U.S. markets closed
  • S&P 500

    3,849.62
    -5.74 (-0.15%)
     
  • Dow 30

    30,937.04
    -22.96 (-0.07%)
     
  • Nasdaq

    13,626.06
    -9.93 (-0.07%)
     
  • Russell 2000

    2,149.86
    -13.42 (-0.62%)
     
  • Crude Oil

    52.75
    -0.02 (-0.04%)
     
  • Gold

    1,849.40
    -5.80 (-0.31%)
     
  • Silver

    25.52
    +0.04 (+0.16%)
     
  • EUR/USD

    1.2164
    +0.0019 (+0.16%)
     
  • 10-Yr Bond

    1.0400
    0.0000 (0.00%)
     
  • GBP/USD

    1.3736
    +0.0060 (+0.44%)
     
  • USD/JPY

    103.6050
    -0.1510 (-0.15%)
     
  • BTC-USD

    32,295.45
    +254.01 (+0.79%)
     
  • CMC Crypto 200

    652.42
    +5.09 (+0.79%)
     
  • FTSE 100

    6,654.01
    +15.16 (+0.23%)
     
  • Nikkei 225

    28,546.18
    -276.11 (-0.96%)
     

A Look At The Intrinsic Value Of Jack Henry & Associates, Inc. (NASDAQ:JKHY)

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Jack Henry & Associates, Inc. (NASDAQ:JKHY) by projecting its future cash flows and then discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Jack Henry & Associates

Is Jack Henry & Associates 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. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$327.2m

US$401.1m

US$462.7m

US$527.1m

US$592.4m

US$640.5m

US$680.9m

US$715.0m

US$744.6m

US$770.6m

Growth Rate Estimate Source

Analyst x3

Analyst x6

Analyst x5

Analyst x4

Analyst x3

Est @ 8.13%

Est @ 6.3%

Est @ 5.02%

Est @ 4.13%

Est @ 3.5%

Present Value ($, Millions) Discounted @ 7.7%

US$304

US$346

US$371

US$392

US$409

US$411

US$406

US$396

US$383

US$368

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.8b

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 7.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$771m× (1 + 2.0%) ÷ (7.7%– 2.0%) = US$14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$14b÷ ( 1 + 7.7%)10= US$6.7b

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$10b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$162, 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 Jack Henry & Associates 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 7.7%, which is based on a levered beta of 1.076. 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.

Looking Ahead:

Although the valuation of a company is important, 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Jack Henry & Associates, we've put together three pertinent elements you should assess:

  1. Financial Health: Does JKHY have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for JKHY'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. 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 (at) simplywallst.com.