UK Markets open in 6 hrs 58 mins
  • NIKKEI 225

    23,352.51
    -141.79 (-0.60%)
     
  • HANG SENG

    24,787.19
    -131.61 (-0.53%)
     
  • CRUDE OIL

    38.92
    -0.65 (-1.64%)
     
  • GOLD FUTURES

    1,908.60
    -3.30 (-0.17%)
     
  • DOW

    27,463.19
    -222.21 (-0.80%)
     
  • BTC-GBP

    10,521.82
    +17.70 (+0.17%)
     
  • CMC Crypto 200

    271.31
    +10.02 (+3.84%)
     
  • Nasdaq

    11,431.35
    +72.45 (+0.64%)
     
  • ^FTAS

    3,233.99
    -37.09 (-1.13%)
     

Are Safilo Group S.p.A. (BIT:SFL) Investors Paying Above The Intrinsic Value?

Simply Wall St
·6-min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Safilo Group S.p.A. (BIT:SFL) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. I will use the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Safilo Group

The model

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, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF (€, Millions)

€14.0m

€12.7m

€4.00m

€17.0m

€17.1m

€17.2m

€17.4m

€17.5m

€17.7m

€17.9m

Growth Rate Estimate Source

Analyst x2

Analyst x3

Analyst x1

Analyst x1

Est @ 0.56%

Est @ 0.75%

Est @ 0.89%

Est @ 0.99%

Est @ 1.05%

Est @ 1.1%

Present Value (€, Millions) Discounted @ 11%

€12.6

€10.2

€2.9

€11.0

€9.9

€9.0

€8.1

€7.4

€6.7

€6.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €83m

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 10-year government bond rate of 1.2%. We discount the terminal cash flows to today's value at a cost of equity of 11%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = €18m× (1 + 1.2%) ÷ 11%– 1.2%) = €177m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €177m÷ ( 1 + 11%)10= €60m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €143m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of €0.7, the company appears reasonably expensive at the time of writing. 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.

BIT:SFL Intrinsic value April 16th 2020
BIT:SFL Intrinsic value April 16th 2020

Important assumptions

Now 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 these result, have a go at the calculation yourself and play with the 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 Safilo Group 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 11%, which is based on a levered beta of 1.246. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. 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. What is the reason for the share price to differ from the intrinsic value? For Safilo Group, We've put together three fundamental aspects you should look at:

  1. Risks: Take risks, for example - Safilo Group has 2 warning signs (and 1 which is concerning) we think you should know about.

  2. Future Earnings: How does SFL'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the BIT every day. If you want to find the calculation for other stocks just search here.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.