An Intrinsic Calculation For ComfortDelGro Corporation Limited (SGX:C52) Suggests It's 43% Undervalued

Key Insights

• ComfortDelGro's estimated fair value is S$2.61 based on 2 Stage Free Cash Flow to Equity

• Current share price of S$1.48 suggests ComfortDelGro is potentially 43% undervalued

• Our fair value estimate is 56% higher than ComfortDelGro's analyst price target of S$1.67

Today we will run through one way of estimating the intrinsic value of ComfortDelGro Corporation Limited (SGX:C52) by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. It may sound complicated, but actually it is quite simple!

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. 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 ComfortDelGro

Step By Step Through The Calculation

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. 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.

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) estimate

	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033
Levered FCF (SGD, Millions)	S$182.7m	S$294.7m	S$296.8m	S$299.9m	S$304.1m	S$309.0m	S$314.4m	S$320.2m	S$326.4m	S$332.8m
Growth Rate Estimate Source	Analyst x2	Analyst x2	Analyst x2	Est @ 1.08%	Est @ 1.38%	Est @ 1.60%	Est @ 1.75%	Est @ 1.85%	Est @ 1.93%	Est @ 1.98%
Present Value (SGD, Millions) Discounted @ 6.9%	S$171	S$258	S$243	S$229	S$217	S$207	S$197	S$187	S$178	S$170

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = S$2.1b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (2.1%) 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 6.9%.

Terminal Value (TV)= FCF₂₀₃₃ × (1 + g) ÷ (r – g) = S$333m× (1 + 2.1%) ÷ (6.9%– 2.1%) = S$7.0b

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= S$7.0b÷ ( 1 + 6.9%)¹⁰= S$3.6b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is S$5.6b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of S$1.5, the company appears quite good value at a 43% discount to where the stock price trades currently. 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.

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. 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 ComfortDelGro 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 6.9%, which is based on a levered beta of 1.052. 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 ComfortDelGro

Strength

• Earnings growth over the past year exceeded its 5-year average.

• Debt is not viewed as a risk.

Weakness

• Earnings growth over the past year underperformed the Transportation industry.

• Dividend is low compared to the top 25% of dividend payers in the Transportation market.

Opportunity

• Annual earnings are forecast to grow faster than the Singaporean market.

• Trading below our estimate of fair value by more than 20%.

Threat

• Dividends are not covered by cash flow.

• Annual revenue is forecast to grow slower than the Singaporean market.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or 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 ComfortDelGro, there are three further aspects you should consider:

1. Risks: Be aware that ComfortDelGro is showing 1 warning sign in our investment analysis , you should know about...

2. Future Earnings: How does C52'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 Singaporean stock every day, so if you want to find the intrinsic value of any other stock 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.