This user guide will not demonstrate how discounted cash flow (DCF) or discounted earnings per share (EPS) valuation works. We will not be going through DCF’s complex formulas nor explain the meaning and rationale behind the calculations.

Investopedia has covered well about the method which you can read about it here.

Download DCF spreadsheet from below of the post.

The spreadsheet which you have downloaded is supposed to be “Plug and Play”. Enter the data, and voila… you get the intrinsic value of the stock.

Let’s Get Started!

Once you opened the spreadsheet, you will see 2 tabs – Discounted EPS and Discounted Cash Flow. As a rule of thumb, growth companies usually have higher earnings growth while more established or blue-chips companies have more consistent cash flow growth.

You will need to decide whether the discounted EPS or CF is more suitable for use (based on the financial numbers) If the company’s earnings or cash flow is highly inconsistent, then this calculator is NOT applicable.

Below are some terms used in the spreadsheet which you will come across:

CAGR = Compounded Annual Growth Rate

FV = Future Value (Final Year EPS or Cash Flow)

PV = Present Value (First Year EPS or Cash Flow)

DF = Discount FactorDV = Discount Value

Discounted EPS

**Step 1:**

1.1 You will need to enter the data into the orange boxes.

Current Year

Current EPS

EPS CAGR

Discount Factor

**Step 2:**

2.1 To help you get the EPS CAGR, there is a CAGR calculator on the right hand side of the spreadsheet.

2.2 For illustration purpose, I am using BreadTalk Group Ltd as an example. We will use BreadTalk last 5 years EPS as an indication of its earnings growth.

2008: 0.02760

2009: 0.03940

2010: 0.04002

2011: 0.04118

2012: 0.04263

(data from shareinvestor.com)

Final Year EPS = 0.04263 (FV)

First Year EPS = 0.02760 (PV)

2.3 So, enter the above two figures and n=4 (2008-2012) into CAGR calculator:

2.4 You will find that the earnings grew by about 11.5% annually for the past 5 years.

2.5 So, we will assume the earnings will continue to grow at 11.5% over the next 10 years.

2.6 Then key in all the data as follows:

2.7 In Singapore’s context, you could use CPF’s 4% risk-free interest rate as the Discount Factor (DF).

2.8 If you enter all the data correctly, it will auto-calculate and will arrive at the intrinsic value of the stock at the bottom of the spreadsheet:

2.9 In this BreadTalk example, the intrisic value is at 0.638

Discounted Cash Flow

**Step 3:**

3.1 Basically, it’s very similar to Discounted EPS model as well. Instead of using earnings, we are using cash flow of the company as an indication.

3.2 You will need to enter the following data into the orange boxes:

Current Year

Cash Flow

Cash Flow Growth Rate

Discount Factor

Current Share Price

No. Shares Outstanding

3.3 For illustration purpose, we are using Osim International Ltd as an example. We will use its last 4 years’ cash flow as an indication:

Net Cash Generated from Operating Activities:

2009: 65.2M

2010: 93.5M

2011: 99.5M

2012: 103.1M

(data from shareinvestor.com)

Final Year Cash Flow = 103.1M

First Year Cash Flow = 65.2M

3.4 So, enter the above two figures and n=3 (Year 2009 to 2012) into CAGR calculator:

3.5 You will find that the cash flow grew by about 16.5% annually for the past 4 years. So, we will assume the earnings will continue to grow at 16.5% over the next 10 years.

3.6 Then key in all the data as follows:

3.7 In Singapore’s context, you could use CPF’s 4% risk-free interest rate as the Discount Factor (DF).

3.8 Lastly enter the no. of outstanding shares of 723.57M (data from shareinvestor.com)

3.9 If you enter all the data correctly, it will auto-calculate and will arrive at the intrinsic value of Osim’s stock at $2.80.

Now, download and use this stock intrinsic value calculator free from below and use it. You may distribute this stock intrinsic value calculator free to your friends and relatives, but dont forget to refer them to our site.

Categories: Investing, Trading Strategy

## Leave a Reply