Lions Gate Leisure Corp. (NYSE:LGF.A) Shares May Be 50% Beneath Their Intrinsic Worth Estimate

How far off is Lions Gate Leisure Corp. (NYSE:LGF.A) from its intrinsic worth? Utilizing the newest monetary information, we’ll check out whether or not the inventory is pretty priced by estimating the corporate’s future money flows and discounting them to their current worth. This can be finished utilizing the Discounted Money Movement (DCF) mannequin. Fashions like these might seem past the comprehension of a lay individual, however they’re pretty simple to observe.

We might warning that there are various methods of valuing an organization and, just like the DCF, every method has benefits and downsides in sure eventualities. If you wish to be taught extra about discounted money circulate, the rationale behind this calculation may be learn intimately within the Merely Wall St evaluation mannequin.

View our newest evaluation for Lions Gate Leisure

Is Lions Gate Leisure pretty valued?

We use what is named a 2-stage mannequin, which merely means we have now two totally different durations of development charges for the corporate’s money flows. Typically the primary stage is greater development, and the second stage is a decrease development part. To start with, we have now to get estimates of the following ten years of money flows. The place doable we use analyst estimates, however when these aren’t accessible we extrapolate the earlier free money circulate (FCF) from the final estimate or reported worth. We assume firms with shrinking free money circulate will gradual their price of shrinkage, and that firms with rising free money circulate will see their development price gradual, over this era. We do that to mirror that development tends to gradual extra within the early years than it does in later years.

Typically we assume {that a} greenback at present is extra invaluable than a greenback sooner or later, and so the sum of those future money flows is then discounted to at present’s worth:

10-year free money circulate (FCF) estimate











Levered FCF ($, Hundreds of thousands)











Development Price Estimate Supply

Analyst x6

Analyst x5

Analyst x4

Analyst x2

Analyst x1

Est @ 10.37%

Est @ 7.84%

Est @ 6.08%

Est @ 4.84%

Est @ 3.98%

Current Worth ($, Hundreds of thousands) Discounted @ 8.6%











(“Est” = FCF development price estimated by Merely Wall St)
Current Worth of 10-year Money Movement (PVCF) = US$2.9b

The second stage is often known as Terminal Worth, that is the enterprise’s money circulate after the primary stage. The Gordon Development components is used to calculate Terminal Worth at a future annual development price equal to the 5-year common of the 10-year authorities bond yield of two.0%. We low cost the terminal money flows to at present’s worth at a price of fairness of 8.6%.

Terminal Worth (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$706m× (1 + 2.0%) ÷ (8.6%– 2.0%) = US$11b

Current Worth of Terminal Worth (PVTV)= TV / (1 + r)10= US$11b÷ ( 1 + 8.6%)10= US$4.7b

The full worth is the sum of money flows for the following ten years plus the discounted terminal worth, which ends up in the Whole Fairness Worth, which on this case is US$7.6b. To get the intrinsic worth per share, we divide this by the overall variety of shares excellent. In comparison with the present share value of US$17.1, the corporate seems fairly good worth at a 50% low cost to the place the inventory value trades at present. Keep in mind although, that that is simply an approximate valuation, and like all complicated components – rubbish in, rubbish out.


The assumptions

We might level out that an important inputs to a reduced money circulate are the low cost price and naturally the precise money flows. You do not have to agree with these inputs, I like to recommend redoing the calculations your self and taking part in with them. The DCF additionally doesn’t take into account the doable cyclicality of an business, or an organization’s future capital necessities, so it doesn’t give a full image of an organization’s potential efficiency. Provided that we’re Lions Gate Leisure as potential shareholders, the price of fairness is used because the low cost price, somewhat than the price of capital (or weighted common price of capital, WACC) which accounts for debt. On this calculation we have used 8.6%, which relies on a levered beta of 1.524. Beta is a measure of a inventory’s volatility, in comparison with the market as an entire. We get our beta from the business common beta of worldwide comparable firms, with an imposed restrict between 0.8 and a pair of.0, which is an inexpensive vary for a steady enterprise.

Trying Forward:

Valuation is just one aspect of the coin when it comes to constructing your funding thesis, and it should not be the one metric you have a look at when researching an organization. The DCF mannequin is just not an ideal inventory valuation instrument. As an alternative one of the best use for a DCF mannequin is to check sure assumptions and theories to see if they’d result in the corporate being undervalued or overvalued. If an organization grows at a distinct price, or if its price of fairness or threat free price adjustments sharply, the output can look very totally different. Can we work out why the corporate is buying and selling at a reduction to intrinsic worth? For Lions Gate Leisure, we have put collectively three pertinent facets it is best to additional analysis:

  1. Dangers: To that finish, you have to be conscious of the 1 warning signal we have noticed with Lions Gate Leisure .

  2. Future Earnings: How does LGF.A’s development price evaluate to its friends and the broader market? Dig deeper into the analyst consensus quantity for the upcoming years by interacting with our free analyst development expectation chart.

  3. Different Excessive High quality Options: Do you want all-rounder? Discover our interactive listing of top of the range shares to get an concept of what else is on the market you might be lacking!

PS. Merely Wall St updates its DCF calculation for each American inventory day-after-day, so if you wish to discover the intrinsic worth of some other inventory simply search right here.

Have suggestions on this text? Involved in regards to the content material? Get in contact with us instantly. Alternatively, e-mail editorial-team (at)

This text by Merely Wall St is common in nature. We offer commentary primarily based on historic information and analyst forecasts solely utilizing an unbiased methodology and our articles are usually not meant to be monetary recommendation. It doesn’t represent a suggestion to purchase or promote any inventory, and doesn’t take account of your targets, or your monetary state of affairs. We purpose to convey you long-term targeted evaluation pushed by elementary information. Word that our evaluation might not issue within the newest price-sensitive firm bulletins or qualitative materials. Merely Wall St has no place in any shares talked about.