UK Markets close in 3 hrs 2 mins
  • FTSE 100

    7,430.08
    -124.23 (-1.64%)
     
  • FTSE 250

    21,611.88
    -242.69 (-1.11%)
     
  • AIM

    1,078.37
    -8.27 (-0.76%)
     
  • GBP/EUR

    1.2023
    +0.0021 (+0.18%)
     
  • GBP/USD

    1.3387
    +0.0006 (+0.0455%)
     
  • BTC-GBP

    27,203.14
    -397.18 (-1.44%)
     
  • CMC Crypto 200

    825.14
    +5.63 (+0.69%)
     
  • S&P 500

    4,326.51
    -23.42 (-0.54%)
     
  • DOW

    34,160.78
    -7.31 (-0.02%)
     
  • CRUDE OIL

    88.09
    +1.48 (+1.71%)
     
  • GOLD FUTURES

    1,790.40
    -2.70 (-0.15%)
     
  • NIKKEI 225

    26,717.34
    +547.04 (+2.09%)
     
  • HANG SENG

    23,550.08
    -256.92 (-1.08%)
     
  • DAX

    15,167.51
    -356.76 (-2.30%)
     
  • CAC 40

    6,867.69
    -156.11 (-2.22%)
     

An Intrinsic Calculation For Duke Royalty Limited (LON:DUKE) Suggests It's 50% Undervalued

  • Oops!
    Something went wrong.
    Please try again later.
·6-min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • DUKE.L

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Duke Royalty Limited (LON:DUKE) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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 Duke Royalty

Is Duke Royalty fairly valued?

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 ten years of cash flows. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (£, Millions)

UK£7.07m

UK£12.7m

UK£15.1m

UK£17.2m

UK£18.8m

UK£20.2m

UK£21.2m

UK£22.1m

UK£22.7m

UK£23.3m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 18.88%

Est @ 13.49%

Est @ 9.72%

Est @ 7.08%

Est @ 5.23%

Est @ 3.94%

Est @ 3.03%

Est @ 2.4%

Present Value (£, Millions) Discounted @ 6.8%

UK£6.6

UK£11.2

UK£12.4

UK£13.2

UK£13.6

UK£13.6

UK£13.4

UK£13.1

UK£12.6

UK£12.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£121m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 (0.9%) 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 6.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = UK£23m× (1 + 0.9%) ÷ (6.8%– 0.9%) = UK£402m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£402m÷ ( 1 + 6.8%)10= UK£209m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£330m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£0.5, the company appears quite good value at a 50% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

The assumptions

We would 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 these inputs, I recommend redoing the calculations yourself and playing with them. 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 Duke Royalty 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 6.8%, which is based on a levered beta of 1.101. 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:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize 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. Can we work out why the company is trading at a discount to intrinsic value? For Duke Royalty, there are three pertinent items you should assess:

  1. Risks: For example, we've discovered 4 warning signs for Duke Royalty (2 are significant!) that you should be aware of before investing here.

  2. Future Earnings: How does DUKE'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every British stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St 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. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting