U.S. markets close in 1 hour 48 minutes
  • S&P 500

    4,427.45
    +26.81 (+0.61%)
     
  • Dow 30

    35,149.98
    +219.05 (+0.63%)
     
  • Nasdaq

    14,808.70
    +46.12 (+0.31%)
     
  • Russell 2000

    2,252.15
    +27.19 (+1.22%)
     
  • Crude Oil

    73.31
    +0.92 (+1.27%)
     
  • Gold

    1,835.50
    +30.90 (+1.71%)
     
  • Silver

    25.73
    +0.85 (+3.41%)
     
  • EUR/USD

    1.1893
    +0.0046 (+0.39%)
     
  • 10-Yr Bond

    1.2660
    +0.0050 (+0.40%)
     
  • GBP/USD

    1.3970
    +0.0061 (+0.44%)
     
  • USD/JPY

    109.4980
    -0.4120 (-0.37%)
     
  • BTC-USD

    39,686.09
    +415.73 (+1.06%)
     
  • CMC Crypto 200

    935.77
    +5.41 (+0.58%)
     
  • FTSE 100

    7,078.42
    +61.79 (+0.88%)
     
  • Nikkei 225

    27,782.42
    +200.76 (+0.73%)
     

Orbital Energy Group, Inc. (NASDAQ:OEG) Shares Could Be 29% Above Their Intrinsic Value Estimate

·6 min read

Does the July share price for Orbital Energy Group, Inc. (NASDAQ:OEG) 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 their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Orbital Energy Group

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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$3.90m

US$5.10m

US$6.23m

US$7.23m

US$8.08m

US$8.80m

US$9.40m

US$9.91m

US$10.3m

US$10.7m

Growth Rate Estimate Source

Analyst x1

Est @ 30.74%

Est @ 22.12%

Est @ 16.08%

Est @ 11.85%

Est @ 8.89%

Est @ 6.82%

Est @ 5.37%

Est @ 4.36%

Est @ 3.65%

Present Value ($, Millions) Discounted @ 7.4%

US$3.6

US$4.4

US$5.0

US$5.4

US$5.7

US$5.7

US$5.7

US$5.6

US$5.5

US$5.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$51m

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 7.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$11m× (1 + 2.0%) ÷ (7.4%– 2.0%) = US$203m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$203m÷ ( 1 + 7.4%)10= US$100m

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$151m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$3.7, the company appears slightly overvalued at the time of writing. 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 Orbital Energy Group 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 7.4%, which is based on a levered beta of 1.141. 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?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price exceeding the intrinsic value? For Orbital Energy Group, we've compiled three pertinent factors you should assess:

  1. Risks: Every company has them, and we've spotted 3 warning signs for Orbital Energy Group (of which 1 is potentially serious!) you should know about.

  2. Future Earnings: How does OEG'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 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 (at) simplywallst.com.