Goodman Fielder Limited (GFF)

Discount cash flow analysis

Buy Undervalued by 179.1%

5% margin of safety What's this?

close

How does this work?

This is an interactive analyst report for Goodman Fielder 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
2007 2008 2009 2010 2011 2012 2013 2014
 
                 
               
 

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% $1.89 $1.86 $1.82
Terminal Growth% 0 $1.90 $1.87 $1.83
  +1% $1.91 $1.88 $1.84

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 $1.33 (undervalued by 98.51%) - 1 year ago
  • GordonGekko created a new valuation of $1.13 (overvalued by 15.04%) - over 8 years ago
  • gordonsk created a new valuation of $1.09 (undervalued by 1.87%) - over 8 years ago
  • GordonGekko created a new valuation of $1.09 (undervalued by 11.22%) - over 8 years ago
  • GordonGekko created a new valuation of $1.18 (undervalued by 19.19%) - over 8 years ago
  • GordonGekko created a new valuation of $1.17 (undervalued by 18.18%) - over 8 years ago
  • NZXCrunchBlog created a new valuation of $1.71 (undervalued by 11.04%) - almost 9 years ago
  • KiwiEMH created a new valuation of $1.87 (undervalued by 3.89%) - over 9 years ago
  • johna created a new valuation of $1.67 (undervalued by 18.44%) - over 9 years ago

Comments

No comments yet. Login to comment.

The boring details

All amounts in millions Figures
Enterprise Value: 1,884
Net Debt (Long-term borrowings less cash): 996
Equity Value: 2,385
Number of Shares Outstanding: 1,325,000,000
Calculated value per share: $1.87

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.