Is There An Opportunity With Public Joint Stock Company PIK-specialized homebuilder's (MCX:PIKK) 29% Undervaluation?

Published
December 16, 2021
MISX:PIKK
Source: Shutterstock

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Public Joint Stock Company PIK-specialized homebuilder (MCX:PIKK) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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.

Check out our latest analysis for PIK-specialized homebuilder

What's the estimated valuation?

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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.

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

2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
Levered FCF (RUB, Millions) -₽38.7b ₽102.3b ₽110.8b ₽118.9b ₽127.7b ₽137.0b ₽147.1b ₽157.8b ₽169.4b ₽181.8b
Growth Rate Estimate Source Analyst x3 Analyst x3 Analyst x2 Est @ 7.34% Est @ 7.34% Est @ 7.33% Est @ 7.33% Est @ 7.33% Est @ 7.32% Est @ 7.32%
Present Value (RUB, Millions) Discounted @ 16% -₽33.3k ₽76.1k ₽71.1k ₽65.8k ₽61.0k ₽56.4k ₽52.2k ₽48.4k ₽44.8k ₽41.5k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = ₽484b

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 (7.3%) 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)= FCF2031 × (1 + g) ÷ (r – g) = ₽182b× (1 + 7.3%) ÷ (16%– 7.3%) = ₽2.3t

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= ₽2.3t÷ ( 1 + 16%)10= ₽516b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is ₽1.0t. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of ₽1.1k, the company appears a touch undervalued at a 29% 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.

dcf
MISX:PIKK Discounted Cash Flow December 16th 2021

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 PIK-specialized homebuilder 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 1.383. 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 is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" 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. Why is the intrinsic value higher than the current share price? For PIK-specialized homebuilder, we've put together three further items you should assess:

  1. Risks: For example, we've discovered 4 warning signs for PIK-specialized homebuilder (2 can't be ignored!) that you should be aware of before investing here.
  2. Future Earnings: How does PIKK'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 Russian 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 PIK-specialized homebuilder 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