U.S. markets open in 9 hours 19 minutes
  • S&P Futures

    3,314.25
    -19.50 (-0.58%)
     
  • Dow Futures

    27,242.00
    -166.00 (-0.61%)
     
  • Nasdaq Futures

    11,262.75
    -75.00 (-0.66%)
     
  • Russell 2000 Futures

    1,497.80
    -9.20 (-0.61%)
     
  • Crude Oil

    38.93
    -0.36 (-0.92%)
     
  • Gold

    1,894.30
    -8.90 (-0.47%)
     
  • Silver

    24.03
    -0.41 (-1.70%)
     
  • EUR/USD

    1.1736
    -0.0010 (-0.08%)
     
  • 10-Yr Bond

    0.6450
    -0.0180 (-2.71%)
     
  • Vix

    26.27
    +0.08 (+0.31%)
     
  • GBP/USD

    1.2842
    -0.0018 (-0.14%)
     
  • USD/JPY

    105.5940
    -0.0610 (-0.06%)
     
  • BTC-USD

    10,766.79
    -77.42 (-0.71%)
     
  • CMC Crypto 200

    221.52
    -8.15 (-3.55%)
     
  • FTSE 100

    5,897.50
    -30.43 (-0.51%)
     
  • Nikkei 225

    23,364.42
    -174.68 (-0.74%)
     

A Look At The Intrinsic Value Of ShotSpotter, Inc. (NASDAQ:SSTI)

Simply Wall St

How far off is ShotSpotter, Inc. (NASDAQ:SSTI) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for ShotSpotter

The calculation

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. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$9.00m

US$11.6m

US$13.5m

US$15.2m

US$16.6m

US$17.7m

US$18.8m

US$19.6m

US$20.4m

US$21.1m

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ 16.68%

Est @ 12.34%

Est @ 9.3%

Est @ 7.18%

Est @ 5.69%

Est @ 4.65%

Est @ 3.92%

Est @ 3.41%

Present Value ($, Millions) Discounted @ 8.0%

US$8.3

US$9.9

US$10.7

US$11.1

US$11.3

US$11.2

US$10.9

US$10.6

US$10.2

US$9.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$103m

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 (2.2%) 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 8.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$21m× (1 + 2.2%) ÷ (8.0%– 2.2%) = US$372m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$372m÷ ( 1 + 8.0%)10= US$172m

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$275m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$28.4, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

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 ShotSpotter 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 8.0%, which is based on a levered beta of 0.965. 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:

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. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For ShotSpotter, there are three further factors you should further research:

  1. Financial Health: Does SSTI 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. Future Earnings: How does SSTI'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 High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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@simplywallst.com.