U.S. Markets open in 4 hrs 17 mins
  • S&P Futures

    3,778.25
    -11.25 (-0.30%)
     
  • Dow Futures

    30,686.00
    -95.00 (-0.31%)
     
  • Nasdaq Futures

    11,493.00
    -36.50 (-0.32%)
     
  • Russell 2000 Futures

    1,700.90
    -7.10 (-0.42%)
     
  • Crude Oil

    107.29
    +1.53 (+1.45%)
     
  • Gold

    1,793.90
    -13.40 (-0.74%)
     
  • Silver

    19.74
    -0.61 (-3.01%)
     
  • EUR/USD

    1.0460
    -0.0023 (-0.2197%)
     
  • 10-Yr Bond

    2.9720
    0.0000 (0.00%)
     
  • Vix

    28.85
    +0.69 (+2.45%)
     
  • GBP/USD

    1.2099
    -0.0076 (-0.6279%)
     
  • USD/JPY

    135.4980
    -0.2300 (-0.1695%)
     
  • BTC-USD

    19,520.12
    +412.62 (+2.16%)
     
  • CMC Crypto 200

    420.62
    -10.85 (-2.51%)
     
  • FTSE 100

    7,182.90
    +13.62 (+0.19%)
     
  • Nikkei 225

    25,935.62
    -457.42 (-1.73%)
     

CloudMD Software & Services Inc. (CVE:DOC) Shares Could Be 28% Below Their Intrinsic Value Estimate

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

Does the June share price for CloudMD Software & Services Inc. (CVE:DOC) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for CloudMD Software & Services

The model

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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (CA$, Millions)

-CA$10.8m

CA$3.20m

CA$4.26m

CA$5.27m

CA$6.17m

CA$6.94m

CA$7.57m

CA$8.09m

CA$8.52m

CA$8.87m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 33.18%

Est @ 23.69%

Est @ 17.05%

Est @ 12.41%

Est @ 9.15%

Est @ 6.87%

Est @ 5.28%

Est @ 4.16%

Present Value (CA$, Millions) Discounted @ 5.4%

-CA$10.2

CA$2.9

CA$3.6

CA$4.3

CA$4.7

CA$5.1

CA$5.2

CA$5.3

CA$5.3

CA$5.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$31m

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 1.6%. We discount the terminal cash flows to today's value at a cost of equity of 5.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = CA$8.9m× (1 + 1.6%) ÷ (5.4%– 1.6%) = CA$233m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$233m÷ ( 1 + 5.4%)10= CA$138m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CA$169m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of CA$0.4, the company appears a touch undervalued at a 28% 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

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 CloudMD Software & Services 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 5.4%, which is based on a levered beta of 0.911. 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 is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. 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. Why is the intrinsic value higher than the current share price? For CloudMD Software & Services, we've put together three pertinent factors you should consider:

  1. Risks: For instance, we've identified 4 warning signs for CloudMD Software & Services that you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for DOC'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the TSXV every day. If you want to find the calculation for other stocks 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.