U.S. markets close in 6 hours 3 minutes
  • S&P 500

    3,696.75
    +3.52 (+0.10%)
     
  • Dow 30

    29,514.77
    -75.64 (-0.26%)
     
  • Nasdaq

    10,965.97
    +98.04 (+0.90%)
     
  • Russell 2000

    1,687.25
    +7.66 (+0.46%)
     
  • Crude Oil

    79.63
    +0.89 (+1.13%)
     
  • Gold

    1,653.50
    -2.10 (-0.13%)
     
  • Silver

    18.96
    +0.05 (+0.26%)
     
  • EUR/USD

    0.9674
    -0.0014 (-0.15%)
     
  • 10-Yr Bond

    3.7610
    +0.0640 (+1.73%)
     
  • GBP/USD

    1.0855
    -0.0002 (-0.02%)
     
  • USD/JPY

    144.1090
    +0.7890 (+0.55%)
     
  • BTC-USD

    19,189.38
    +254.48 (+1.34%)
     
  • CMC Crypto 200

    439.99
    +6.89 (+1.59%)
     
  • FTSE 100

    6,980.83
    -37.77 (-0.54%)
     
  • Nikkei 225

    26,431.55
    -722.28 (-2.66%)
     

Casa Systems, Inc.'s (NASDAQ:CASA) Intrinsic Value Is Potentially 44% Above Its Share Price

·6 min read

In this article we are going to estimate the intrinsic value of Casa Systems, Inc. (NASDAQ:CASA) by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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.

Check out our latest analysis for Casa Systems

The method

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. 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$60.0m

US$59.1m

US$58.8m

US$59.0m

US$59.4m

US$60.1m

US$61.0m

US$61.9m

US$63.0m

US$64.1m

Growth Rate Estimate Source

Analyst x1

Est @ -1.52%

Est @ -0.46%

Est @ 0.27%

Est @ 0.79%

Est @ 1.15%

Est @ 1.4%

Est @ 1.58%

Est @ 1.7%

Est @ 1.79%

Present Value ($, Millions) Discounted @ 7.1%

US$56.0

US$51.5

US$47.8

US$44.8

US$42.1

US$39.7

US$37.6

US$35.7

US$33.8

US$32.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$421m

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 7.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$64m× (1 + 2.0%) ÷ (7.1%– 2.0%) = US$1.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.3b÷ ( 1 + 7.1%)10= US$636m

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$1.1b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$8.7, the company appears quite good value at a 31% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Casa Systems 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 7.1%, which is based on a levered beta of 1.092. 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:

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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. What is the reason for the share price sitting below the intrinsic value? For Casa Systems, we've put together three further items you should look at:

  1. Risks: To that end, you should learn about the 4 warning signs we've spotted with Casa Systems (including 2 which don't sit too well with us) .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for CASA's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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.

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.