Ramco Systems Limited (NSE:RAMCOSYS) Is Trading At A 39.57% Discount

Want to participate in a short research study? Help shape the future of investing tools and receive a $20 prize!

I am going to run you through how I calculated the intrinsic value of Ramco Systems Limited (NSE:RAMCOSYS) by taking the foreast future cash flows of the company and discounting them back to today’s value. I will be using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. Please also note that this article was written in February 2019 so be sure check out the updated calculation by following the link below.

See our latest analysis for Ramco Systems

Is RAMCOSYS fairly valued?

I use what is known as a 2-stage model, which simply means we have two different periods of varying growth rates for the company’s cash flows. Generally the first stage is higher growth, and the second stage is a more stable growth phase. 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 the sum of these cash flows to arrive at a present value estimate.

5-year cash flow forecast

2019 2020 2021 2022 2023
Levered FCF (₹, Millions) ₹-2.00 ₹445.00 ₹794.00 ₹886.96 ₹990.80
Source Analyst x1 Analyst x1 Analyst x1 Est @ 11.71% Est @ 11.71%
Present Value Discounted @ 13.51% ₹-1.76 ₹345.38 ₹542.90 ₹534.28 ₹525.79

Present Value of 5-year Cash Flow (PVCF)= ₹1.9b

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 7.6%. We discount this to today’s value at a cost of equity of 13.5%.

Terminal Value (TV) = FCF2023 × (1 + g) ÷ (r – g) = ₹991m × (1 + 7.6%) ÷ (13.5% – 7.6%) = ₹18b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = ₹18b ÷ ( 1 + 13.5%)5 = ₹9.5b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is ₹11b. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number. This results in an intrinsic value of ₹373.83. Compared to the current share price of ₹225.9, the stock is quite undervalued at a 40% discount to what it is available for right now.

NSEI:RAMCOSYS Intrinsic value, February 24th 2019
NSEI:RAMCOSYS Intrinsic value, February 24th 2019

Important assumptions

I’d like to point out that 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 Ramco Systems 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 RAMCOSYS, I’ve compiled three essential factors you should further research:

  1. Financial Health: Does RAMCOSYS 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 RAMCOSYS’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 RAMCOSYS? 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 IN stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. Simply Wall St has no position in the stocks mentioned. Thank you for reading.