U.S. Markets open in 1 hr 17 mins
  • S&P Futures

    3,775.25
    -18.75 (-0.49%)
     
  • Dow Futures

    30,170.00
    -140.00 (-0.46%)
     
  • Nasdaq Futures

    11,577.00
    -46.75 (-0.40%)
     
  • Russell 2000 Futures

    1,757.40
    -10.60 (-0.60%)
     
  • Crude Oil

    87.43
    -0.33 (-0.38%)
     
  • Gold

    1,724.20
    +3.40 (+0.20%)
     
  • Silver

    20.68
    +0.14 (+0.66%)
     
  • EUR/USD

    0.9864
    -0.0122 (-1.2231%)
     
  • 10-Yr Bond

    3.7590
    0.0000 (0.00%)
     
  • Vix

    29.18
    +0.11 (+0.38%)
     
  • GBP/USD

    1.1261
    -0.0213 (-1.8603%)
     
  • USD/JPY

    144.6740
    +0.4750 (+0.3294%)
     
  • BTC-USD

    20,231.68
    +198.50 (+0.99%)
     
  • CMC Crypto 200

    459.84
    +1.43 (+0.31%)
     
  • FTSE 100

    6,998.66
    -53.96 (-0.77%)
     
  • Nikkei 225

    27,311.30
    +190.77 (+0.70%)
     

An Intrinsic Calculation For National Energy Services Reunited Corp. (NASDAQ:NESR) Suggests It's 47% Undervalued

·6 min read

In this article we are going to estimate the intrinsic value of National Energy Services Reunited Corp. (NASDAQ:NESR) by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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 still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for National Energy Services Reunited

The calculation

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, 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$87.5m

US$162.5m

US$109.0m

US$140.0m

US$149.1m

US$156.9m

US$163.7m

US$169.7m

US$175.2m

US$180.4m

Growth Rate Estimate Source

Analyst x5

Analyst x3

Analyst x1

Analyst x1

Est @ 6.51%

Est @ 5.22%

Est @ 4.32%

Est @ 3.69%

Est @ 3.25%

Est @ 2.94%

Present Value ($, Millions) Discounted @ 13%

US$77.4

US$127

US$75.5

US$85.8

US$80.9

US$75.3

US$69.5

US$63.8

US$58.2

US$53.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$766m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$180m× (1 + 2.2%) ÷ (13%– 2.2%) = US$1.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.7b÷ ( 1 + 13%)10= US$502m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$1.3b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$7.7, the company appears quite undervalued at a 47% 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.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 National Energy Services Reunited 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 13%, which is based on a levered beta of 1.797. 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For National Energy Services Reunited, there are three important items you should look at:

  1. Risks: For example, we've discovered 4 warning signs for National Energy Services Reunited that you should be aware of before investing here.

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

  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. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock 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.