U.S. markets close in 3 hours 4 minutes
  • S&P 500

    4,399.11
    +3.85 (+0.09%)
     
  • Dow 30

    34,954.17
    +18.70 (+0.05%)
     
  • Nasdaq

    14,724.78
    +52.10 (+0.36%)
     
  • Russell 2000

    2,230.93
    +4.68 (+0.21%)
     
  • Crude Oil

    70.92
    -3.03 (-4.10%)
     
  • Gold

    1,821.80
    +4.60 (+0.25%)
     
  • Silver

    25.55
    -0.00 (-0.01%)
     
  • EUR/USD

    1.1872
    -0.0003 (-0.02%)
     
  • 10-Yr Bond

    1.1590
    -0.0800 (-6.46%)
     
  • GBP/USD

    1.3896
    -0.0011 (-0.08%)
     
  • USD/JPY

    109.2500
    -0.3650 (-0.33%)
     
  • BTC-USD

    39,773.15
    -1,484.55 (-3.60%)
     
  • CMC Crypto 200

    972.74
    +11.84 (+1.23%)
     
  • FTSE 100

    7,081.72
    +49.42 (+0.70%)
     
  • Nikkei 225

    27,781.02
    +497.43 (+1.82%)
     

Estimating The Fair Value Of Alteryx, Inc. (NYSE:AYX)

·6 min read

In this article we are going to estimate the intrinsic value of Alteryx, Inc. (NYSE:AYX) by taking the expected future cash flows and discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Alteryx

Crunching the numbers

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$35.2m

US$65.3m

US$121.5m

US$206.3m

US$326.1m

US$422.7m

US$513.0m

US$592.7m

US$660.9m

US$718.2m

Growth Rate Estimate Source

Analyst x9

Analyst x7

Analyst x4

Analyst x3

Analyst x3

Est @ 29.62%

Est @ 21.35%

Est @ 15.55%

Est @ 11.5%

Est @ 8.66%

Present Value ($, Millions) Discounted @ 7.4%

US$32.8

US$56.7

US$98.2

US$155

US$229

US$276

US$312

US$336

US$349

US$353

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.2b

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 7.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$718m× (1 + 2.0%) ÷ (7.4%– 2.0%) = US$14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$14b÷ ( 1 + 7.4%)10= US$6.8b

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$9.0b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$121, the company appears about fair value at a 11% 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. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Alteryx 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 7.4%, which is based on a levered beta of 1.016. 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.

Looking Ahead:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Alteryx, we've compiled three additional aspects you should consider:

  1. Risks: Case in point, we've spotted 4 warning signs for Alteryx you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for AYX'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.