Tourism Holdings Limited (THL)

Discount cash flow analysis

Sell Overvalued by 85.4%

5% margin of safety What's this?

close

How does this work?

This is an interactive analyst report for Tourism Holdings Limited, based on a discounted cash flow valuation approach.

You can modify the assumptions and the valuation will be updated automatically. You can also save and share your valuation.

Spacer
Values in $ millions
2009 2010 2011 2012 2013 2014 2015 2016
 
                 
               
 

What will the revenues be in the future?

Growth beyond year three is driven by the terminal growth rate.

Sensitivity matrix

   
-1%
Discount Rate %
0%

1%
  -1% $0.49 $0.47 $0.45
Terminal Growth% 0 $0.50 $0.48 $0.46
  +1% $0.51 $0.49 $0.47

How does a change in discount rate or terminal growth affect valuation?

This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate

Valuations and comments

  • Valuecruncher created a new valuation of $17.83 (undervalued by 443.6%) - 8 months ago
  • Scarydog created a new valuation of $3.93 (undervalued by 453.52%) - over 7 years ago
  • specialbrew created a new valuation of $5.16 (undervalued by 616.67%) - over 7 years ago
  • GordonGekko created a new valuation of $0.48 (overvalued by 7.69%) - almost 8 years ago
  • GordonGekko created a new valuation of $0.52 (undervalued by 0.0%) - almost 8 years ago
  • GordonGekko created a new valuation of $0.52 (undervalued by 6.12%) - almost 8 years ago
  • GordonGekko created a new valuation of $0.00 (overvalued by 100.0%) - almost 8 years ago
  • GordonGekko created a new valuation of $0.46 (overvalued by 2.13%) - 8 years ago
  • rowsell created a new valuation of $0.41 (overvalued by 18.0%) - 8 years ago
  • rowsell created a new valuation of $0.00 (overvalued by 100.0%) - 8 years ago
  • rowsell created a new valuation of $0.00 (overvalued by 100.0%) - 8 years ago
  • rowsell created a new valuation of $0.00 (overvalued by 100.0%) - 8 years ago
  • KiwiEMH created a new valuation of $0.70 (undervalued by 4.48%) - over 8 years ago
  • KiwiEMH created a new valuation of $0.71 (overvalued by 11.25%) - over 8 years ago
  • Sam created a new valuation of $1.52 (overvalued by 17.84%) - 9 years ago
  • GordonGekko created a new valuation of $1.64 (overvalued by 11.35%) - 9 years ago

Comments

No comments yet. Login to comment.

The boring details

All amounts in millions Figures
Enterprise Value: 399
Net Debt (Long-term borrowings less cash): 77
Equity Value: 51
Number of Shares Outstanding: 98,000,000
Calculated value per share: $0.48

Enterprise Value is the present value of the post-tax cash flows for a business into the future.


Calcuation of EV

Where:

  • C1, C2, C3 - the cash flow in period 1, 2, 3, ...
  • r - the discount rate

To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.


Perpetuity

Where:

  • Cn - the cash flow in the final forecast period.
  • LTG - the long-term growth rate
  • r - the discount rate
  • g - the terminal growth rate

The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.


CAPM model

Where:

  • rt - the risk free rate
  • t - the tax rate
  • B - the beta of the company
  • MRP - the Market Risk Premium

Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.