U.S. markets open in 9 hours 18 minutes
  • S&P Futures

    3,849.50
    +15.25 (+0.40%)
     
  • Dow Futures

    30,993.00
    +84.00 (+0.27%)
     
  • Nasdaq Futures

    13,459.25
    +97.75 (+0.73%)
     
  • Russell 2000 Futures

    2,168.00
    +4.00 (+0.18%)
     
  • Crude Oil

    52.26
    -0.01 (-0.02%)
     
  • Gold

    1,853.20
    -3.00 (-0.16%)
     
  • Silver

    25.61
    +0.06 (+0.23%)
     
  • EUR/USD

    1.2182
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    1.0910
    -0.0180 (-1.62%)
     
  • Vix

    21.91
    +0.59 (+2.77%)
     
  • GBP/USD

    1.3707
    +0.0022 (+0.16%)
     
  • USD/JPY

    103.7330
    -0.0280 (-0.03%)
     
  • BTC-USD

    33,366.68
    -80.56 (-0.24%)
     
  • CMC Crypto 200

    677.12
    +67.13 (+11.00%)
     
  • FTSE 100

    6,695.07
    -20.35 (-0.30%)
     
  • Nikkei 225

    28,754.09
    +122.64 (+0.43%)
     

Estimating The Fair Value Of Armada Data Corporation (CVE:ARD)

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Armada Data Corporation (CVE:ARD) by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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 still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Armada Data

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. To start off with, we need to estimate the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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 (CA$, Millions)

CA$154.7k

CA$171.1k

CA$184.7k

CA$195.7k

CA$204.8k

CA$212.4k

CA$219.0k

CA$224.7k

CA$229.8k

CA$234.6k

Growth Rate Estimate Source

Est @ 14.51%

Est @ 10.62%

Est @ 7.9%

Est @ 5.99%

Est @ 4.66%

Est @ 3.72%

Est @ 3.07%

Est @ 2.61%

Est @ 2.29%

Est @ 2.06%

Present Value (CA$, Millions) Discounted @ 7.2%

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

CA$0.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$1.0m

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 1.5%. We discount the terminal cash flows to today's value at a cost of equity of 7.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$235k× (1 + 1.5%) ÷ (7.2%– 1.5%) = CA$4.2m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$4.2m÷ ( 1 + 7.2%)10= CA$2.1m

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 CA$3.1m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of CA$0.1, the company appears about fair value at a 15% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

Now 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 Armada Data 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 7.2%, which is based on a levered beta of 1.081. 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 shouldn't be the only metric you look at when researching 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Armada Data, we've compiled three additional elements you should assess:

  1. Risks: For instance, we've identified 3 warning signs for Armada Data (2 shouldn't be ignored) you should be aware of.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

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.

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@simplywallst.com.