U.S. markets close in 2 hours 33 minutes
  • S&P 500

    4,235.77
    -11.67 (-0.27%)
     
  • Dow 30

    34,234.74
    -244.86 (-0.71%)
     
  • Nasdaq

    14,120.18
    +50.75 (+0.36%)
     
  • Russell 2000

    2,329.27
    -6.54 (-0.28%)
     
  • Crude Oil

    71.05
    +0.14 (+0.20%)
     
  • Gold

    1,866.50
    -13.10 (-0.70%)
     
  • Silver

    28.03
    -0.11 (-0.39%)
     
  • EUR/USD

    1.2124
    +0.0018 (+0.15%)
     
  • 10-Yr Bond

    1.4990
    +0.0370 (+2.53%)
     
  • GBP/USD

    1.4111
    -0.0006 (-0.04%)
     
  • USD/JPY

    110.0210
    +0.3860 (+0.35%)
     
  • BTC-USD

    40,182.94
    +3,104.37 (+8.37%)
     
  • CMC Crypto 200

    1,004.24
    +35.40 (+3.65%)
     
  • FTSE 100

    7,146.68
    +12.62 (+0.18%)
     
  • Nikkei 225

    29,161.80
    +213.07 (+0.74%)
     

A Look At The Fair Value Of Skillful Craftsman Education Technology Limited (NASDAQ:EDTK)

  • 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 Skillful Craftsman Education Technology Limited (NASDAQ:EDTK) by projecting its future cash flows and then discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. There's really not all that much to it, even though it might appear quite complex.

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.

Check out our latest analysis for Skillful Craftsman Education Technology

Step by step through the calculation

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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.23m

US$1.63m

US$1.34m

US$1.18m

US$1.08m

US$1.03m

US$1.00m

US$987.5k

US$983.9k

US$987.2k

Growth Rate Estimate Source

Est @ -38.96%

Est @ -26.67%

Est @ -18.07%

Est @ -12.06%

Est @ -7.84%

Est @ -4.89%

Est @ -2.83%

Est @ -1.38%

Est @ -0.37%

Est @ 0.34%

Present Value ($, Millions) Discounted @ 6.6%

US$2.1

US$1.4

US$1.1

US$0.9

US$0.8

US$0.7

US$0.6

US$0.6

US$0.6

US$0.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$9.0m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 6.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$987k× (1 + 2.0%) ÷ (6.6%– 2.0%) = US$22m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$22m÷ ( 1 + 6.6%)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$21m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$2.0, the company appears around fair value at the time of writing. 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

The 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 Skillful Craftsman Education Technology 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 6.6%, which is based on a levered beta of 0.855. 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.

Moving On:

Whilst important, the DCF calculation 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Skillful Craftsman Education Technology, we've put together three fundamental items you should consider:

  1. Risks: For example, we've discovered 3 warning signs for Skillful Craftsman Education Technology (1 is potentially serious!) that you should be aware of before investing here.

  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. 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.