U.S. Markets open in 3 hrs 11 mins
  • S&P Futures

    4,251.50
    +20.00 (+0.47%)
     
  • Dow Futures

    33,935.00
    +176.00 (+0.52%)
     
  • Nasdaq Futures

    14,344.00
    +81.00 (+0.57%)
     
  • Russell 2000 Futures

    2,315.20
    +14.90 (+0.65%)
     
  • Crude Oil

    73.15
    +0.07 (+0.10%)
     
  • Gold

    1,781.10
    -2.30 (-0.13%)
     
  • Silver

    26.07
    -0.05 (-0.18%)
     
  • EUR/USD

    1.1949
    +0.0016 (+0.1314%)
     
  • 10-Yr Bond

    1.4870
    0.0000 (0.00%)
     
  • Vix

    15.63
    -1.03 (-6.18%)
     
  • GBP/USD

    1.3967
    +0.0004 (+0.0265%)
     
  • USD/JPY

    110.7810
    -0.1810 (-0.1631%)
     
  • BTC-USD

    33,407.41
    -526.93 (-1.55%)
     
  • CMC Crypto 200

    805.83
    -4.37 (-0.54%)
     
  • FTSE 100

    7,092.57
    +18.51 (+0.26%)
     
  • Nikkei 225

    28,875.23
    +0.34 (+0.00%)
     

An Intrinsic Calculation For Insteel Industries, Inc. (NASDAQ:IIIN) Suggests It's 26% Undervalued

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

Today we will run through one way of estimating the intrinsic value of Insteel Industries, Inc. (NASDAQ:IIIN) by taking the expected future cash flows and discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. 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.

View our latest analysis for Insteel Industries

Crunching the numbers

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$12.4m

US$25.8m

US$30.3m

US$34.3m

US$37.6m

US$40.4m

US$42.7m

US$44.7m

US$46.5m

US$48.0m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 17.71%

Est @ 13.01%

Est @ 9.72%

Est @ 7.42%

Est @ 5.8%

Est @ 4.67%

Est @ 3.88%

Est @ 3.33%

Present Value ($, Millions) Discounted @ 7.8%

US$11.5

US$22.2

US$24.2

US$25.3

US$25.8

US$25.7

US$25.2

US$24.5

US$23.6

US$22.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$230m

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 7.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$48m× (1 + 2.0%) ÷ (7.8%– 2.0%) = US$844m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$844m÷ ( 1 + 7.8%)10= US$397m

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$627m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$24.0, the company appears a touch undervalued at a 26% 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Insteel Industries 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 7.8%, which is based on a levered beta of 1.110. 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:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Insteel Industries, we've put together three relevant factors you should consider:

  1. Risks: Case in point, we've spotted 1 warning sign for Insteel Industries you should be aware of.

  2. Future Earnings: How does IIIN'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS 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@simplywallst.com.