Is Flight Centre Travel Group Limited (ASX:FLT) Trading At A 39% Discount?

Key Insights

  • Utilizing the two Stage Free Money Circulation to Fairness, Flight Centre Journey Group honest worth estimate is AU$28.91

  • Flight Centre Journey Group is estimated to be 39% undervalued based mostly on present share value of AU$17.77

  • Our honest worth estimate is 24% greater than Flight Centre Travel Group’s analyst price target of AU$23.22

How far off is Flight Centre Journey Group Restricted (ASX:FLT) from its intrinsic worth? Utilizing the newest monetary information, we’ll check out whether or not the inventory is pretty priced by taking the anticipated future money flows and discounting them to right this moment’s worth. Our evaluation will make use of the Discounted Money Circulation (DCF) mannequin. Fashions like these could seem past the comprehension of a lay particular person, however they’re pretty straightforward to comply with.

Bear in mind although, that there are numerous methods to estimate an organization’s worth, and a DCF is only one technique. For individuals who are eager learners of fairness evaluation, the Simply Wall St analysis model here could also be one thing of curiosity to you.

See our latest analysis for Flight Centre Travel Group

The Technique

We’re utilizing the 2-stage development mannequin, which merely means we soak up account two phases of firm’s development. Within the preliminary interval the corporate could have the next development fee and the second stage is normally assumed to have a secure development fee. Within the first stage we have to estimate the money flows to the enterprise over the subsequent ten years. The place attainable we use analyst estimates, however when these aren’t out there we extrapolate the earlier free money movement (FCF) from the final estimate or reported worth. We assume firms with shrinking free money movement will sluggish their fee of shrinkage, and that firms with rising free money movement will see their development fee sluggish, over this era. We do that to mirror that development tends to sluggish extra within the early years than it does in later years.

A DCF is all about the concept that a greenback sooner or later is much less worthwhile than a greenback right this moment, so we have to low cost the sum of those future money flows to reach at a gift worth estimate:

10-year free money movement (FCF) estimate











Levered FCF (A$, Tens of millions)











Progress Price Estimate Supply

Analyst x4

Analyst x4

Analyst x4

Analyst x2

Analyst x1

Est @ -1.79%

Est @ -0.65%

Est @ 0.15%

Est @ 0.71%

Est @ 1.10%

Current Worth (A$, Tens of millions) Discounted @ 8.0%











(“Est” = FCF development fee estimated by Merely Wall St)
Current Worth of 10-year Money Circulation (PVCF) = AU$2.9b

We now have to calculate the Terminal Worth, which accounts for all the long run money flows after this ten yr interval. For numerous causes a really conservative development fee is used that can’t exceed that of a rustic’s GDP development. On this case now we have used the 5-year common of the 10-year authorities bond yield (2.0%) to estimate future development. In the identical means as with the 10-year ‘development’ interval, we low cost future money flows to right this moment’s worth, utilizing a value of fairness of 8.0%.

Terminal Worth (TV)= FCF2033 × (1 + g) ÷ (r – g) = AU$439m× (1 + 2.0%) ÷ (8.0%– 2.0%) = AU$7.5b

Current Worth of Terminal Worth (PVTV)= TV / (1 + r)10= AU$7.5b÷ ( 1 + 8.0%)10= AU$3.5b

The full worth is the sum of money flows for the subsequent ten years plus the discounted terminal worth, which leads to the Whole Fairness Worth, which on this case is AU$6.3b. The final step is to then divide the fairness worth by the variety of shares excellent. Relative to the present share value of AU$17.8, the corporate seems fairly good worth at a 39% low cost to the place the inventory value trades at present. The assumptions in any calculation have a big effect on the valuation, so it’s higher to view this as a tough estimate, not exact all the way down to the final cent.


Vital Assumptions

We’d level out that an important inputs to a reduced money movement are the low cost fee and naturally the precise money flows. You do not have to agree with these inputs, I like to recommend redoing the calculations your self and taking part in with them. The DCF additionally doesn’t take into account the attainable cyclicality of an trade, or an organization’s future capital necessities, so it doesn’t give a full image of an organization’s potential efficiency. Provided that we’re Flight Centre Journey Group as potential shareholders, the price of fairness is used because the low cost fee, reasonably than the price of capital (or weighted common price of capital, WACC) which accounts for debt. On this calculation we have used 8.0%, which relies on a levered beta of 1.200. Beta is a measure of a inventory’s volatility, in comparison with the market as a complete. We get our beta from the trade common beta of worldwide comparable firms, with an imposed restrict between 0.8 and a pair of.0, which is an inexpensive vary for a secure enterprise.

SWOT Evaluation for Flight Centre Journey Group


Weak point



Shifting On:

Valuation is just one aspect of the coin when it comes to constructing your funding thesis, and it should not be the one metric you take a look at when researching an organization. It isn’t attainable to acquire a foolproof valuation with a DCF mannequin. As a substitute the most effective use for a DCF mannequin is to check sure assumptions and theories to see if they might result in the corporate being undervalued or overvalued. For instance, adjustments within the firm’s price of fairness or the chance free fee can considerably affect the valuation. What’s the cause for the share value sitting under the intrinsic worth? For Flight Centre Journey Group, we have put collectively three further objects it is best to discover:

  1. Dangers: For instance, we have found 2 warning signs for Flight Centre Travel Group that you ought to be conscious of earlier than investing right here.

  2. Administration:Have insiders been ramping up their shares to reap the benefits of the market’s sentiment for FLT’s future outlook? Take a look at our management and board analysis with insights on CEO compensation and governance elements.

  3. Different Strong Companies: Low debt, excessive returns on fairness and good previous efficiency are elementary to a robust enterprise. Why not discover our interactive list of stocks with solid business fundamentals to see if there are different firms you could not have thought of!

PS. The Merely Wall St app conducts a reduced money movement valuation for each inventory on the ASX each day. If you wish to discover the calculation for different shares simply search here.

Have suggestions on this text? Involved in regards to the content material? Get in touch with us instantly. Alternatively, e mail editorial-team (at)

This text by Merely Wall St is common in nature. We offer commentary based mostly on historic information and analyst forecasts solely utilizing an unbiased methodology and our articles usually are not meant to be monetary recommendation. It doesn’t represent a advice to purchase or promote any inventory, and doesn’t take account of your goals, or your monetary state of affairs. We purpose to deliver you long-term targeted evaluation pushed by elementary information. Be aware that our evaluation could not issue within the newest price-sensitive firm bulletins or qualitative materials. Merely Wall St has no place in any shares talked about.

Source link

Leave a Reply

Proceed Booking