A Look At The Intrinsic Value Of Marley Spoon Group SE (ETR:MS1)

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

Sun, Dec 31, 2023, 10:27 PM 6 min read

Using the 2 Stage Free Cash Flow to Equity, Marley Spoon Group fair value estimate is €2.62
Marley Spoon Group's €2.46 share price indicates it is trading at similar levels as its fair value estimate
Marley Spoon Group's peers seem to be trading at a higher discount to fair value based onthe industry average of 56%

Does the January share price for Marley Spoon Group SE (ETR:MS1) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's 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.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Marley Spoon Group

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. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, 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

	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033
Levered FCF (€, Millions)	-€8.50m	€3.00m	€3.73m	€4.36m	€4.89m	€5.31m	€5.64m	€5.89m	€6.08m	€6.23m
Growth Rate Estimate Source	Analyst x2	Analyst x2	Est @ 24.20%	Est @ 17.07%	Est @ 12.09%	Est @ 8.60%	Est @ 6.16%	Est @ 4.45%	Est @ 3.25%	Est @ 2.41%
Present Value (€, Millions) Discounted @ 5.8%	-€8.0	€2.7	€3.1	€3.5	€3.7	€3.8	€3.8	€3.7	€3.6	€3.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €23m

After calculating the present value of future cash flows in the initial 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 5-year average of the 10-year government bond yield of 0.5%. We discount the terminal cash flows to today's value at a cost of equity of 5.8%.

Terminal Value (TV)= FCF₂₀₃₃ × (1 + g) ÷ (r – g) = €6.2m× (1 + 0.5%) ÷ (5.8%– 0.5%) = €116m

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= €116m÷ ( 1 + 5.8%)¹⁰= €66m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is €89m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of €2.5, the company appears about fair value at a 6.0% 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 — XTRA:MS1 Discounted Cash Flow January 1st 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. 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 Marley Spoon 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 5.8%, which is based on a levered beta of 1.075. 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 Marley Spoon Group

Strength

Debt is well covered by earnings.

Weakness

Shareholders have been diluted in the past year.

Opportunity

Current share price is below our estimate of fair value.

Threat

Debt is not well covered by operating cash flow.

Has less than 3 years of cash runway based on current free cash flow.

Total liabilities exceed total assets, which raises the risk of financial distress.

Next Steps:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching 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. For Marley Spoon Group, we've put together three pertinent factors you should explore:

Risks: For example, we've discovered 7 warning signs for Marley Spoon Group (3 are a bit unpleasant!) that you should be aware of before investing here.
Future Earnings: How does MS1'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 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 German 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.