U.S. markets open in 4 hours 26 minutes
  • S&P Futures

    3,722.25
    -22.00 (-0.59%)
     
  • Dow Futures

    30,081.00
    -108.00 (-0.36%)
     
  • Nasdaq Futures

    12,967.75
    -137.75 (-1.05%)
     
  • Russell 2000 Futures

    2,095.00
    -9.30 (-0.44%)
     
  • Crude Oil

    52.61
    -0.24 (-0.45%)
     
  • Gold

    1,841.90
    -7.00 (-0.38%)
     
  • Silver

    25.30
    -0.09 (-0.35%)
     
  • EUR/USD

    1.2112
    +0.0001 (+0.01%)
     
  • 10-Yr Bond

    1.0140
    0.0000 (0.00%)
     
  • Vix

    35.03
    +12.01 (+52.17%)
     
  • GBP/USD

    1.3644
    -0.0048 (-0.35%)
     
  • USD/JPY

    104.2980
    +0.2260 (+0.22%)
     
  • BTC-USD

    31,655.77
    +410.79 (+1.31%)
     
  • CMC Crypto 200

    638.12
    +10.46 (+1.67%)
     
  • FTSE 100

    6,471.87
    -95.50 (-1.45%)
     
  • Nikkei 225

    28,197.42
    -437.79 (-1.53%)
     

Is There An Opportunity With Cumulus Media Inc.'s (NASDAQ:CMLS) 46% Undervaluation?

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Cumulus Media Inc. (NASDAQ:CMLS) by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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 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 Cumulus Media

Step by step through the calculation

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$29.2m

US$57.0m

US$44.0m

US$37.0m

US$33.1m

US$30.8m

US$29.5m

US$28.9m

US$28.6m

US$28.6m

Growth Rate Estimate Source

Analyst x2

Analyst x1

Analyst x1

Est @ -15.98%

Est @ -10.57%

Est @ -6.79%

Est @ -4.14%

Est @ -2.29%

Est @ -0.99%

Est @ -0.08%

Present Value ($, Millions) Discounted @ 13%

US$25.9

US$45.0

US$30.9

US$23.1

US$18.3

US$15.2

US$13.0

US$11.3

US$9.9

US$8.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$201m

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 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$29m× (1 + 2.0%) ÷ (13%– 2.0%) = US$279m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$279m÷ ( 1 + 13%)10= US$86m

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$287m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$8.6, the company appears quite undervalued at a 46% 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. 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 Cumulus Media 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 13%, which is based on a levered beta of 2.000. 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:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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 Cumulus Media, we've compiled three important items you should assess:

  1. Risks: Every company has them, and we've spotted 2 warning signs for Cumulus Media you should know about.

  2. Future Earnings: How does CMLS'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 NASDAQGM 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.