U.S. markets close in 6 hours 20 minutes
  • S&P 500

    4,345.82
    -52.12 (-1.19%)
     
  • Dow 30

    33,924.85
    -340.52 (-0.99%)
     
  • Nasdaq

    13,581.76
    -187.16 (-1.36%)
     
  • Russell 2000

    1,987.92
    -36.12 (-1.78%)
     
  • Crude Oil

    83.34
    -1.80 (-2.11%)
     
  • Gold

    1,840.10
    +8.30 (+0.45%)
     
  • Silver

    23.85
    -0.47 (-1.93%)
     
  • EUR/USD

    1.1297
    -0.0058 (-0.51%)
     
  • 10-Yr Bond

    1.7120
    -0.0350 (-2.00%)
     
  • GBP/USD

    1.3478
    -0.0068 (-0.50%)
     
  • USD/JPY

    113.9160
    +0.2610 (+0.23%)
     
  • BTC-USD

    33,775.82
    -1,813.48 (-5.10%)
     
  • CMC Crypto 200

    767.94
    -42.66 (-5.26%)
     
  • FTSE 100

    7,351.59
    -142.54 (-1.90%)
     
  • Nikkei 225

    27,588.37
    +66.11 (+0.24%)
     

A Look At The Fair Value Of Electro-Sensors, Inc. (NASDAQ:ELSE)

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

In this article we are going to estimate the intrinsic value of Electro-Sensors, Inc. (NASDAQ:ELSE) by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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 Electro-Sensors

Is Electro-Sensors fairly valued?

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. 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.

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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$641.0k

US$743.5k

US$831.1k

US$904.5k

US$965.7k

US$1.02m

US$1.06m

US$1.10m

US$1.13m

US$1.17m

Growth Rate Estimate Source

Est @ 22%

Est @ 15.99%

Est @ 11.78%

Est @ 8.83%

Est @ 6.77%

Est @ 5.33%

Est @ 4.32%

Est @ 3.61%

Est @ 3.12%

Est @ 2.77%

Present Value ($, Millions) Discounted @ 6.9%

US$0.6

US$0.7

US$0.7

US$0.7

US$0.7

US$0.7

US$0.7

US$0.6

US$0.6

US$0.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.0m

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.9%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$1.2m× (1 + 2.0%) ÷ (6.9%– 2.0%) = US$24m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$24m÷ ( 1 + 6.9%)10= US$12m

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$18m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$5.9, the company appears around fair value at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

Important assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual 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 Electro-Sensors 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 6.9%, which is based on a levered beta of 1.124. 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. 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. For Electro-Sensors, there are three further items you should further examine:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with Electro-Sensors (including 1 which shouldn't be ignored) .

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

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.

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.

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