Watchlist Manager
Pact Group Holdings Ltd
F:27P
Watchlist
Price:0.51 EUR0.99%
Updated:Apr 29, 2024
Section:
DCF Value
This DCF valuation model was created byAlpha Spreadand was last updated onApr 29, 2024.
Estimated DCF Value of one27Pstock is2.9EUR.Compared to the current market price of 0.51 EUR, the stock isUndervalued by 82%.
27PDCF Value
Base Case
2.9EUR
Undervaluation 82%
DCF Value
Price
Worst Case
Base Case
Best Case
2.9
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value:2.9EUR
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
DCF Model
Base Case Scenario
The present value of cash flows over the next 5 years amounts to 745.6m AUD.The present value of the terminal value is 1.6B AUD.The total present value equals 2.4B AUD.
Operating Model
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Are you sure?
Switching the operating model will discard any changes made to the current valuation.
Continue
Cancel
Revenue
Operating Margin
Taxes
Net CapEx
Save
Warning
You already have a valuation model for Pact Group Holdings Ltd.
Do you want to replace it with the current valuation model?
Yes
No
Are you sure?
Do you really want to delete your valuation model? This operation cannot be undone.
Delete
Cancel
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
Present Value to DCF Value
Capital Structure
Present Value | 2.4B AUD |
+Cash & Equivalents | 78.1mAUD |
+Investments | 146.7mAUD |
Firm Value | 2.6BAUD |
-Debt | 945.9mAUD |
Equity Value | 1.6BAUD |
/Shares Outstanding | 344.3m |
Value per Share | 4.76AUD |
AUD / EURExchange Rate | 0.6107 |
27P DCF Value | 2.9EUR |
Undervalued by 82%
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Financials
Financials used in DCF Calculation
DCF Financials
Financials used in DCF Calculation
Revenue
1.9B2.2B
Operating Income
151.3m180.9m
FCFF
192m192.2m
See Also
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
What is the DCF value of one 27P stock?
Estimated DCF Value of one27Pstock is2.9EUR.Compared to the current market price of 0.51 EUR, the stock isUndervalued by 82%.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.Utilizing the DCF operating model, Pact Group Holdings Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at2.4B AUD.
2. DCF Value Calculation.The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of2.9 EURper share.
';return tooltip;}// dcfCalculator.renderValueDecompositionChart = function (){if (this.valueDecompositionChart){this.valueDecompositionChart.destroy();this.valueDecompositionChart = false;}this.valueDecompositionChart = this.createValueDecompositionChart();}dcfCalculator.createValueDecompositionChart = function (){varcObj = this;varcolumns = cObj.createValueDecompositionChartColumns();return Highcharts.chart('dcf-calculator-value-decomposition-chart', {credits: {enabled: false},chart: {type: 'waterfall',spacing: 0},plotOptions: {waterfall: {borderWidth: 0,borderRadius: 3,},series: {dataLabels: {enabled: true,inside: false,crop: false,formatter: function () {vardivider = getDivider(this.y);vardividerText = getDividerShortText(divider);varvalue = accounting.formatNumber(this.y / divider) + dividerText;if (!this.point.isSum)value = ((this.y < 0) ? '' : '+') + value;return value;},style: {fontWeight: 'normal',color: '#7B8794'}}}},title: {text: null},xAxis: {type: 'category',tickColor: 'transparent',lineColor: 'transparent',labels: {step: 1,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'}}},yAxis: {title: {text: null},labels: {enabled: false},visible: false},legend: {enabled: false},tooltip: {shared: false,backgroundColor: 'rgba(0, 0, 0, 0)',borderWidth: 0,borderRadius: 0,padding: 0,shadow: false,shape: 'rect',useHTML: true,formatter: function () {return cObj.createValueDecompositionChartTooltip(this);},style: {fontSize: '0.95rem'}},series: [{data: columns}]});}dcfCalculator.createValueDecompositionChartColumns = function (){varcObj = this;varcolumns = new Array;vardates = cObj.model.cashFlowsDates;varnHistoricalCashFlows = cObj.model.nHistoricalCashFlows;for (var i = 0; i < cObj.cashFlowsPv.length; i++){varcf = cObj.cashFlowsPv[i];vardate = dates[nHistoricalCashFlows + i];columns.push({name: date,color: (cf > 0) ? '#079A82' : '#EF5350',y: Math.round(cObj.cashFlowsPv[i])});}columns.push({name: 'Growth Period Value',color: '#627D98',isSum: true});columns.push({name: 'Terminal Value',color: (cObj.tvPv > 0) ? '#079A82' : '#EF5350',y: Math.round(cObj.tvPv),});columns.push({name: 'Total Present Value',color: '#627D98',isSum: true,});return columns;}dcfCalculator.createValueDecompositionChartTooltip = function (obj){varcolor = obj.color;varitem = obj.key;vardivider = getDivider(obj.y);vardividerText = getDividerShortText(divider);varvalue = accounting.formatNumber(obj.y / divider) + dividerText;vartooltip = '';if ((!obj.point.options.isSum) && (obj.y > 0))value = '+' + value;tooltip += '
