# An Intrinsic Calculation For China Tower Corporation Limited (HKG:788) Suggests It's 26% Undervalued

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of China Tower Corporation Limited (HKG:788) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. I will be using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Want to participate in a short research study? Help shape the future of investing tools and you could win a \$250 gift card!

### The method

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. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or 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) forecast

 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (CNÂ¥, Millions) CNÂ¥12.97k CNÂ¥14.47k CNÂ¥18.13k CNÂ¥23.71k CNÂ¥22.01k CNÂ¥20.99k CNÂ¥20.43k CNÂ¥20.18k CNÂ¥20.12k CNÂ¥20.21k Growth Rate Estimate Source Analyst x6 Analyst x7 Analyst x7 Analyst x3 Analyst x3 Est @ -4.63% Est @ -2.64% Est @ -1.25% Est @ -0.27% Est @ 0.41% Present Value (CNÂ¥, Millions) Discounted @ 6.77% CNÂ¥12.15k CNÂ¥12.69k CNÂ¥14.89k CNÂ¥18.25k CNÂ¥15.86k CNÂ¥14.17k CNÂ¥12.92k CNÂ¥11.95k CNÂ¥11.16k CNÂ¥10.49k

Present Value of 10-year Cash Flow (PVCF)= CNÂ¥134.52b

"Est" = FCF growth rate estimated by Simply Wall St

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 10-year government bond rate of 2%. We discount the terminal cash flows to today's value at a cost of equity of 6.8%.

Terminal Value (TV) = FCF2029 Ã— (1 + g) Ã· (r â€“ g) = CNÂ¥20b Ã— (1 + 2%) Ã· (6.8% â€“ 2%) = CNÂ¥432b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = CNÂ¥CNÂ¥432b Ã· ( 1 + 6.8%)10 = CNÂ¥224.50b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is CNÂ¥359.02b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value estimate in the companyâ€™s reported currency of CNÂ¥2.04. However, 788â€™s primary listing is in China, and 1 share of 788 in CNY represents 1.137 ( CNY/ HKD) share of SEHK:788, so the intrinsic value per share in HKD is HK\$2.32. Relative to the current share price of HK\$1.72, the company appears a touch undervalued at a 26% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

### 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 China Tower 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 6.8%, which is based on a levered beta of 0.800. 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.

### Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldnâ€™t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. What is the reason for the share price to differ from the intrinsic value? For China Tower, There are three important factors you should look at:

1. Financial Health: Does 788 have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
2. Future Earnings: How does 788'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: Are there other high quality stocks you could be holding instead of 788? 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 HK stock every day, so if you want to find the intrinsic value of any other stock just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. Simply Wall St has no position in the stocks mentioned. Thank you for reading.