U.S. Markets close in 1 min
  • S&P 500

    3,630.26
    -5.15 (-0.14%)
     
  • Dow 30

    29,880.90
    -165.34 (-0.55%)
     
  • Nasdaq

    12,095.56
    +58.78 (+0.49%)
     
  • Russell 2000

    1,844.99
    -8.54 (-0.46%)
     
  • Crude Oil

    45.72
    +0.81 (+1.80%)
     
  • Gold

    1,805.20
    +0.60 (+0.03%)
     
  • Silver

    23.37
    +0.07 (+0.30%)
     
  • EUR/USD

    1.1927
    +0.0031 (+0.2624%)
     
  • 10-Yr Bond

    0.8780
    -0.0040 (-0.45%)
     
  • Vix

    21.16
    -0.48 (-2.22%)
     
  • GBP/USD

    1.3392
    +0.0033 (+0.2504%)
     
  • USD/JPY

    104.4140
    -0.0660 (-0.0632%)
     
  • BTC-USD

    18,834.23
    -206.60 (-1.09%)
     
  • CMC Crypto 200

    371.86
    +1.35 (+0.36%)
     
  • FTSE 100

    6,391.09
    -41.08 (-0.64%)
     
  • Nikkei 225

    26,296.86
    +131.27 (+0.50%)
     

Estimating The Intrinsic Value Of Healthcare Services Group, Inc. (NASDAQ:HCSG)

Simply Wall St
·6 min read

Does the May share price for Healthcare Services Group, Inc. (NASDAQ:HCSG) 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. I will be using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

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 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.

Check out our latest analysis for Healthcare Services Group

What's the estimated valuation?

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 begin with, we have to get estimates of 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.

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

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF ($, Millions)

US$88.1m

US$85.7m

US$88.8m

US$75.9m

US$88.9m

US$89.1m

US$89.7m

US$90.6m

US$91.8m

US$93.0m

Growth Rate Estimate Source

Analyst x6

Analyst x6

Analyst x2

Analyst x1

Analyst x1

Est @ 0.25%

Est @ 0.69%

Est @ 1.01%

Est @ 1.23%

Est @ 1.38%

Present Value ($, Millions) Discounted @ 6.4%

US$82.8

US$75.8

US$73.8

US$59.3

US$65.3

US$61.6

US$58.3

US$55.4

US$52.7

US$50.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$635m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 10-year government bond rate of 1.7%. We discount the terminal cash flows to today's value at a cost of equity of 6.4%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = US$93m× (1 + 1.7%) ÷ 6.4%– 1.7%) = US$2.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.1b÷ ( 1 + 6.4%)10= US$1.1b

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 US$1.7b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$22.4, the company appears about fair value at a 4.4% 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.

NasdaqGS:HCSG Intrinsic value May 18th 2020
NasdaqGS:HCSG Intrinsic value May 18th 2020

The 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 Healthcare Services Group 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 6.4%, which is based on a levered beta of 0.849. 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:

Although the valuation of a company is important, 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 Healthcare Services Group, There are three pertinent aspects you should further research:

  1. Risks: To that end, you should be aware of the 1 warning sign we've spotted with Healthcare Services Group .

  2. Future Earnings: How does HCSG'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 US stock every day, so if you want to find the intrinsic value of any other stock just search here.

Love or hate this article? Concerned about the content? Get in touch with us directly. Alternatively, email 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. 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. Thank you for reading.