Advertisement
Singapore markets close in 1 hour 16 minutes
  • Straits Times Index

    3,299.95
    -14.10 (-0.43%)
     
  • Nikkei

    38,946.93
    -122.75 (-0.31%)
     
  • Hang Seng

    19,273.26
    -362.96 (-1.85%)
     
  • FTSE 100

    8,401.13
    -23.07 (-0.27%)
     
  • Bitcoin USD

    70,945.39
    +4,103.14 (+6.14%)
     
  • CMC Crypto 200

    1,528.75
    +40.21 (+2.70%)
     
  • S&P 500

    5,308.13
    +4.86 (+0.09%)
     
  • Dow

    39,806.77
    -196.82 (-0.49%)
     
  • Nasdaq

    16,794.88
    +108.91 (+0.65%)
     
  • Gold

    2,421.30
    -17.20 (-0.71%)
     
  • Crude Oil

    79.25
    -0.55 (-0.69%)
     
  • 10-Yr Bond

    4.4370
    +0.0170 (+0.38%)
     
  • FTSE Bursa Malaysia

    1,623.10
    -4.40 (-0.27%)
     
  • Jakarta Composite Index

    7,206.47
    -60.22 (-0.83%)
     
  • PSE Index

    6,633.66
    -49.12 (-0.74%)
     

Estimating The Intrinsic Value Of NSL Ltd (SGX:N02)

Key Insights

  • NSL's estimated fair value is S$0.64 based on Dividend Discount Model

  • Current share price of S$0.75 suggests NSL is potentially trading close to its fair value

  • NSL's peers seem to be trading at a higher premium to fair value based onthe industry average of -1,163%

Does the January share price for NSL Ltd (SGX:N02) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. 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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

ADVERTISEMENT

See our latest analysis for NSL

Crunching The Numbers

We have to calculate the value of NSL slightly differently to other stocks because it is a basic materials company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 5-year average of the 10-year government bond yield (2.0%). The expected dividend per share is then discounted to today's value at a cost of equity of 7.5%. Relative to the current share price of S$0.8, the company appears around fair value at the time of writing. 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= S$0.05 / (7.5% – 2.0%)

= S$0.6

dcf
SGX:N02 Discounted Cash Flow January 17th 2024

The 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 NSL 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 7.5%, which is based on a levered beta of 1.093. 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.

SWOT Analysis for NSL

Strength

  • Debt is not viewed as a risk.

  • Dividend is in the top 25% of dividend payers in the market.

Weakness

  • Earnings declined over the past year.

  • Current share price is above our estimate of fair value.

Opportunity

  • N02's financial characteristics indicate limited near-term opportunities for shareholders.

  • Lack of analyst coverage makes it difficult to determine N02's earnings prospects.

Threat

  • Dividends are not covered by earnings.

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. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. For NSL, we've compiled three essential elements you should further research:

  1. Risks: As an example, we've found 3 warning signs for NSL that you need to consider before investing here.

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the SGX every day. If you want to find the calculation for other stocks just search here.

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

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.