U.S. Markets closed

Calculating The Intrinsic Value Of Enanta Pharmaceuticals Inc (NASDAQ:ENTA)

Gabriel Boyd

Today I will be providing a simple run-through of the discounted cash flows (DCF) method to estimate the attractiveness of Enanta Pharmaceuticals Inc (NASDAQ:ENTA) as an investment opportunity. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in May 2018 so be sure check the latest calculation for Enanta Pharmaceuticals here.

Crunching the numbers

I’ve used the 2-stage growth model, which takes into account the initial higher growth stage of a company’s life cycle and the steadier growth phase over the long run. To begin, I use the analyst consensus forecast of ENTA’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 10.51%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of US$488.66M. Want to understand how I arrived at this number? Check out our detailed analysis here.

NasdaqGS:ENTA Future Profit May 8th 18

The graph above shows how ENTA’s earnings are expected to move going forward, which should give you an idea of ENTA’s outlook. Then, I calculate the terminal value, which is the business’s cash flow after the first stage. It’s appropriate to use the 10-year government bond rate of 2.8% as the steady growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is US$1.38B.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$1.87B. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value of $97.75, which, compared to the current share price of $103.75, we find that Enanta Pharmaceuticals is fair value, maybe slightly overvalued at the time of writing.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company.

For ENTA, I’ve put together three relevant aspects you should further research:

  1. Financial Health: Does ENTA 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 ENTA’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 ENTA? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock 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.