Calculating The Intrinsic Value Of Hioki E.E. Corporation (TSE:6866)

Key Insights

• Hioki E.E's estimated fair value is JP¥8,406 based on 2 Stage Free Cash Flow to Equity
• Hioki E.E's JP¥7,800 share price indicates it is trading at similar levels as its fair value estimate
• Our fair value estimate is 5.1% higher than Hioki E.E's analyst price target of JP¥8,000

Today we will run through one way of estimating the intrinsic value of Hioki E.E. Corporation (TSE:6866) by taking the expected future cash flows and discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Hioki E.E

Crunching The Numbers

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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

	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034
Levered FCF (¥, Millions)	JP¥5.53b	JP¥5.73b	JP¥5.88b	JP¥6.00b	JP¥6.08b	JP¥6.15b	JP¥6.20b	JP¥6.24b	JP¥6.28b	JP¥6.30b
Growth Rate Estimate Source	Est @ 5.17%	Est @ 3.70%	Est @ 2.67%	Est @ 1.95%	Est @ 1.44%	Est @ 1.09%	Est @ 0.84%	Est @ 0.66%	Est @ 0.54%	Est @ 0.46%
Present Value (¥, Millions) Discounted @ 5.6%	JP¥5.2k	JP¥5.1k	JP¥5.0k	JP¥4.8k	JP¥4.6k	JP¥4.4k	JP¥4.2k	JP¥4.0k	JP¥3.9k	JP¥3.7k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = JP¥45b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 0.3%. We discount the terminal cash flows to today's value at a cost of equity of 5.6%.

Terminal Value (TV)= FCF₂₀₃₄ × (1 + g) ÷ (r – g) = JP¥6.3b× (1 + 0.3%) ÷ (5.6%– 0.3%) = JP¥119b

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= JP¥119b÷ ( 1 + 5.6%)¹⁰= JP¥69b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is JP¥114b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of JP¥7.8k, the company appears about fair value at a 7.2% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

The Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Hioki E.E 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 5.6%, which is based on a levered beta of 1.068. 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 Hioki E.E

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Hioki E.E, we've put together three essential aspects you should further research:

1. Risks: For example, we've discovered 1 warning sign for Hioki E.E that you should be aware of before investing here.
2. Future Earnings: How does 6866'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.
3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every Japanese 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.