U.S. Markets close in 6 hrs 26 mins

Is There An Opportunity With Axonics Modulation Technologies, Inc.'s (NASDAQ:AXNX) 40% Undervaluation?

Simply Wall St

Does the September share price for Axonics Modulation Technologies, Inc. (NASDAQ:AXNX) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. This is done using 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 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.

View our latest analysis for Axonics Modulation Technologies

What's the estimated valuation?

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 start off with, we need to estimate 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

2020 2021 2022 2023 2024 2025 2026 2027 2028 2029
Levered FCF ($, Millions) $-52.5m $-15.1m $38.3m $58.8m $75.3m $90.7m $104.4m $116.3m $126.6m $135.4m
Growth Rate Estimate Source Analyst x2 Analyst x2 Analyst x1 Analyst x1 Est @ 28.02% Est @ 20.43% Est @ 15.12% Est @ 11.4% Est @ 8.8% Est @ 6.98%
Present Value ($, Millions) Discounted @ 8.19% $-48.6 $-12.9 $30.3 $42.9 $50.8 $56.6 $60.2 $62.0 $62.3 $61.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF)= $365.0m

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 10-year government bond rate (2.7%) 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 8.2%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = US$135m × (1 + 2.7%) ÷ (8.2% – 2.7%) = US$2.5b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = $US$2.5b ÷ ( 1 + 8.2%)10 = $1.16b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is $1.52b. In the final step we divide the equity value by the number of shares outstanding. This results in an intrinsic value estimate of $53.46. Compared to the current share price of $31.94, the company appears quite good value at a 40% discount to where the stock price trades currently. 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.

NasdaqGS:AXNX Intrinsic value, September 18th 2019

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 Axonics Modulation Technologies 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 8.2%, which is based on a levered beta of 0.916. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" 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. What is the reason for the share price to differ from the intrinsic value? For Axonics Modulation Technologies, I've put together three essential factors you should look at:

  1. Financial Health: Does AXNX 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 AXNX'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: Are there other high quality stocks you could be holding instead of AXNX? 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 NASDAQ every day. If you want to find the calculation for other stocks just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned. Thank you for reading.

  • Is Curtiss-Wright Corporation (CW) A Good Stock To Buy ?
    Business
    Insider Monkey

    Is Curtiss-Wright Corporation (CW) A Good Stock To Buy ?

    The latest 13F reporting period has come and gone, and Insider Monkey is again at the forefront when it comes to making use of this gold mine of data. Should you consider Curtiss-Wright Corporation (NYSE:CW) for your portfolio? Curtiss-Wright Corporation (NYSE:CW) was in 19 hedge funds' portfolios at the end of June.

  • Business
    TheStreet.com

    Nvidia Shares Climb After Bank of America Increases Price Target

    Nvidia shares rose in premarket trading after Bank of America Corp. raised its target price for the stock to $250 from $225, an 11% increase. A B of A report said it has "increased confidence" in Nvidia's growth prospects, thanks to the strength of its natural language processing technology, according to Bloomberg. "Nvidia's data-center growth is on the cusp of benefiting from the next-big artificial-intelligence landmark," the report said, discussing that language technology.

  • Aurora Cannabis’s Price Target Cut by 30%
    Business
    Market Realist

    Aurora Cannabis’s Price Target Cut by 30%

    In September, 15 analysts were covering Aurora stock, and they had a consensus target price of 10.73 Canadian dollars. On October 15, seven analysts are covering Aurora stock on the NYSE with a consensus recommendation of “buy. quot; These analysts have set a consensus target price of $7.43 on the stock, implying an upside potential of 111.68% based on its last closing price.

  • Is FAT Brands (NASDAQ:FAT) Using Too Much Debt?
    Business
    Simply Wall St.

    Is FAT Brands (NASDAQ:FAT) Using Too Much Debt?

    Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility of prices, but whether you will suffer a permanent loss of capital. While that is not too common, we often do see indebted companies permanently diluting shareholders because lenders force them to raise capital at a distressed price. The first step when considering a company's debt levels is to consider its cash and debt together.

  • Macy's Makeover Can Begin With These Four Steps
    Business
    Bloomberg

    Macy's Makeover Can Begin With These Four Steps

    Macy's has undertaken a wide array of turnaround efforts, including an expansion of its off-price Backstage business and a dramatic increase in its online selection. All that said, there is more that Macy's could do to improve its prospects. Macy's has said it is working on improving its sourcing of these garments.

  • Hedge Funds Have Never Been This Bullish On IAA, Inc. (IAA)
    Business
    Insider Monkey

    Hedge Funds Have Never Been This Bullish On IAA, Inc. (IAA)

    Our calculations also showed that IAA isn't among the 30 most popular stocks among hedge funds. To most shareholders, hedge funds are seen as unimportant, old financial vehicles of years past. While there are greater than 8000 funds with their doors open at the moment, Our researchers choose to focus on the upper echelon of this group, around 750 funds.

  • Are Hedge Funds Going To Get Burned By Sinclair Broadcast Group, Inc. (SBGI) ?
    Business
    Insider Monkey

    Are Hedge Funds Going To Get Burned By Sinclair Broadcast Group, Inc. (SBGI) ?

