NYSE:EVRI) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!” data-reactid=”28″ type=”text”>Today we’ll do a simple run through of a valuation method used to estimate the attractiveness of Everi Holdings Inc. (NYSE:EVRI) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!
Simply Wall St analysis model.” data-reactid=”29″ type=”text”>Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.
See our latest analysis for Everi Holdings ” data-reactid=”30″ type=”text”> See our latest analysis for Everi Holdings
What’s the estimated valuation?
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 begin with, we have to get estimates of 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) forecast
2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | |
Levered FCF ($, Millions) | US$65.4m | US$86.4m | US$102.3m | US$116.2m | US$128.1m | US$138.0m | US$146.5m | US$153.7m | US$160.1m | US$165.8m |
Growth Rate Estimate Source | Analyst x6 | Analyst x3 | Est @ 18.45% | Est @ 13.58% | Est @ 10.17% | Est @ 7.79% | Est @ 6.12% | Est @ 4.95% | Est @ 4.13% | Est @ 3.56% |
Present Value ($, Millions) Discounted @ 14% | US$57.5 | US$66.6 | US$69.3 | US$69.1 | US$66.9 | US$63.3 | US$59.0 | US$54.3 | US$49.7 | US$45.2 |
The second stage is also known as Terminal Value, this is the business’s cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country’s GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year ‘growth’ period, we discount future cash flows to today’s value, using a cost of equity of 14%.
Present Value of Terminal Value (PVTV)= TV / (1 + r)^{10}= US$1.5b÷ ( 1 + 14%)^{10}= US$396m” data-reactid=”44″ type=”text”>Present Value of Terminal Value (PVTV)= TV / (1 + r)^{10}= US$1.5b÷ ( 1 + 14%)^{10}= US$396m
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$996m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$8.2, the company appears a touch undervalued at a 30% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.
Important assumptions
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don’t have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 Everi Holdings 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 14%, which is based on a levered beta of 1.941. 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.
Next Steps:
Whilst important, the DCF calculation shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to “what assumptions need to be true for this stock to be under/overvalued?” For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Why is the intrinsic value higher than the current share price? For Everi Holdings, we’ve compiled three further elements you should look at:
- Risks: Take risks, for example – Everi Holdings has 2 warning signs we think you should be aware of.
- Future Earnings: How does EVRI’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!
search here.” data-reactid=”70″ type=”text”>PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.
This article by Simply Wall St is general in nature. 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.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email [email protected].