U.S. Markets open in 6 hrs 54 mins
  • S&P Futures

    4,131.50
    -14.75 (-0.36%)
     
  • Dow Futures

    34,046.00
    -137.00 (-0.40%)
     
  • Nasdaq Futures

    13,284.00
    -62.00 (-0.46%)
     
  • Russell 2000 Futures

    2,189.50
    -13.80 (-0.63%)
     
  • Crude Oil

    65.42
    +0.14 (+0.21%)
     
  • Gold

    1,832.10
    -4.00 (-0.22%)
     
  • Silver

    27.52
    -0.14 (-0.51%)
     
  • EUR/USD

    1.2136
    -0.0016 (-0.1335%)
     
  • 10-Yr Bond

    1.6240
    0.0000 (0.00%)
     
  • Vix

    21.84
    +2.18 (+11.09%)
     
  • GBP/USD

    1.4131
    -0.0013 (-0.0918%)
     
  • USD/JPY

    108.8060
    +0.1860 (+0.1712%)
     
  • BTC-USD

    57,245.71
    +1,990.73 (+3.60%)
     
  • CMC Crypto 200

    1,550.43
    +1,307.75 (+538.88%)
     
  • FTSE 100

    6,947.99
    -175.69 (-2.47%)
     
  • Nikkei 225

    28,147.51
    -461.08 (-1.61%)
     

Calculating The Fair Value Of MIND C.T.I. Ltd (NASDAQ:MNDO)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of MIND C.T.I. Ltd (NASDAQ:MNDO) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. There's really not all that much to it, even though it might appear quite complex.

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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for MIND C.T.I

What's the estimated valuation?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$4.99m

US$4.79m

US$4.68m

US$4.64m

US$4.65m

US$4.68m

US$4.74m

US$4.81m

US$4.89m

US$4.98m

Growth Rate Estimate Source

Est @ -6.72%

Est @ -4.04%

Est @ -2.16%

Est @ -0.85%

Est @ 0.07%

Est @ 0.72%

Est @ 1.17%

Est @ 1.48%

Est @ 1.7%

Est @ 1.86%

Present Value ($, Millions) Discounted @ 9.3%

US$4.6

US$4.0

US$3.6

US$3.2

US$3.0

US$2.7

US$2.5

US$2.4

US$2.2

US$2.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$30m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 9.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$5.0m× (1 + 2.2%) ÷ (9.3%– 2.2%) = US$71m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$71m÷ ( 1 + 9.3%)10= US$29m

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$59m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$2.6, the company appears about fair value at a 14% 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.

dcf
dcf

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 MIND C.T.I 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 9.3%, which is based on a levered beta of 0.975. 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.

Moving On:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For MIND C.T.I, we've put together three relevant items you should further research:

  1. Risks: Be aware that MIND C.T.I is showing 2 warning signs in our investment analysis , you should know about...

  2. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGM every day. If you want to find the calculation for other stocks 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 editorial-team@simplywallst.com.