U.S. Markets closed

Calculating The Fair Value Of Stratasys Ltd (NASDAQ:SSYS)

Peter Morris

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Stratasys Ltd (NASDAQ:SSYS) as an investment opportunity by taking the foreast future cash flows of the company and discounting them back to today’s value. I will use the discounted cash flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. If you are reading this and its not June 2018 then I highly recommend you check out the latest calculation for Stratasys by following the link below. See our latest analysis for Stratasys

The method

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 five years. Where possible I use analyst estimates, but when these aren’t available I have extrapolated the previous free cash flow (FCF) from the year before. For this growth rate I used the average annual growth rate over the past five years, but capped at a reasonable level. I then discount this to its value today and sum up the total to get the present value of these cash flows.

5-year cash flow estimate

2018 2019 2020 2021 2022
Levered FCF ($, Millions) $57.88 $57.15 $66.00 $70.47 $75.25
Source Analyst x4 Analyst x4 Analyst x1 Extrapolated @ (6.78%) Extrapolated @ (6.78%)
Present Value Discounted @ 10.03% $52.60 $47.20 $49.54 $48.08 $46.65

Present Value of 5-year Cash Flow (PVCF)= US$244.07m

The second stage is also known as Terminal Value, this is the business’s cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.9%. We discount this to today’s value at a cost of equity of 10%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = US$75.25m × (1 + 2.9%) ÷ (10% – 2.9%) = US$1.09b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$1.09b ÷ ( 1 + 10%)5 = US$678.13m

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is US$922.21m. The last step is to then divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) then we use the equivalent number. This results in an intrinsic value of $17.17. Compared to the current share price of $20.14, the stock is fair value, maybe slightly overvalued at the time of writing.

NasdaqGS:SSYS Intrinsic Value June 22nd 18

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don’t agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Stratasys as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 10%, which is based on a levered beta of 1.005. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company.

For SSYS, I’ve compiled three important factors you should look at:

  1. Financial Health: Does SSYS have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does SSYS’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.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of SSYS? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NASDAQ every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.