U.S. Markets close in 4 hrs 31 mins
  • S&P 500

    4,128.90
    -11.16 (-0.27%)
     
  • Dow 30

    32,844.38
    +11.84 (+0.04%)
     
  • Nasdaq

    12,512.83
    -131.63 (-1.04%)
     
  • Russell 2000

    1,915.17
    -26.04 (-1.34%)
     
  • Crude Oil

    91.44
    +0.68 (+0.75%)
     
  • Gold

    1,808.40
    +3.20 (+0.18%)
     
  • Silver

    20.43
    -0.18 (-0.87%)
     
  • EUR/USD

    1.0226
    +0.0039 (+0.3784%)
     
  • 10-Yr Bond

    2.7880
    +0.0230 (+0.83%)
     
  • Vix

    21.92
    +0.63 (+2.96%)
     
  • GBP/USD

    1.2086
    +0.0016 (+0.1305%)
     
  • USD/JPY

    134.9500
    -0.0200 (-0.0148%)
     
  • BTC-USD

    23,140.28
    -928.18 (-3.86%)
     
  • CMC Crypto 200

    537.05
    -20.30 (-3.64%)
     
  • FTSE 100

    7,494.45
    +12.08 (+0.16%)
     
  • Nikkei 225

    27,999.96
    -175.94 (-0.62%)
     

Estimating The Intrinsic Value Of Inuvo, Inc. (NYSEMKT:INUV)

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

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

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Inuvo

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. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$3.11m

US$4.02m

US$4.88m

US$5.63m

US$6.27m

US$6.81m

US$7.26m

US$7.65m

US$7.97m

US$8.26m

Growth Rate Estimate Source

Analyst x1

Est @ 29.38%

Est @ 21.18%

Est @ 15.44%

Est @ 11.42%

Est @ 8.6%

Est @ 6.64%

Est @ 5.26%

Est @ 4.29%

Est @ 3.62%

Present Value ($, Millions) Discounted @ 7.0%

US$2.9

US$3.5

US$4.0

US$4.3

US$4.5

US$4.5

US$4.5

US$4.4

US$4.3

US$4.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$41m

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 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$8.3m× (1 + 2.0%) ÷ (7.0%– 2.0%) = US$169m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$169m÷ ( 1 + 7.0%)10= US$85m

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$126m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$1.0, the company appears about fair value at a 4.3% 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.

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. 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 Inuvo 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 7.0%, which is based on a levered beta of 0.957. 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 shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or 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 Inuvo, we've put together three further factors you should assess:

  1. Risks: For instance, we've identified 3 warning signs for Inuvo (1 is a bit concerning) you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for INUV's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the AMEX 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 (at) simplywallst.com.