    Hedge funds and other investment firms that we track manage billions of dollars of their wealthy clients' money, and needless to say, they are painstakingly thorough when analyzing where to invest this money, as their own wealth also depends on it. Regardless of the various methods used by elite investors like David Tepper and David Abrams, the resources they expend are second-to-none. Sinclair Broadcast Group, Inc. (NASDAQ:SBGI) was in 36 hedge funds' portfolios at the end of the second quarter of 2019.

  • Hong Kong Protesters Shift Tactics as Demonstrations Stretch Into Fifth Month
    World
    Meredith Videos

    Hong Kong Protesters Shift Tactics as Demonstrations Stretch Into Fifth Month

    Tearing a page out of ancient Chinese military philosophy, black-clad protesters in Hong Kong changed tactics and wreaked havoc by popping up in small groups in multiple locations across the city Sunday, pursued by but also often eluding police who m

  • JPMorgan Beats Q3 Estimates, Low Rates Are a Concern
    Business
    Market Realist

    JPMorgan Beats Q3 Estimates, Low Rates Are a Concern

    The bank's revenues beat analysts' expectations due to higher IB (investment banking) revenues. The higher NII (net interest income) in the Cards and Consumer & Business Banking segment also supported the top line. Stronger-than-expected revenues drove JPMorgan Chase's bottom line, which continued to increase at a double-digit rate.

  • Are Insiders Selling LeMaitre Vascular, Inc. (NASDAQ:LMAT) Stock?
    Business
    Simply Wall St.

    Are Insiders Selling LeMaitre Vascular, Inc. (NASDAQ:LMAT) Stock?

    Do Insider Transactions Matter? It's quite normal to see company insiders, such as board members, trading in company stock, from time to time. We don't think shareholders should simply follow insider transactions.

  • Hedge Funds Have Never Been This Bullish On Smartsheet Inc. (SMAR)
    Business
    Insider Monkey

    Hedge Funds Have Never Been This Bullish On Smartsheet Inc. (SMAR)

    Our calculations also showed that SMAR isn't among the 30 most popular stocks among hedge funds. Why do we pay any attention at all to hedge fund sentiment? Our research has shown that hedge funds' large-cap stock picks indeed failed to beat the market between 1999 and 2016.

  • Novavax kicks off late-stage trial for new seasonal flu vaccine
    Business
    American City Business Journals

    Novavax kicks off late-stage trial for new seasonal flu vaccine

    Novavax Inc. has officially started a late-stage clinical trial for its seasonal flu vaccine, a critical phase for the Gaithersburg biotech vying for a much-needed win this time around. The company is launching the phase 3 study for NanoFlu, its seasonal influenza candidate, after several devastating disappointments this year, starting with a failed late-stage trial for ResVax, its RSV vaccine for newborns given through maternal immunization. “This is an important step forward in Novavax's efforts to gain approval for NanoFlu, which we believe will better protect older adults from the serious medical complications of influenza through our novel vaccine technology,” said President and CEO Stanley Erck in a statement.

  • Big investors are pouring $50M into a bitcoin mining startup, and they’re hoping its own mining chips and Texas energy will make it a new powerhouse
    Business
    The Block

    Big investors are pouring $50M into a bitcoin mining startup, and they’re hoping its own mining chips and Texas energy will make it a new powerhouse

    Originally established as an activist fund aimed at building an ecosystem around privacy coin, Grin, the firm is now building out a bitcoin mining operation and claims to be the first bitcoin mining company in the U.S. “at scale,” said Layer1 co-founder Alexander Liegl. With the move, Layer1 is entering into a market that is around 70% dominated by Chinese miners, which benefit from low electricity prices and easy access to mining machines produced by China-based manufacturers such as Bitmain and Canaan Creative. According to blockchain.com data, the top five known mining pools are also all based in China.

  • What to watch ahead of Netflix earnings this week
    Business
    Yahoo Finance Video

    What to watch ahead of Netflix earnings this week

    Netflix is gearing up to report quarterly earnings this week, as the streaming company is facing more competition in the space from Disney and Apple. R "Ray" Wang, founder and principal analyst at Constellation Research, joins Akiko Fujita on The Ticker to discuss.

  • Hedge Funds Are Deserting KeyCorp (KEY) Slowly
    Business
    Insider Monkey

    Hedge Funds Are Deserting KeyCorp (KEY) Slowly

    Hedge funds and other investment firms that we track manage billions of dollars of their wealthy clients' money, and needless to say, they are painstakingly thorough when analyzing where to invest this money, as their own wealth also depends on it. Regardless of the various methods used by elite investors like David Tepper and David Abrams, the resources they expend are second-to-none. KeyCorp (NYSE:KEY) investors should pay attention to a decrease in hedge fund sentiment of late.

