The intrinsic value of Enel Américas SA (SNSE:ENELAM) is potentially 28% higher than its share price

Does Enel Américas SA (SNSE:ENELAM) stock price in May reflect what it is really worth? Today we are going to estimate the intrinsic value of the stock by taking the expected future cash flows and discounting them to the present value. Our analysis will use the discounted cash flow (DCF) model. There really isn’t much to do, although it may seem quite complex.

Businesses can be valued in many ways, which is why we emphasize that a DCF is not perfect for all situations. If you want to know more about discounted cash flow, the rationale for this calculation can be read in detail in the Simply Wall St analysis template.

Check out our latest analysis for Enel Americas

crush numbers

We use what is called a 2-stage model, which simply means that we have two different periods of company cash flow growth rates. Generally, the first stage is a higher growth phase and the second stage is a lower growth phase. To begin with, we need to obtain cash flow estimates for the next ten years. Wherever possible, we use analysts’ estimates, but where these are not available, we extrapolate the previous free cash flow (FCF) from the latest estimate or reported value. We assume that companies with decreasing free cash flow will slow their rate of contraction and companies with increasing free cash flow will see their growth rate slow during this period. We do this to reflect the fact that growth tends to slow more in early years than in later years.

A DCF is based on the idea that a dollar in the future is worth less than a dollar today, so we need to discount the sum of these future cash flows to arrive at an estimate of present value:

10-Year Free Cash Flow (FCF) Forecast

2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
Leveraged FCF ($, millions) $706.0 million $1.02 billion $927.0 million $888.8 million $883.3 million $899.5 million $931.5 million $975.8 million $1.03 billion $1.09 billion
Growth rate estimate Source Analyst x1 Analyst x1 Analyst x1 East @ -4.12% Is @ -0.62% Is at 1.84% Is at 3.55% Is at 4.76% Is at 5.6% Is at 6.19%
Present value (in millions of dollars) discounted at 12% $633 $823 $669 $575 $512 $468 $434 $408 $386 $368

(“East” = FCF growth rate estimated by Simply Wall St)
10-year discounted cash flow (PVCF) = $5.3 billion

The second stage is also known as the terminal value, it is the cash flow of the business after the first stage. For a number of reasons, a very conservative growth rate is used which cannot exceed that of a country’s GDP growth. In this case, we used the 5-year average of the 10-year government bond yield (7.6%) to estimate future growth. Similar to the 10-year “growth” period, we discount future cash flows to present value, using a cost of equity of 12%.

Terminal value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$1.1 billion × (1 + 7.6%) ÷ (12%–7.6%) = US$30 billion

Present value of terminal value (PVTV)= TV / (1 + r)ten= $30 billion ÷ (1 + 12%)ten= $10 billion

The total value, or equity value, is then the sum of the present value of future cash flows, which in this case is $15 billion. The final step is to divide the equity value by the number of shares outstanding. Compared to the current stock price of CL$92.3, the company looks slightly undervalued at a 22% discount to the current stock price. The assumptions of any calculation have a big impact on the valuation, so it’s best to consider this as a rough estimate, not accurate down to the last penny.

SNSE: ENELAM Updated cash flows May 22, 2022

The hypotheses

We emphasize that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you disagree with these results, try the math yourself and play around with the assumptions. The DCF also does not take into account the possible cyclicality of an industry, nor the future capital needs of a company, so it does not give a complete picture of a company’s potential performance. Since we consider Enel Américas 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 takes debt into account. In this calculation, we used 12%, which is based on a leveraged beta of 0.800. Beta is a measure of a stock’s volatility relative to the market as a whole. We derive our beta from the average industry beta of broadly comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable company.

Let’s move on :

While a business valuation is important, it shouldn’t be the only metric to consider when researching a business. It is not possible to obtain an infallible valuation with a DCF model. Preferably, you would apply different cases and assumptions and see their impact on the valuation of the business. For example, changes in the company’s cost of equity or in the risk-free rate can have a significant impact on the valuation. Why is intrinsic value higher than the current stock price? For Enel Américas, we have put together three relevant items that you should check out:

  1. Risks: Take for example the ubiquitous specter of investment risk. We have identified 2 warning signs with Enel Américas (at least 1, which is potentially serious), and understanding them should be part of your investment process.
  2. Future earnings: How does ENELAM’s growth rate compare to its peers and the wider market? Dive deeper into the analyst consensus figure for the coming years by interacting with our free analyst growth forecast chart.
  3. Other high-quality alternatives: Do you like a good all-rounder? Explore our interactive list of high-quality actions to get an idea of ​​what you might be missing!

PS. Simply Wall St updates its DCF calculation for every Chilean stock daily, so if you want to find the intrinsic value of any other stock, just search here.

This Simply Wall St article is general in nature. We provide commentary based on historical data and analyst forecasts only using unbiased methodology and our articles are not intended to be financial advice. It is not a recommendation to buy or sell stocks and does not take into account your objectives or financial situation. Our goal is to bring you targeted long-term analysis based on fundamental data. Note that our analysis may not take into account the latest announcements from price-sensitive companies or qualitative materials. Simply Wall St has no position in the stocks mentioned.

About Myra R.

Check Also

Annual wellness visits linked to lower amputation risk in type 2 diabetes

Medicare patients with type 2 diabetes who participate in annual wellness screenings were 36% less …