U.S. markets open in 26 minutes
  • S&P Futures

    4,609.75
    -45.00 (-0.97%)
     
  • Dow Futures

    35,498.00
    -298.00 (-0.83%)
     
  • Nasdaq Futures

    15,372.50
    -223.25 (-1.43%)
     
  • Russell 2000 Futures

    2,139.20
    -18.50 (-0.86%)
     
  • Crude Oil

    85.42
    +1.60 (+1.91%)
     
  • Gold

    1,818.80
    +2.30 (+0.13%)
     
  • Silver

    23.50
    +0.58 (+2.52%)
     
  • EUR/USD

    1.1380
    -0.0030 (-0.26%)
     
  • 10-Yr Bond

    1.8150
    +0.0430 (+2.43%)
     
  • Vix

    21.63
    +1.32 (+6.50%)
     
  • GBP/USD

    1.3598
    -0.0049 (-0.36%)
     
  • USD/JPY

    114.6430
    +0.0630 (+0.05%)
     
  • BTC-USD

    41,668.88
    -1,012.86 (-2.37%)
     
  • CMC Crypto 200

    996.25
    -29.48 (-2.87%)
     
  • FTSE 100

    7,570.21
    -41.02 (-0.54%)
     
  • Nikkei 225

    28,257.25
    -76.27 (-0.27%)
     

Estimating The Fair Value Of Magic Software Enterprises Ltd. (NASDAQ:MGIC)

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

Does the November share price for Magic Software Enterprises Ltd. (NASDAQ:MGIC) 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 today's value. One way to achieve this is by employing 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 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.

See our latest analysis for Magic Software Enterprises

Crunching the numbers

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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$48.5m

US$50.8m

US$52.8m

US$54.6m

US$56.2m

US$57.6m

US$59.0m

US$60.4m

US$61.7m

US$63.0m

Growth Rate Estimate Source

Est @ 5.93%

Est @ 4.74%

Est @ 3.9%

Est @ 3.32%

Est @ 2.91%

Est @ 2.63%

Est @ 2.43%

Est @ 2.29%

Est @ 2.19%

Est @ 2.12%

Present Value ($, Millions) Discounted @ 6.9%

US$45.4

US$44.5

US$43.3

US$41.8

US$40.3

US$38.7

US$37.0

US$35.5

US$33.9

US$32.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$392m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 6.9%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$63m× (1 + 2.0%) ÷ (6.9%– 2.0%) = US$1.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.3b÷ ( 1 + 6.9%)10= US$671m

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$1.1b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$21.8, the company appears around fair value at the time of writing. 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

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Magic Software Enterprises 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 6.9%, which is based on a levered beta of 0.991. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Magic Software Enterprises, we've compiled three further aspects you should assess:

  1. Risks: For example, we've discovered 1 warning sign for Magic Software Enterprises that you should be aware of before investing here.

  2. Future Earnings: How does MGIC's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.