U.S. Markets open in 1 hr 55 mins
  • S&P Futures

    4,167.00
    +13.50 (+0.33%)
     
  • Dow Futures

    33,298.00
    +143.00 (+0.43%)
     
  • Nasdaq Futures

    14,079.50
    +44.50 (+0.32%)
     
  • Russell 2000 Futures

    2,237.50
    +6.90 (+0.31%)
     
  • Crude Oil

    71.76
    +0.12 (+0.17%)
     
  • Gold

    1,784.20
    +15.20 (+0.86%)
     
  • Silver

    26.07
    +0.10 (+0.37%)
     
  • EUR/USD

    1.1896
    +0.0031 (+0.2617%)
     
  • 10-Yr Bond

    1.4500
    0.0000 (0.00%)
     
  • Vix

    20.44
    +2.69 (+15.15%)
     
  • GBP/USD

    1.3884
    +0.0075 (+0.5443%)
     
  • USD/JPY

    110.0960
    -0.0540 (-0.0490%)
     
  • BTC-USD

    32,129.26
    -1,689.54 (-5.00%)
     
  • CMC Crypto 200

    783.79
    -156.15 (-16.61%)
     
  • FTSE 100

    7,012.78
    -4.69 (-0.07%)
     
  • Nikkei 225

    28,010.93
    -953.15 (-3.29%)
     

Estimating The Fair Value Of Navios Maritime Acquisition Corporation (NYSE:NNA)

  • Oops!
    Something went wrong.
    Please try again later.
·4 min read
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Navios Maritime Acquisition Corporation (NYSE:NNA) by taking the expected future cash flows and discounting them to today's value. This is done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Navios Maritime Acquisition

Is Navios Maritime Acquisition fairly valued?

As Navios Maritime Acquisition operates in the oil and gas sector, we need to calculate the intrinsic value slightly differently. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. The 'Gordon Growth Model' is used, which simply assumes that dividend payments will continue to increase at a sustainable growth rate forever. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 10-year government bond rate (1.7%). The expected dividend per share is then discounted to today's value at a cost of equity of 9.5%. Compared to the current share price of US$4.3, the company appears about fair value at a 2.7% 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$1.2 / (9.5% – 1.7%)

= US$4.4

NYSE:NNA Intrinsic value April 11th 2020
NYSE:NNA Intrinsic value April 11th 2020

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. 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 Navios Maritime Acquisition 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 9.5%, which is based on a levered beta of 1.435. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" 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. For Navios Maritime Acquisition, We've compiled three additional factors you should look at:

  1. Risks: To that end, you should learn about the 6 warning signs we've spotted with Navios Maritime Acquisition (including 1 which doesn't sit too well with us) .

  2. 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!

  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 NYSE every day. If you want to find the calculation for other stocks just search here.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.