KPR Mill Limited (NSE:KPRMILL) Is Trading At A 21.66% Discount

In this article I am going to calculate the intrinsic value of KPR Mill Limited (NSE:KPRMILL) by estimating the company’s future cash flows and discounting them to their present value. This is done using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! 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. Please also note that this article was written in November 2018 so be sure check out the updated calculation by following the link below.

See our latest analysis for K.P.R. Mill

What’s the value?

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. To start off with we need to estimate the next five years of cash flows. 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 forecast

2019 2020 2021 2022 2023
Levered FCF (₹, Millions) ₹2.53k ₹3.54k ₹3.77k ₹4.02k ₹4.29k
Source Analyst x1 Analyst x1 Est @ 6.59% Est @ 6.59% Est @ 6.59%
Present Value Discounted @ 13.55% ₹2.23k ₹2.75k ₹2.58k ₹2.42k ₹2.27k

Present Value of 5-year Cash Flow (PVCF)= ₹12b

The second stage is also known as Terminal Value, this is the business’s cash flow after 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 7.7%. We discount this to today’s value at a cost of equity of 13.5%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = ₹4.3b × (1 + 7.7%) ÷ (13.5% – 7.7%) = ₹79b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = ₹79b ÷ ( 1 + 13.5%)5 = ₹42b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is ₹54b. 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 ₹737.68. Relative to the current share price of ₹577.9, the stock is about right, perhaps slightly undervalued at a 22% discount to what it is available for right now.

NSEI:KPRMILL Intrinsic Value Export November 20th 18
NSEI:KPRMILL Intrinsic Value Export November 20th 18

Important 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 my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at K.P.R. Mill 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 13.5%, 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 KPRMILL, there are three fundamental aspects you should further examine:

  1. Financial Health: Does KPRMILL 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 KPRMILL’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 KPRMILL? 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 for every stock on the NSE every 6 hours. If you want to find the calculation for other stocks 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.