U.S. markets open in 9 hours 17 minutes
  • S&P Futures

    4,272.75
    -4.00 (-0.09%)
     
  • Dow Futures

    33,939.00
    -24.00 (-0.07%)
     
  • Nasdaq Futures

    13,473.00
    -20.25 (-0.15%)
     
  • Russell 2000 Futures

    1,988.90
    -0.20 (-0.01%)
     
  • Crude Oil

    88.16
    +0.05 (+0.06%)
     
  • Gold

    1,776.40
    -0.30 (-0.02%)
     
  • Silver

    19.59
    -0.14 (-0.71%)
     
  • EUR/USD

    1.0172
    -0.0008 (-0.08%)
     
  • 10-Yr Bond

    2.8930
    +0.0690 (+2.44%)
     
  • Vix

    19.90
    +0.21 (+1.07%)
     
  • GBP/USD

    1.2039
    -0.0012 (-0.10%)
     
  • USD/JPY

    135.0470
    -0.0430 (-0.03%)
     
  • BTC-USD

    23,452.67
    -574.91 (-2.39%)
     
  • CMC Crypto 200

    557.86
    -14.96 (-2.61%)
     
  • FTSE 100

    7,515.75
    -20.31 (-0.27%)
     
  • Nikkei 225

    28,977.99
    -244.78 (-0.84%)
     

Is Euroseas Ltd. (NASDAQ:ESEA) Worth US$25.9 Based On Its Intrinsic Value?

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

Does the June share price for Euroseas Ltd. (NASDAQ:ESEA) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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. 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 Euroseas

Is Euroseas fairly valued?

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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$5.20m

US$7.18m

US$9.14m

US$10.9m

US$12.5m

US$13.8m

US$14.9m

US$15.9m

US$16.6m

US$17.3m

Growth Rate Estimate Source

Est @ 53.57%

Est @ 38.08%

Est @ 27.23%

Est @ 19.64%

Est @ 14.32%

Est @ 10.6%

Est @ 8%

Est @ 6.17%

Est @ 4.9%

Est @ 4%

Present Value ($, Millions) Discounted @ 11%

US$4.7

US$5.9

US$6.8

US$7.3

US$7.6

US$7.6

US$7.4

US$7.1

US$6.7

US$6.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$67m

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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 11%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$17m× (1 + 1.9%) ÷ (11%– 1.9%) = US$204m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$204m÷ ( 1 + 11%)10= US$75m

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$142m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$25.9, the company appears potentially overvalued at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

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 Euroseas 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 11%, which is based on a levered beta of 1.109. 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 is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price exceeding the intrinsic value? For Euroseas, we've compiled three fundamental items you should explore:

  1. Risks: Every company has them, and we've spotted 5 warning signs for Euroseas (of which 1 is concerning!) you should know about.

  2. Future Earnings: How does ESEA'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

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

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

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.