U.S. markets close in 23 minutes
  • S&P 500

    4,110.04
    -26.44 (-0.64%)
     
  • Dow 30

    33,876.96
    -49.05 (-0.14%)
     
  • Nasdaq

    11,881.68
    -125.27 (-1.04%)
     
  • Russell 2000

    1,954.33
    -31.21 (-1.57%)
     
  • Crude Oil

    74.29
    +0.90 (+1.23%)
     
  • Gold

    1,879.40
    +2.80 (+0.15%)
     
  • Silver

    22.25
    -0.16 (-0.69%)
     
  • EUR/USD

    1.0730
    -0.0067 (-0.62%)
     
  • 10-Yr Bond

    3.6340
    +0.1020 (+2.89%)
     
  • GBP/USD

    1.2026
    -0.0030 (-0.25%)
     
  • USD/JPY

    132.6500
    +1.5000 (+1.14%)
     
  • BTC-USD

    22,996.04
    +51.13 (+0.22%)
     
  • CMC Crypto 200

    528.63
    +3.49 (+0.66%)
     
  • FTSE 100

    7,836.71
    -65.09 (-0.82%)
     
  • Nikkei 225

    27,693.65
    +184.19 (+0.67%)
     

Is There An Opportunity With Cable One, Inc.'s (NYSE:CABO) 31% Undervaluation?

How far off is Cable One, Inc. (NYSE:CABO) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the forecast future cash flows of the company and discounting them back 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. 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 Cable One

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. 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, 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

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$349.2m

US$356.4m

US$342.9m

US$385.2m

US$394.6m

US$403.7m

US$412.6m

US$421.4m

US$430.2m

US$439.0m

Growth Rate Estimate Source

Analyst x6

Analyst x3

Analyst x1

Analyst x1

Est @ 2.44%

Est @ 2.3%

Est @ 2.21%

Est @ 2.14%

Est @ 2.09%

Est @ 2.06%

Present Value ($, Millions) Discounted @ 7.9%

US$324

US$306

US$273

US$284

US$270

US$256

US$242

US$230

US$217

US$205

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.6b

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 7.9%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$439m× (1 + 2.0%) ÷ (7.9%– 2.0%) = US$7.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$7.6b÷ ( 1 + 7.9%)10= US$3.5b

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$6.2b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$736, the company appears quite good value at a 31% 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

The Assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Cable One 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 7.9%, which is based on a levered beta of 1.152. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and 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. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Cable One, we've put together three pertinent elements you should further research:

  1. Risks: Case in point, we've spotted 3 warning signs for Cable One you should be aware of, and 2 of them are potentially serious.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for CABO'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. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here