UK markets closed
  • FTSE 100

    6,367.58
    +4.65 (+0.07%)
     
  • FTSE 250

    19,462.71
    +66.41 (+0.34%)
     
  • AIM

    1,039.01
    +0.98 (+0.09%)
     
  • GBP/EUR

    1.1143
    -0.0068 (-0.61%)
     
  • GBP/USD

    1.3336
    -0.0020 (-0.15%)
     
  • BTC-GBP

    13,571.13
    +218.22 (+1.63%)
     
  • CMC Crypto 200

    333.27
    -4.23 (-1.25%)
     
  • S&P 500

    3,638.35
    +8.70 (+0.24%)
     
  • DOW

    29,910.37
    +37.87 (+0.13%)
     
  • CRUDE OIL

    45.52
    -0.19 (-0.42%)
     
  • GOLD FUTURES

    1,783.10
    -22.40 (-1.24%)
     
  • NIKKEI 225

    26,644.71
    +107.41 (+0.40%)
     
  • HANG SENG

    26,894.68
    +75.28 (+0.28%)
     
  • DAX

    13,335.68
    +208.68 (+1.59%)
     
  • CAC 40

    5,598.18
    +31.39 (+0.56%)
     

Is There An Opportunity With Exchange Income Corporation's (TSE:EIF) 22% Undervaluation?

Simply Wall St
·6-min read

In this article we are going to estimate the intrinsic value of Exchange Income Corporation (TSE:EIF) 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. Believe it or not, it's not too difficult to follow, as you'll see from our example!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Exchange Income

Is Exchange Income fairly valued?

We're 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 a stable growth rate. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$157.0m

CA$140.3m

CA$130.8m

CA$125.3m

CA$122.3m

CA$120.8m

CA$120.3m

CA$120.6m

CA$121.4m

CA$122.6m

Growth Rate Estimate Source

Analyst x4

Analyst x2

Est @ -6.73%

Est @ -4.22%

Est @ -2.45%

Est @ -1.22%

Est @ -0.36%

Est @ 0.25%

Est @ 0.67%

Est @ 0.97%

Present Value (CA$, Millions) Discounted @ 9.2%

CA$144

CA$118

CA$101

CA$88.2

CA$78.8

CA$71.3

CA$65.0

CA$59.7

CA$55.1

CA$50.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$830m

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 a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.7%. We discount the terminal cash flows to today's value at a cost of equity of 9.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$123m× (1 + 1.7%) ÷ (9.2%– 1.7%) = CA$1.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$1.7b÷ ( 1 + 9.2%)10= CA$688m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$1.5b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of CA$33.6, the company appears a touch undervalued at a 22% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Exchange Income 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 9.2%, which is based on a levered beta of 1.253. 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.

Moving On:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Exchange Income, there are three fundamental aspects you should consider:

  1. Risks: For example, we've discovered 3 warning signs for Exchange Income (2 are a bit unpleasant!) that you should be aware of before investing here.

  2. Future Earnings: How does EIF'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 Canadian 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. 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@simplywallst.com.