A Look At The Fair Value Of Tamawood Limited (ASX:TWD)

editorial-team@simplywallst.com (Simply Wall St)

Sat, Dec 7, 2024, 3:35 PM 6 min read

In this article we are going to estimate the intrinsic value of Tamawood Limited (ASX:TWD) by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 Tamawood

Step By Step Through The Calculation

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. To begin with, we have to get estimates of the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034
Levered FCF (A$, Millions)	AU$5.90m	AU$5.90m	AU$5.94m	AU$6.02m	AU$6.12m	AU$6.24m	AU$6.38m	AU$6.52m	AU$6.68m	AU$6.84m
Growth Rate Estimate Source	Est @ -1.09%	Est @ 0.01%	Est @ 0.78%	Est @ 1.32%	Est @ 1.70%	Est @ 1.96%	Est @ 2.15%	Est @ 2.28%	Est @ 2.37%	Est @ 2.43%
Present Value (A$, Millions) Discounted @ 7.8%	AU$5.5	AU$5.1	AU$4.7	AU$4.5	AU$4.2	AU$4.0	AU$3.8	AU$3.6	AU$3.4	AU$3.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$42m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 2.6%. We discount the terminal cash flows to today's value at a cost of equity of 7.8%.

Terminal Value (TV)= FCF₂₀₃₄ × (1 + g) ÷ (r – g) = AU$6.8m× (1 + 2.6%) ÷ (7.8%– 2.6%) = AU$135m

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= AU$135m÷ ( 1 + 7.8%)¹⁰= AU$64m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$106m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$2.7, the company appears about fair value at a 3.6% 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 — ASX:TWD Discounted Cash Flow December 7th 2024

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. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Tamawood 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 7.8%, which is based on a levered beta of 1.260. 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 Tamawood

Strength

Earnings growth over the past year exceeded the industry.

Currently debt free.

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

Weakness

Shareholders have been diluted in the past year.

Opportunity

Current share price is below our estimate of fair value.

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

Threat

Dividends are not covered by earnings and cashflows.

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. 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?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Tamawood, we've put together three further factors you should explore:

Risks: We feel that you should assess the 4 warning signs for Tamawood (2 are a bit unpleasant!) we've flagged before making an investment in the company.
Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for TWD's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.
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. Simply Wall St updates its DCF calculation for every Australian 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.