';tooltip += '
' + item + ': | ';tooltip += `${value} AUD | `;tooltip += '
';tooltip += '
';return tooltip;}// dcfCalculator.renderSensitivityResults = function (fieldName, sensitivityResults) {this.sensitivityChart = this.createSensitivityChart(fieldName, sensitivityResults);if (this.sensitivityChart)this.renderSensitivityInfoOnChart(sensitivityResults);}dcfCalculator.destroySensitivityChart = function () {if (this.sensitivityChart){this.sensitivityChart.destroy();this.sensitivityChart = false;}}dcfCalculator.createSensitivityChart = function (fieldName, sensitivityResults) {varcObj = this;return Highcharts.chart('sensitivity-analysis-chart', {credits: {enabled: false},title: {text: null},chart: {type: 'column',backgroundColor: 'transparent',zooming: {mouseWheel: false}},legend: {enabled: false},plotOptions: {column: {crisp: false,borderWidth: 0,borderRadius: 2}},xAxis: {tickColor: 'transparent',lineColor: 'transparent',startOnTick: false,endOnTick: false,labels:{enabled: true,reserveSpace: true,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'},formatter: function () {return accounting.formatNumber(this.value) + '%'}},},yAxis: {title: {text : null},gridLineColor: '#E4E7EB',gridLineDashStyle: 'Dash',startOnTick: false,endOnTick: false,opposite: true,labels: {enabled: true,reserveSpace: true,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'},formatter: function () {if (this.value == 0)return '';return accounting.formatNumber(this.value) + ' EUR'}},min: 0},tooltip: {outside: true,backgroundColor: 'rgba(0, 0, 0, 0)',borderWidth: 0,borderRadius: 0,padding: 0,shadow: false,shared: true,shape: 'rect',hideDelay: 50,useHTML: true,formatter: function () {return cObj.createSensitivityChartTooltip(this, fieldName);},style: {fontSize: '0.95rem'}},rangeSelector: {enabled: false},scrollbar: {enabled: false},navigator: {enabled: false},series: [{name: 'Intrinsic Value',data: sensitivityResults,dataGrouping: {enabled: false,},zones: [{value: 0.51,color: '#EF5350'}, {color: '#26A69A'}]}],responsive: {rules: [{condition: {maxWidth: 991},chartOptions: {yAxis: {labels: {enabled: false}}}}]}});}dcfCalculator.createSensitivityChartTooltip = function (obj, fieldName){vartooltip = '';varintrinsicValue = accounting.formatNumber(obj.y, countDecimals(obj.y)) + ' EUR';varunderOverValuation, underOverValuationText;if (0.51 > obj.y){if (obj.y > 0)underOverValuation = (0.51 - obj.y) / 0.51;elseunderOverValuation = 1;underOverValuationText =accounting.formatNumber(underOverValuation * 100) +'% overvalued';}else{underOverValuation = 1 - (0.51 / obj.y);underOverValuationText =accounting.formatNumber(underOverValuation * 100) +'% undervalued';}tooltip += '
';tooltip += '
' + fieldName + ': | ';tooltip += '' + obj.x + '% | ';tooltip += '
Intrinsic value: | ';tooltip += '' + intrinsicValue + ' | ';tooltip += '
';tooltip += '
';if (0.51 > obj.y){tooltip += `
${underOverValuationText}
`;}else{tooltip += `
${underOverValuationText}
`;}tooltip += '
';return tooltip;}dcfCalculator.renderSensitivityInfoOnChart = function (sensitivityResults){this.renderStockPriceOnSensitivityChart();}dcfCalculator.renderStockPriceOnSensitivityChart = function (){this.sensitivityChart.yAxis[0].addPlotLine({dashStyle: 'ShortDot',value: 0.51,width: 1,zIndex: 3,color: '#1F2933',label: {y: -2,x: -10,useHTML: true,text: '
Last Price: 0.51 EUR
',align: 'right'}});}dcfCalculator.startExclusiveAnimator = function (selector, callback){varcObj = this;if (cObj.animatorStates[selector] === undefined)cObj.animatorStates[selector] = 'init';if (cObj.animatorStates[selector] === 'init'){cObj.animatorStates[selector] = 'started';new Animator($(`#${selector}`), () => {cObj.animatorStates[selector] = 'init';callback();});}}//