Freightways Ltd (FRE)

Discount cash flow analysis

Sell Overvalued by 22.6%

5% margin of safety What's this?

close

How does this work?

This is an interactive analyst report for Freightways Ltd, 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
2016 2017 2018 2019 2020 2021 2022 2023
 
                 
               
 

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% $5.17 $5.07 $4.98
Terminal Growth% 0 $5.20 $5.11 $5.01
  +1% $5.24 $5.14 $5.05

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 $5.11 (overvalued by 22.58%) - over 4 years ago
  • GordonGekko created a new valuation of $2.56 (overvalued by 10.49%) - over 11 years ago
  • gordonsk created a new valuation of $2.79 (undervalued by 0.36%) - almost 12 years ago
  • GordonGekko created a new valuation of $3.07 (undervalued by 10.43%) - almost 12 years ago
  • GordonGekko created a new valuation of $3.07 (undervalued by 10.43%) - almost 12 years ago
  • KiwiEMH created a new valuation of $3.08 (undervalued by 0.0%) - 12 years ago
  • KiwiEMH created a new valuation of $3.27 (overvalued by 0.3%) - over 12 years ago
  • GordonGekko created a new valuation of $3.10 (overvalued by 7.74%) - over 12 years ago

Comments

No comments yet. Login to comment.

The boring details

All amounts in millions Figures
Enterprise Value: 1,169
Net Debt (Long-term borrowings less cash): 151
Equity Value: 1,022
Number of Shares Outstanding: 154,000,000
Calculated value per share: $5.11

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.