Discounted Cash Flow Calculation for DB:M8H using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
Note: Free cash flow to equity valuations ignore the company's cash or debt.
DB:M8H DCF 1st Stage: Next 10 year cash flow forecast
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
MBH's share price is below the future cash flow value, and at a moderate discount (> 20%).
MBH's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
MBH's earnings available for a low price, and how does
this compare to other companies in the same industry?
Unable to determine if MBH is high growth as no earnings estimate data is available.
MBH's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
MBH's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
1/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Callum Arthur Michael Laing is the Chief Executive Officer of MBH Corporation PLC since June 1, 2019 and serves as its Director. He served as Non-executive Chairman of MBH Corporation PLC until June 1, 2019. Mr. Laing is also Partner at Unity Group and pioneer of the Agglomeration model and holds position as Commissioner World Business Angel Investor Forum in Singapore. He experiences include working at Corsora Ltd, Algatron Ltd, Daytrum Ltd.
Insufficient data for Callum Arthur to compare compensation growth.
Insufficient data for Callum Arthur to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Callum Arthur Laing
CEO & Executive Director
CFO & Executive Director
Board of Directors Tenure
Average tenure of the
board of directors in years:
The average tenure for the MBH board of directors is less than 3 years, this suggests a new board.
Board of Directors
Non Executive Chairman
Callum Arthur Laing
CEO & Executive Director
CFO & Executive Director
Non Executive Director
Who owns this company?
Recent Insider Trading
No 3 month open market individual insider trading information.
Should MBH Corporation PLC’s (FRA:M8H) Weak Investment Returns Worry You?
Specifically, we're going to calculate its Return On Capital Employed (ROCE), in the hopes of getting some insight into the business. … Analysts use this formula to calculate return on capital employed: Return on Capital Employed = Earnings Before Interest and Tax (EBIT) ÷ (Total Assets - Current Liabilities) Or for MBH: 0.048 = €1.6m ÷ (€43m - €9.9m) (Based on the trailing twelve months to December 2018.) Therefore, MBH has an ROCE of 4.8%. … What Are Current Liabilities, And How Do They Affect MBH's ROCE?
With A 4.4% Return On Equity, Is MBH Corporation PLC (FRA:M8H) A Quality Stock?
The formula for return on equity is: Return on Equity = Net Profit ÷ Shareholders' Equity Or for MBH: 4.4% = €1.2m ÷ €28m (Based on the trailing twelve months to December 2018.) Most readers would understand what net profit is, but it’s worth explaining the concept of shareholders’ equity. … What Does Return On Equity Mean? … A company that can achieve a high return on equity without debt could be considered a high quality business.
Here's Why MBH (FRA:M8H) Can Manage Its Debt Responsibly
When analysing debt levels, the balance sheet is the obvious place to start. … But it is MBH's earnings that will influence how the balance sheet holds up in the future. … If you're interested in investing in businesses that can grow profits without the burden of debt, then check out this free list of growing businesses that have net cash on the balance sheet.
MBH Corporation PLC, an investment holding company, operates in the education and property service sectors in the United Kingdom. It offers vocational training to early sectors, as well as health, social, and management sectors; educational software solutions; and commercial interior fit-out and construction contractor. The company was incorporated in 2016 and is based in London, the United Kingdom.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.