Are Investors Undervaluing Finning International Inc. (TSE:FTT) By 43%?
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:
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.
We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.
Does the May share price for Finning International Inc. ( TSE:FTT ) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. It may sound complicated, but actually it is quite simple!
Story Continues
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 2.4%. We discount the terminal cash flows to today's value at a cost of equity of 7.9%.
Terminal Value (TV)= FCF 2034 × (1 + g) ÷ (r – g) = CA$571m× (1 + 2.4%) ÷ (7.9%– 2.4%) = CA$11b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$11b÷ ( 1 + 7.9%)10= CA$5.0b
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 CA$9.2b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$39.0, the company appears quite undervalued at a 43% 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.
TSX:FTT Discounted Cash Flow May 7th 2025
The 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 Finning 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 7.9%, which is based on a levered beta of 1.272. 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.
See our latest analysis for Finning International
SWOT Analysis for Finning International
Strength
Debt is well covered by earnings and cashflows.
Dividends are covered by earnings and cash flows.
Weakness
Earnings declined over the past year.
Dividend is low compared to the top 25% of dividend payers in the Trade Distributors market.
Opportunity
Annual earnings are forecast to grow for the next 2 years.
Good value based on P/E ratio and estimated fair value.
Threat
Annual earnings are forecast to grow slower than the Canadian market.
Looking Ahead:
Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. Why is the intrinsic value higher than the current share price? For Finning International, there are three further elements you should explore:
Risks: For example, we've discovered 1 warning sign for Finning International that you should be aware of before investing here.
Future Earnings: How does FTT'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 Canadian 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.
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
35 minutes ago
- Yahoo
Is Pason Systems Inc.'s (TSE:PSI) Stock's Recent Performance Being Led By Its Attractive Financial Prospects?
Pason Systems' (TSE:PSI) stock is up by a considerable 10% over the past month. Since the market usually pay for a company's long-term fundamentals, we decided to study the company's key performance indicators to see if they could be influencing the market. In this article, we decided to focus on Pason Systems' ROE. Return on equity or ROE is a key measure used to assess how efficiently a company's management is utilizing the company's capital. Simply put, it is used to assess the profitability of a company in relation to its equity capital. AI is about to change healthcare. These 20 stocks are working on everything from early diagnostics to drug discovery. The best part - they are all under $10bn in marketcap - there is still time to get in early. The formula for return on equity is: Return on Equity = Net Profit (from continuing operations) ÷ Shareholders' Equity So, based on the above formula, the ROE for Pason Systems is: 14% = CA$70m ÷ CA$499m (Based on the trailing twelve months to March 2025). The 'return' is the income the business earned over the last year. One way to conceptualize this is that for each CA$1 of shareholders' capital it has, the company made CA$0.14 in profit. Check out our latest analysis for Pason Systems So far, we've learned that ROE is a measure of a company's profitability. We now need to evaluate how much profit the company reinvests or "retains" for future growth which then gives us an idea about the growth potential of the company. Generally speaking, other things being equal, firms with a high return on equity and profit retention, have a higher growth rate than firms that don't share these attributes. To start with, Pason Systems' ROE looks acceptable. And on comparing with the industry, we found that the the average industry ROE is similar at 14%. This probably goes some way in explaining Pason Systems' significant 34% net income growth over the past five years amongst other factors. We believe that there might also be other aspects that are positively influencing the company's earnings growth. Such as - high earnings retention or an efficient management in place. As a next step, we compared Pason Systems' net income growth with the industry and were disappointed to see that the company's growth is lower than the industry average growth of 56% in the same period. Earnings growth is a huge factor in stock valuation. The investor should try to establish if the expected growth or decline in earnings, whichever the case may be, is priced in. By doing so, they will have an idea if the stock is headed into clear blue waters or if swampy waters await. Is Pason Systems fairly valued compared to other companies? These 3 valuation measures might help you decide. The three-year median payout ratio for Pason Systems is 34%, which is moderately low. The company is retaining the remaining 66%. So it seems that Pason Systems is reinvesting efficiently in a way that it sees impressive growth in its earnings (discussed above) and pays a dividend that's well covered. Moreover, Pason Systems is determined to keep sharing its profits with shareholders which we infer from its long history of paying a dividend for at least ten years. Overall, we are quite pleased with Pason Systems' performance. In particular, it's great to see that the company is investing heavily into its business and along with a high rate of return, that has resulted in a respectable growth in its earnings. That being so, a study of the latest analyst forecasts show that the company is expected to see a slowdown in its future earnings growth. To know more about the latest analysts predictions for the company, check out this visualization of analyst forecasts for the company. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) 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. Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
