U.S. markets open in 1 hour 49 minutes
  • S&P Futures

    4,365.75
    +22.50 (+0.52%)
     
  • Dow Futures

    33,989.00
    +191.00 (+0.57%)
     
  • Nasdaq Futures

    15,066.75
    +42.75 (+0.28%)
     
  • Russell 2000 Futures

    2,195.60
    +14.70 (+0.67%)
     
  • Crude Oil

    71.50
    +1.01 (+1.43%)
     
  • Gold

    1,774.10
    -4.10 (-0.23%)
     
  • Silver

    22.72
    +0.10 (+0.46%)
     
  • EUR/USD

    1.1736
    +0.0006 (+0.05%)
     
  • 10-Yr Bond

    1.3240
    0.0000 (0.00%)
     
  • Vix

    22.95
    -2.76 (-10.74%)
     
  • GBP/USD

    1.3641
    -0.0024 (-0.17%)
     
  • USD/JPY

    109.5300
    +0.3100 (+0.28%)
     
  • BTC-USD

    41,927.45
    -1,510.63 (-3.48%)
     
  • CMC Crypto 200

    1,044.07
    -19.77 (-1.86%)
     
  • FTSE 100

    7,067.67
    +86.69 (+1.24%)
     
  • Nikkei 225

    29,639.40
    -200.31 (-0.67%)
     

A Look At The Intrinsic Value Of Sapiens International Corporation N.V. (NASDAQ:SPNS)

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

Does the May share price for Sapiens International Corporation N.V. (NASDAQ:SPNS) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. 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. 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 Sapiens International

Crunching the numbers

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. 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, 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$57.0m

US$68.0m

US$82.0m

US$92.4m

US$101.1m

US$108.3m

US$114.5m

US$119.7m

US$124.2m

US$128.2m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Analyst x1

Est @ 12.63%

Est @ 9.43%

Est @ 7.2%

Est @ 5.64%

Est @ 4.54%

Est @ 3.78%

Est @ 3.24%

Present Value ($, Millions) Discounted @ 7.3%

US$53.1

US$59.1

US$66.5

US$69.8

US$71.2

US$71.2

US$70.1

US$68.3

US$66.1

US$63.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$659m

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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$128m× (1 + 2.0%) ÷ (7.3%– 2.0%) = US$2.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.5b÷ ( 1 + 7.3%)10= US$1.2b

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$1.9b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$27.9, the company appears about fair value at a 19% 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Sapiens International 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 7.3%, which is based on a levered beta of 0.975. 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. 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 Sapiens International, we've put together three pertinent aspects you should further research:

  1. Risks: Case in point, we've spotted 2 warning signs for Sapiens International you should be aware of.

  2. Future Earnings: How does SPNS'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 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.