A Look At The Fair Value Of KEC International Limited (NSE:KEC)
Key Insights
- KEC International's estimated fair value is ₹578 based on 2 Stage Free Cash Flow to Equity
- Current share price of ₹684 suggests KEC International is potentially trading close to its fair value
- Analyst price target for KEC is ₹954, which is 65% above our fair value estimate
Does the December share price for KEC International Limited (NSE:KEC) reflect what it's really worth? Today, we will estimate the stock's intrinsic value 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. Don't get put off by the jargon, the math behind it is actually quite straightforward.
Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.
The Calculation
We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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, and so the sum of these future cash flows is then discounted to today's value:
10-year free cash flow (FCF) estimate
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
| Levered FCF (₹, Millions) | ₹7.06b | ₹11.2b | ₹11.3b | ₹15.5b | ₹18.3b | ₹20.9b | ₹23.5b | ₹26.0b | ₹28.4b | ₹30.9b |
| Growth Rate Estimate Source | Analyst x10 | Analyst x9 | Analyst x7 | Analyst x1 | Est @ 17.80% | Est @ 14.50% | Est @ 12.19% | Est @ 10.57% | Est @ 9.43% | Est @ 8.64% |
| Present Value (₹, Millions) Discounted @ 16% | ₹6.1k | ₹8.3k | ₹7.2k | ₹8.5k | ₹8.6k | ₹8.5k | ₹8.2k | ₹7.8k | ₹7.3k | ₹6.8k |
("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = ₹77b
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 5-year average of the 10-year government bond yield of 6.8%. We discount the terminal cash flows to today's value at a cost of equity of 16%.
Terminal Value (TV)= FCF2035 × (1 + g) ÷ (r – g) = ₹31b× (1 + 6.8%) ÷ (16%– 6.8%) = ₹347b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= ₹347b÷ ( 1 + 16%)10= ₹77b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is ₹154b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of ₹684, the company appears around fair value at the time of writing. 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.
Important Assumptions
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 KEC International 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 16%, which is based on a levered beta of 1.273. 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.
Check out our latest analysis for KEC International
SWOT Analysis for KEC International
- Earnings growth over the past year exceeded the industry.
- Debt is well covered by .
- Interest payments on debt are not well covered.
- Dividend is low compared to the top 25% of dividend payers in the Construction market.
- Annual earnings are forecast to grow faster than the Indian market.
- Good value based on P/E ratio compared to estimated Fair P/E ratio.
- Debt is not well covered by operating cash flow.
- Paying a dividend but company has no free cash flows.
- Revenue is forecast to grow slower than 20% per year.
Looking Ahead:
Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For KEC International, we've compiled three further aspects you should assess:
- Risks: For example, we've discovered 2 warning signs for KEC International (1 shouldn't be ignored!) that you should be aware of before investing here.
- Future Earnings: How does KEC'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.
- 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 Indian 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.