Is There An Opportunity With Alumetal SA’s (WSE:AML) 37.29% Undervaluation?

I am going to run you through how I calculated the intrinsic value of Alumetal SA (WSE:AML) by taking the expected future cash flows and discounting them to today’s value. This is done using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this and its not November 2018 then I highly recommend you check out the latest calculation for Alumetal by following the link below.

View our latest analysis for Alumetal

Step by step through the calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To begin with we have to get estimates of 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 (PLN, Millions) PLN46.40 PLN80.10 PLN87.20 PLN84.80 PLN90.58
Source Analyst x1 Analyst x1 Analyst x1 Analyst x1 Est @ 6.82%
Present Value Discounted @ 10.45% PLN42.01 PLN65.66 PLN64.71 PLN56.98 PLN55.10

Present Value of 5-year Cash Flow (PVCF)= zł284m

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. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (3.3%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 10.5%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = zł91m × (1 + 3.3%) ÷ (10.5% – 3.3%) = zł1.3b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = zł1.3b ÷ ( 1 + 10.5%)5 = zł799m

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is zł1.1b. 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 PLN70. Relative to the current share price of PLN43.9, the stock is quite good value at a 37% discount to what it is available for right now.

WSE:AML Intrinsic Value Export November 27th 18
WSE:AML Intrinsic Value Export November 27th 18

The 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. 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 Alumetal 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 10.5%, which is based on a levered beta of 1.068. 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 AML, I’ve compiled three relevant factors you should look at:

  1. Financial Health: Does AML 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 AML’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 AML? 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 PL 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.