Calculating The Intrinsic Value Of Jiahua Stores Holdings Limited (HKG:602)

Key Insights

• The projected fair value for Jiahua Stores Holdings is HK$0.086 based on 2 Stage Free Cash Flow to Equity
• With HK$0.069 share price, Jiahua Stores Holdings appears to be trading close to its estimated fair value
• Jiahua Stores Holdings' peers are currently trading at a premium of 247% on average

In this article we are going to estimate the intrinsic value of Jiahua Stores Holdings Limited (HKG:602) by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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 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 Jiahua Stores Holdings

Is Jiahua Stores Holdings Fairly Valued?

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 begin with, we have to get estimates of the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032
Levered FCF (CN¥, Millions)	CN¥11.6m	CN¥11.5m	CN¥11.4m	CN¥11.5m	CN¥11.6m	CN¥11.7m	CN¥11.9m	CN¥12.0m	CN¥12.2m	CN¥12.4m
Growth Rate Estimate Source	Est @ -2.04%	Est @ -0.91%	Est @ -0.11%	Est @ 0.44%	Est @ 0.83%	Est @ 1.10%	Est @ 1.30%	Est @ 1.43%	Est @ 1.52%	Est @ 1.59%
Present Value (CN¥, Millions) Discounted @ 16%	CN¥10.0	CN¥8.6	CN¥7.4	CN¥6.4	CN¥5.6	CN¥4.9	CN¥4.3	CN¥3.8	CN¥3.3	CN¥2.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CN¥57m

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 (1.7%) 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 16%.

Terminal Value (TV)= FCF₂₀₃₂ × (1 + g) ÷ (r – g) = CN¥12m× (1 + 1.7%) ÷ (16%– 1.7%) = CN¥91m

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= CN¥91m÷ ( 1 + 16%)¹⁰= CN¥21m

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¥78m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of HK$0.07, the company appears about fair value at a 20% 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.

Important Assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Jiahua Stores Holdings 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 16%, which is based on a levered beta of 2.000. 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.

Next Steps:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Jiahua Stores Holdings, there are three fundamental elements you should consider:

1. Risks: To that end, you should be aware of the 3 warning signs we've spotted with Jiahua Stores Holdings .
2. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!
3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

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

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.