U.S. markets open in 20 minutes
  • S&P Futures

    4,070.50
    +11.75 (+0.29%)
     
  • Dow Futures

    33,517.00
    +9.00 (+0.03%)
     
  • Nasdaq Futures

    13,094.25
    +95.75 (+0.74%)
     
  • Russell 2000 Futures

    2,144.10
    +12.60 (+0.59%)
     
  • Crude Oil

    64.60
    -1.48 (-2.24%)
     
  • Gold

    1,817.80
    -5.00 (-0.27%)
     
  • Silver

    27.03
    -0.21 (-0.79%)
     
  • EUR/USD

    1.2095
    +0.0019 (+0.16%)
     
  • 10-Yr Bond

    1.6880
    -0.0070 (-0.41%)
     
  • Vix

    25.34
    +3.50 (+16.03%)
     
  • GBP/USD

    1.4038
    -0.0019 (-0.13%)
     
  • USD/JPY

    109.5510
    -0.1090 (-0.10%)
     
  • BTC-USD

    50,314.54
    -5,886.59 (-10.47%)
     
  • CMC Crypto 200

    1,367.13
    -196.70 (-12.58%)
     
  • FTSE 100

    6,906.78
    -97.85 (-1.40%)
     
  • Nikkei 225

    27,448.01
    -699.50 (-2.49%)
     

Calculating The Intrinsic Value Of DLH Holdings Corp. (NASDAQ:DLHC)

  • 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 DLH Holdings Corp. (NASDAQ:DLHC) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for DLH Holdings

The calculation

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. 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.

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$11.7m

US$10.8m

US$10.2m

US$9.91m

US$9.76m

US$9.72m

US$9.75m

US$9.83m

US$9.95m

US$10.1m

Growth Rate Estimate Source

Est @ -12.69%

Est @ -8.27%

Est @ -5.18%

Est @ -3.01%

Est @ -1.5%

Est @ -0.44%

Est @ 0.31%

Est @ 0.83%

Est @ 1.19%

Est @ 1.45%

Present Value ($, Millions) Discounted @ 8.7%

US$10.8

US$9.1

US$8.0

US$7.1

US$6.4

US$5.9

US$5.4

US$5.1

US$4.7

US$4.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$66m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 (2.0%) 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 8.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$10m× (1 + 2.0%) ÷ (8.7%– 2.0%) = US$155m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$155m÷ ( 1 + 8.7%)10= US$67m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$133m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$10.1, the company appears about fair value at a 4.8% 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

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual 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 DLH 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 8.7%, which is based on a levered beta of 1.270. 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 ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For DLH Holdings, we've put together three pertinent elements you should explore:

  1. Risks: Every company has them, and we've spotted 1 warning sign for DLH Holdings you should know about.

  2. Future Earnings: How does DLHC'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 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!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQCM 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 (at) simplywallst.com.