A Look At The Fair Value Of The Hong Kong and China Gas Company Limited (HKG:3)

Key Insights

• The projected fair value for Hong Kong and China Gas is HK$7.03 based on 2 Stage Free Cash Flow to Equity
• Current share price of HK$6.43 suggests Hong Kong and China Gas is potentially trading close to its fair value
• The HK$6.92 analyst price target for 3 is 1.6% less than our estimate of fair value

Today we will run through one way of estimating the intrinsic value of The Hong Kong and China Gas Company Limited (HKG:3) by projecting its future cash flows and then discounting them to today’s value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Believe it or not, it’s not too difficult to follow, as you’ll see from our example!

We generally believe that a company’s value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Hong Kong and China Gas

The Method

We’re using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today’s value:

10-year free cash flow (FCF) estimate

	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033
Levered FCF (HK$, Millions)	HK$5.19b	HK$5.66b	HK$6.01b	HK$6.31b	HK$6.56b	HK$6.78b	HK$6.98b	HK$7.16b	HK$7.33b	HK$7.50b
Growth Rate Estimate Source	Analyst x2	Analyst x2	Est @ 6.21%	Est @ 4.91%	Est @ 4.00%	Est @ 3.37%	Est @ 2.92%	Est @ 2.61%	Est @ 2.39%	Est @ 2.24%
Present Value (HK$, Millions) Discounted @ 6.6%	HK$4.9k	HK$5.0k	HK$5.0k	HK$4.9k	HK$4.8k	HK$4.6k	HK$4.5k	HK$4.3k	HK$4.1k	HK$4.0k

(“Est” = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = HK$46b

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 1.9%. We discount the terminal cash flows to today’s value at a cost of equity of 6.6%.

Terminal Value (TV)= FCF₂₀₃₃ × (1 + g) ÷ (r – g) = HK$7.5b× (1 + 1.9%) ÷ (6.6%– 1.9%) = HK$162b

Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= HK$162b÷ ( 1 + 6.6%)¹⁰= HK$85b

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 HK$131b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of HK$6.4, the company appears about fair value at a 8.5% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula – garbage in, garbage out.

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 Hong Kong and China Gas 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 6.6%, 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.

SWOT Analysis for Hong Kong and China Gas

Looking Ahead:

Whilst important, the DCF calculation shouldn’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?” For example, changes in the company’s cost of equity or the risk free rate can significantly impact the valuation. For Hong Kong and China Gas, there are three additional factors you should assess:

1. Risks: Every company has them, and we’ve spotted 2 warning signs for Hong Kong and China Gas you should know about.
2. Future Earnings: How does 3’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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the SEHK every day. If you want to find the calculation for other stocks 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.