- Singapore
- /
- Wireless Telecom
- /
- SGX:CC3
An Intrinsic Value Calculation For StarHub Ltd (SGX:CC3) Shows Investors Are Overpaying
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. In the first stage we need to estimate the cash flows to the business over the next five years. Where possible I use analyst estimates, but when these aren't available I have extrapolated the previous free cash flow (FCF) from the year before. For this growth rate I used the average annual growth rate over the past five years, but capped at a reasonable level. I then discount the sum of these cash flows to arrive at a present value estimate.
5-year cash flow estimate
2017 | 2018 | 2019 | 2020 | 2021 | |
Levered FCF (SGD, Millions) | SGD272.58 | SGD269.09 | SGD311.90 | SGD240.96 | SGD241.16 |
Source | Analyst x4 | Analyst x4 | Analyst x6 | Analyst x2 | Extrapolated @ (0.09%) |
Present Value Discounted @ 8.38% | SGD251.51 | SGD229.10 | SGD245.03 | SGD174.66 | SGD161.30 |
Present Value of 5-year Cash Flow (PVCF)= SGD1,062
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 (1.9%). In the same way as with the 5-year 'growth' period, we discount this to today's value at a cost of equity of 8.4%.
Terminal Value (TV) = FCF2021 × (1 + g) ÷ (r – g) = SGD241 × (1 + 1.9%) ÷ (8.4% – 1.9%) = SGD3,782
Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = SGD3,782 / ( 1 + 8.4%)5 = SGD2,530
The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is SGD3,591. 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 SGD2.08, which, compared to the current share price of SGD2.92, we find that StarHub is quite expensive and not available at a discount at this time.
The assumptions
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 StarHub 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 8.4%, which is based on a levered beta of 0.8. 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:
Although the valuation of a company is important, it 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 CC3, I've put together three fundamental aspects you should further examine:
1. Financial Health: Does CC3 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 CC3'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.
2. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of CC3? 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 SGX every 6 hours. If you want to find the calculation for other stocks just search here.
New: Manage All Your Stock Portfolios in One Place
We've created the ultimate portfolio companion for stock investors, and it's free.
• Connect an unlimited number of Portfolios and see your total in one currency
• Be alerted to new Warning Signs or Risks via email or mobile
• Track the Fair Value of your stocks
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Simply Wall St analyst Simply Wall St and Simply Wall St have no position in any of the companies mentioned. This article 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.
About SGX:CC3
StarHub
Provides communications, entertainment, and digital solutions for individuals and corporations in Singapore.
Undervalued with excellent balance sheet.
Similar Companies
Market Insights
Community Narratives


