motor Oil (Hellas) Corinth Refineries S.A. (ATH:MOH)

In this article we are going to estimate the intrinsic value of Motor Oil (Hellas) Corinth Refineries S.A. (ATH:MOH) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Motor Oil (Hellas) Corinth Refineries

## The Method

We're 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 a stable growth rate. 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, and so the sum of these future cash flows is then discounted to today's value:

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

 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 Levered FCF (€, Millions) €96.1m €339.4m €472.9m €606.8m €731.5m €842.3m €938.0m €1.02b €1.09b €1.15b Growth Rate Estimate Source Analyst x1 Analyst x1 Est @ 39.35% Est @ 28.30% Est @ 20.56% Est @ 15.15% Est @ 11.35% Est @ 8.70% Est @ 6.84% Est @ 5.54% Present Value (€, Millions) Discounted @ 21% €79.1 €230 €264 €279 €277 €262 €241 €215 €189 €165

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €2.2b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (2.5%) 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 21%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = €1.1b× (1 + 2.5%) ÷ (21%– 2.5%) = €6.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €6.2b÷ ( 1 + 21%)10= €890m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €3.1b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of €23.0, the company appears about fair value at a 18% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

## Important Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Motor Oil (Hellas) Corinth Refineries 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 21%, which is based on a levered beta of 1.716. 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 Motor Oil (Hellas) Corinth Refineries

Strength
• Earnings growth over the past year exceeded the industry.
• Debt is well covered by earnings and cashflows.
• Dividends are covered by earnings and cash flows.
• Dividend is in the top 25% of dividend payers in the market.
Weakness
• No major weaknesses identified for MOH.
Opportunity
• Good value based on P/E ratio and estimated fair value.
Threat
• Annual earnings are forecast to decline for the next 3 years.

## 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. For Motor Oil (Hellas) Corinth Refineries, we've put together three further factors you should look at:

1. Risks: For example, we've discovered 4 warning signs for Motor Oil (Hellas) Corinth Refineries (2 don't sit too well with us!) that you should be aware of before investing here.
2. Future Earnings: How does MOH'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. Simply Wall St updates its DCF calculation for every Greek stock every day, so if you want to find the intrinsic value of any other stock just search here.

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

Find out whether Motor Oil (Hellas) Corinth Refineries 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

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.