44 minutes ago
- Yahoo
1 Multibagger Financial Stock Down 6% Paying an Iron-Clad Dividend
Written by Amy Legate-Wolfe at The Motley Fool Canada When markets get rocky, and headlines scream recession, many Canadians start thinking about where to park their cash. And with good reason. According to a June 2025 report from BMO, concerns about inflation, recession, and job security jumped sharply from March to April. In fact, 76% of Canadians now say they're more concerned about inflation, and 58% are more worried about their personal finances. In times like these, investors often turn to dependable dividend stocks to provide stability and income. One of the best examples on the TSX right now might be Bank of Nova Scotia (TSX:BNS). Scotiabank, one of Canada's Big Five banks, has been a pillar of financial strength for nearly two centuries. It's known for paying dividends every year since 1833. Right now, the dividend stock is down about 6% year to date. But while the share price slipped, the dividend hasn't. In fact, it's holding steady with a very attractive yield of 5.8% as of writing. That's well above the TSX average and higher than most savings accounts or Guaranteed Investment Certificates (GICs). And best of all, that dividend is backed by solid fundamentals. A $7,000 investment could bring in $402.80 in annual income at writing through dividends alone! COMPANY RECENT PRICE NUMBER OF SHARES DIVIDEND TOTAL PAYOUT FREQUENCY INVESTMENT TOTAL BNS $72.93 95 $4.24 $402.80 Quarterly $6,928.35 In its second quarter 2025 earnings report, Scotiabank posted net income of $2.03 billion, or $1.52 per share. While that came in a bit below the $1.56 expected, it still represents a strong showing in a turbulent economy. Revenues hit $8.35 billion, supported by gains in Global Wealth Management and International Banking. Wealth income was up 17% from a year ago, while international earnings climbed 7%. These segments are helping to balance out weaker results from Canadian Banking, where net income fell 31%, largely due to rising provisions for credit losses. These provisions are part of the bank's cautious stance amid economic uncertainty. The common equity tier-one ratio, which measures financial strength, remains solid at 13.2%. That gives Scotiabank a strong buffer in case the economy gets worse. Management also announced a buyback program for up to 20 million shares, signalling confidence in the dividend stock's long-term outlook. Despite short-term challenges, this is a bank that knows how to play the long game. It has a diverse revenue stream, with operations in Latin America and the Caribbean, giving it exposure to faster-growing markets. While that adds some risk, it also provides more ways to grow earnings over time. Its focus on digital banking and cost control should also help it stay competitive. For income-focused investors, the dividend is really the highlight here. At 5.8%, it provides steady income even if the stock stays flat. And with a payout ratio of around 50%, it looks sustainable. The bank has a history of increasing its dividend when profits grow, and while hikes may be paused for now, the long-term trend is clearly upward. Holding a stock like this can offer powerful compounding benefits, especially if you reinvest the dividends. Furthermore, this has been a multi-bagger stock for years. Shares of Scotiabank are up 14% in the last year, 48% in the last five years, and a whopping 316% in the last 20. Yet it's true that Scotiabank isn't a flashy growth stock. It's a steady, reliable financial institution with a long history and strong foundations. It might take time for the share price to recover, but while you wait, you're collecting cash every quarter. In today's environment of higher inflation and economic jitters, that's not a bad place to be. The BMO survey shows that Canadians are paying closer attention to their financial future. Many are worried, but they're also making smarter choices. And for those looking to ride out the storm, Scotiabank offers a classic combination of income, value, and resilience. It's not immune to market noise, but its dividend is about as iron-clad as it gets on the TSX. That kind of dependability is rare and, in times like these, worth holding on to. The post 1 Multibagger Financial Stock Down 6% Paying an Iron-Clad Dividend appeared first on The Motley Fool Canada. More reading Made in Canada: 5 Homegrown Stocks Ready for the 'Buy Local' Revolution [PREMIUM PICKS] Market Volatility Toolkit Best Canadian Stocks to Buy in 2025 Beginner Investors: 4 Top Canadian Stocks to Buy for 2025 5 Years From Now, You'll Probably Wish You Grabbed These Stocks Subscribe to Motley Fool Canada on YouTube Fool contributor Amy Legate-Wolfe has no position in any of the stocks mentioned. The Motley Fool recommends Bank Of Nova Scotia. The Motley Fool has a disclosure policy. 2025 Error while retrieving data Sign in to access your portfolio Error while retrieving data Error while retrieving data Error while retrieving data Error while retrieving data
Yahoo
an hour ago
- Yahoo
Roots First Quarter 2026 Earnings: CA$0.20 loss per share (vs CA$0.22 loss in 1Q 2025)
Revenue: CA$40.0m (up 6.7% from 1Q 2025). Net loss: CA$7.91m (loss narrowed by 11% from 1Q 2025). CA$0.20 loss per share (improved from CA$0.22 loss in 1Q 2025). Trump has pledged to "unleash" American oil and gas and these 15 US stocks have developments that are poised to benefit. All figures shown in the chart above are for the trailing 12 month (TTM) period Looking ahead, revenue is forecast to grow 2.0% p.a. on average during the next 2 years, compared to a 9.8% growth forecast for the Specialty Retail industry in Canada. Performance of the Canadian Specialty Retail industry. The company's shares are up 9.2% from a week ago. What about risks? Every company has them, and we've spotted 1 warning sign for Roots you should know about. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) 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.