  • Puerto Rico’s Messy Bankruptcy May Get Even Messier
    Finance
    Bloomberg

    Puerto Rico’s Messy Bankruptcy May Get Even Messier

    When Congress enacted Promesa, it stipulated that the oversight board was an entity created within the commonwealth and therefore not part of the federal government, so it didn't have to appoint members in the usual way. Promesa states that neither Puerto Rico's governor nor its legislature can control or supervise the oversight board. The elected officials also can't enact statutes that would hamper the board's ability to work through the bankruptcy.

  • Business
    MarketWatch

    Sanmina names Kurt Adzema its new CFO

    Sanmina Corp. sanm) said Monday that Kurt Adzema has joined the electronics maker as its chief financial officer, succeeding David Anderson, who in January announced his intention to retire. Anderson "will help facilitate a smooth transition" and will remain an adviser to Sanmina's executive chairman through March 27, the company said in a statement.

  • What Is Funko's (NASDAQ:FNKO) P/E Ratio After Its Share Price Tanked?
    Business
    Simply Wall St.

    What Is Funko's (NASDAQ:FNKO) P/E Ratio After Its Share Price Tanked?

    While the market sentiment towards a stock is very changeable, in the long run, the share price will tend to move in the same direction as earnings per share. The implication here is that long term investors have an opportunity when expectations of a company are too low. One way to gauge market expectations of a stock is to look at its Price to Earnings Ratio (PE Ratio).

  • Charles Schwab senior exec speaks candidly about being among the latest layoffs
    Business
    American City Business Journals

    Charles Schwab senior exec speaks candidly about being among the latest layoffs

    The Financial Women of San Francisco in June named Terri Kallsen as its 2019 Financial Woman of the Year, recognizing her work and mentoring of other women as executive vice president of investor services at Charles Schwab. In accepting the recognition Oct. 11 at the Financial Women's annual lunch to raise scholarship funds, Kallsen tackled her employment status head on. Schwab said Kallsen's position was eliminated as part of recent expense reductions that included cutting 600 jobs, or 3 percent of its workforce, as the brokerage adjusts to cost pressures, including lower interest rates.

  • Imagine Owning Dynavax Technologies (NASDAQ:DVAX) And Trying To Stomach The 73% Share Price Drop
    Business
    Simply Wall St.

    Imagine Owning Dynavax Technologies (NASDAQ:DVAX) And Trying To Stomach The 73% Share Price Drop

    Anyone who held Dynavax Technologies Corporation (NASDAQ:DVAX) for five years would be nursing their metaphorical wounds since the share price dropped 73% in that time. And we doubt long term believers are the only worried holders, since the stock price has declined 62% over the last twelve months. Even worse, it's down 8.3% in about a month, which isn't fun at all.

  • Does The Aurinia Pharmaceuticals Inc. (TSE:AUP) Share Price Fall With The Market?
    Business
    Simply Wall St.

    Does The Aurinia Pharmaceuticals Inc. (TSE:AUP) Share Price Fall With The Market?

    If you own shares in Aurinia Pharmaceuticals Inc. (TSE:AUP) then it's worth thinking about how it contributes to the volatility of your portfolio, overall. In finance, Beta is a measure of volatility. Modern finance theory considers volatility to be a measure of risk, and there are two main types of price volatility.

  • Calculating The Intrinsic Value Of DuPont de Nemours, Inc. (NYSE:DD)
    Business
    Simply Wall St.

    Calculating The Intrinsic Value Of DuPont de Nemours, Inc. (NYSE:DD)

    Does the October share price for DuPont de Nemours, Inc. (NYSE:DD) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the foreast future cash flows of the company and discounting them back to today's value. Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation.

  • Who Has Been Buying TAKE Solutions Limited (NSE:TAKE) Shares?
    Business
    Simply Wall St.

    Who Has Been Buying TAKE Solutions Limited (NSE:TAKE) Shares?

    It is not uncommon to see companies perform well in the years after insiders buy shares. On the other hand, we'd be remiss not to mention that insider sales have been known to precede tough periods for a business. So before you buy or sell TAKE Solutions Limited (NSE:TAKE), you may well want to know whether insiders have been buying or selling.

  • Is The Madison Square Garden Company (MSG) A Good Stock To Buy?
    Business
    Insider Monkey

    Is The Madison Square Garden Company (MSG) A Good Stock To Buy?

    At the end of the second quarter, a total of 50 of the hedge funds tracked by Insider Monkey held long positions in this stock, a change of -4% from one quarter earlier. By comparison, 42 hedge funds held shares or bullish call options in MSG a year ago. With hedge funds' sentiment swirling, there exists an "upper tier" of notable hedge fund managers who were boosting their stakes meaningfully (or already accumulated large positions).

  • Hedge Funds Have Never Been This Bullish On Centene Corp (CNC)
    Business
    Insider Monkey

    Hedge Funds Have Never Been This Bullish On Centene Corp (CNC)

    Hedge funds and institutional investors tracked by Insider Monkey usually invest a disproportionate amount of their portfolios in smaller cap stocks. In this article, we will take a closer look at hedge fund sentiment towards Centene Corp (NYSE:CNC). Centene Corp (NYSE:CNC) was in 65 hedge funds' portfolios at the end of the second quarter of 2019.