【time lost proto drake spawn timer】Investors Are Undervaluing Bajaj Electricals Limited (NSE:BAJAJELEC) By 25.28%
Want to participate in a
short research study
?time lost proto drake spawn timer Help shape the future of investing tools and receive a $60 prize!
I am going to run you through how I calculated the intrinsic value of Bajaj Electricals Limited (
NSE:BAJAJELEC
) by taking the expected future cash flows and discounting them to their present value. This is done using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. Anyone interested in learning a bit more about intrinsic value should have a read of the
Simply Wall St analysis model
. If you are reading this and its not February 2019 then I highly recommend you check out the latest calculation for Bajaj Electricals by following the link below.
Check out our latest analysis for Bajaj Electricals
The method
I’m 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 perpetual stable growth rate. To start off with we need to estimate the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. The sum of these cash flows is then discounted to today’s value.
5-year cash flow forecast
2019
2020
2021
2022
2023
Levered FCF (₹, Millions)
₹-4.24k
₹2.43k
₹5.41k
₹5.73k
₹6.06k
Source
Analyst x4
Analyst x3
Analyst x1
Est @ 5.8%
Est @ 5.8%
Present Value Discounted @ 13.77%
₹-3.72k
₹1.87k
₹3.67k
₹3.42k
₹3.18k
Present Value of 5-year Cash Flow (PVCF)
= ₹8.4b
After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (7.6%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 13.8%.
Terminal Value (TV)
= FCF
2023
× (1 + g) ÷ (r – g) = ₹6.1b × (1 + 7.6%) ÷ (13.8% – 7.6%) = ₹105b
Present Value of Terminal Value (PVTV)
= TV / (1 + r)
5
= ₹105b ÷ ( 1 + 13.8%)
5
= ₹55b
The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is ₹63b. The last step is to then divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) then we use the equivalent number.
This results in an intrinsic value of ₹613.22
. Compared to the current share price of ₹458.2, the stock is about right, perhaps slightly undervalued at a 25% discount to what it is available for right now.
Story continues
NSEI:BAJAJELEC Intrinsic Value Export February 1st 19
Important assumptions
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don’t agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Bajaj Electricals as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 13.8%, which is based on a levered beta of 0.835. This is derived from the Bottom-Up Beta method based on 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. What is the reason for the share price to differ from the intrinsic value? For BAJAJELEC, there are three important factors you should further examine:
Financial Health
: Does BAJAJELEC have a healthy balance sheet? Take a look at our
free balance sheet analysis with six simple checks
on key factors like leverage and risk.
Future Earnings
: How does BAJAJELEC’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
.
Other High Quality Alternatives
: Are there other high quality stocks you could be holding instead of BAJAJELEC? Explore
our interactive list of high quality stocks
to get an idea of what else is out there you may be missing!
PS. Simply Wall St does a DCF calculation for every IN stock every 6 hours, so if you want to find the intrinsic value of any other stock just
search here
.
To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.
The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at
.
View comments
下一篇:ROCE Insights For Facebook
相关文章:
- GBP/USD Daily Forecast – Consolidation Around 1.2400 Continues
- What to Watch Tuesday: Mindy Returns, Cougar Town Finale, @CraigyFerg Hosts TPIR and More
- The Top 10 Cryptocurrencies Aren’t The Most Actively Developed
- Former Judge Randy Wilson Returns to Susman Godfrey After 15 Years on Bench
- 7-Day Deadline Alert: The Schall Law Firm Announces the Filing of a Class Action Lawsuit Against Zoom Video Communications, Inc. and Encourages Investors with Losses in Excess of $100,000 to Contact the Fir
- Taylor Swift Officially Announces The Eras Tour: All the Enchanting Details
- BRIEF-Yaxia Automobile's Board Elects Chairman, Appoints General Manager
- Cargotec Corporation: SHARE REPURCHASE 2.1.2019
- International Container Terminal Services, Inc. to Host Earnings Call
- S.Korea March exports fall by slowest in 4 mths, sales to China stay weak
相关推荐:
- Cheniere seeks U.S. permission to put Oklahoma Midship natgas pipe in service
- Why CF Industries Holdings, Inc. (NYSE:CF) Is A Dividend Rockstar
- Wednesday Newspaper
- Is Concho Resources Inc. (NYSE:CXO) Excessively Paying Its CEO?
- Are You Looking for a Top Momentum Pick? Why Vapotherm (VAPO) is a Great Choice
- Google Exec: The Phones We're Making At Motorola Aren't Going To 'Wow' You
- Consider This Commodity ETF in January
- Frank Lloyd Wright-designed Phoenix home for sale for $12.9M
- The Global Virtualization in Industrial Automation Market is expected to grow by $ 216.39 mn during 2020-2024 progressing at a CAGR of 4% during the forecast period
- What ROTC Programs Are and How They Work
- Coronavirus strands merchant ship crews at sea for months
- LATAM Airlines Group: Q1 Earnings Insights
- Paycheck Protection Program (PPP) Loans
- Aptose to Hold Corporate Update Sunday, December 6th
- Coronavirus waivers sent to ‘The Bachelor’ live studio audience members
- XFC to Live Stream Inaugural Try-Outs in Michigan on Sept 12 Live on Location at Team SFS-Scorpion Fighting System
- Analysts Just Slashed Their China Cinda Asset Management Co., Ltd. (HKG:1359) EPS Numbers
- Dow Inc. (DOW) Gains But Lags Market: What You Should Know
- Morocco to suspend all travel to and from Italy amid coronavirus fears
- Paycom Software, Inc. to Host Earnings Call