U.S. Markets close in 2 hrs 1 min

Estimating The Fair Value Of Barracuda Networks Inc (NYSE:CUDA)

Ray Foley

I am going to run you through how I calculated the intrinsic value of Barracuda Networks Inc (NYSE:CUDA) using the discounted cash flow (DCF) method. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in February 2018 so be sure check the latest calculation for Barracuda Networks here.

Crunching the numbers

I’ve used the 2-stage growth model, which takes into account the initial higher growth stage of a company’s life cycle and the steadier growth phase over the long run. To start off, I use the analyst consensus estimates of CUDA’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 9.54%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of $336.6M. Keen to understand how I calculated this value? Check out our detailed analysis here.

NYSE:CUDA Future Profit Feb 13th 18

The infographic above illustrates how CUDA’s top and bottom lines are expected to move in the future, which should give you an idea of CUDA’s outlook. Next, I calculate the terminal value, which accounts for all the future cash flows after the five years. I think it’s suitable to use the 10-year government bond rate of 2.8% as the steady growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is $1,071.1M.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is $1,407.6M. In the final step we divide the equity value by the number of shares outstanding. This results in an intrinsic value of $26.23, which, compared to the current share price of $27.54, we see that Barracuda Networks is fair value, maybe slightly overvalued and not available at a discount at this time.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company.

For CUDA, I’ve put together three key aspects you should further examine:

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NYSE every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.