U.S. markets close in 5 hours 11 minutes
  • S&P 500

    4,127.84
    -12.22 (-0.30%)
     
  • Dow 30

    32,808.79
    -23.75 (-0.07%)
     
  • Nasdaq

    12,506.83
    -137.63 (-1.09%)
     
  • Russell 2000

    1,919.99
    -21.21 (-1.09%)
     
  • Crude Oil

    91.58
    +0.82 (+0.90%)
     
  • Gold

    1,810.40
    +5.20 (+0.29%)
     
  • Silver

    20.46
    -0.15 (-0.75%)
     
  • EUR/USD

    1.0229
    +0.0034 (+0.34%)
     
  • 10-Yr Bond

    2.7990
    +0.0340 (+1.23%)
     
  • GBP/USD

    1.2114
    +0.0032 (+0.27%)
     
  • USD/JPY

    134.9450
    -0.0280 (-0.02%)
     
  • BTC-USD

    23,077.23
    -1,090.28 (-4.51%)
     
  • CMC Crypto 200

    535.54
    -21.81 (-3.91%)
     
  • FTSE 100

    7,493.96
    +11.59 (+0.15%)
     
  • Nikkei 225

    27,999.96
    -249.28 (-0.88%)
     

Calculating The Intrinsic Value Of Smith Micro Software, Inc. (NASDAQ:SMSI)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Smith Micro Software, Inc. (NASDAQ:SMSI) 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. There's really not all that much to it, even though it might appear quite complex.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Smith Micro Software

Crunching the numbers

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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, 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

-US$12.8m

US$6.53m

US$6.71m

US$6.87m

US$7.03m

US$7.19m

US$7.34m

US$7.49m

US$7.64m

US$7.79m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 2.73%

Est @ 2.49%

Est @ 2.32%

Est @ 2.2%

Est @ 2.11%

Est @ 2.06%

Est @ 2.02%

Est @ 1.99%

Present Value ($, Millions) Discounted @ 6.3%

-US$12.1

US$5.8

US$5.6

US$5.4

US$5.2

US$5.0

US$4.8

US$4.6

US$4.4

US$4.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$32m

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 a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.3%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$7.8m× (1 + 1.9%) ÷ (6.3%– 1.9%) = US$183m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$183m÷ ( 1 + 6.3%)10= US$99m

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$131m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$2.7, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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 Smith Micro Software 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 6.3%, which is based on a levered beta of 1.026. 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 shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. 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 Smith Micro Software, we've put together three additional factors you should explore:

  1. Risks: We feel that you should assess the 4 warning signs for Smith Micro Software (1 makes us a bit uncomfortable!) we've flagged before making an investment in the company.

  2. Future Earnings: How does SMSI'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. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.