U.S. markets close in 2 hours 17 minutes
  • S&P 500

    3,637.98
    +60.39 (+1.69%)
     
  • Dow 30

    30,059.74
    +468.47 (+1.58%)
     
  • Nasdaq

    12,045.67
    +165.04 (+1.39%)
     
  • Russell 2000

    1,859.04
    +40.75 (+2.24%)
     
  • Crude Oil

    44.95
    +1.89 (+4.39%)
     
  • Gold

    1,805.90
    -31.90 (-1.74%)
     
  • Silver

    23.33
    -0.30 (-1.26%)
     
  • EUR/USD

    1.1888
    +0.0042 (+0.36%)
     
  • 10-Yr Bond

    0.8750
    +0.0180 (+2.10%)
     
  • GBP/USD

    1.3356
    +0.0034 (+0.26%)
     
  • USD/JPY

    104.5400
    +0.0520 (+0.05%)
     
  • BTC-USD

    19,153.08
    +701.12 (+3.80%)
     
  • CMC Crypto 200

    379.78
    +10.03 (+2.71%)
     
  • FTSE 100

    6,432.17
    +98.33 (+1.55%)
     
  • Nikkei 225

    26,165.59
    +638.22 (+2.50%)
     

PCTEL, Inc. (NASDAQ:PCTI) Shares Could Be 24% Below Their Intrinsic Value Estimate

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of PCTEL, Inc. (NASDAQ:PCTI) by taking the expected future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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.

Check out our latest analysis for PCTEL

What's the estimated valuation?

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$7.11m

US$7.41m

US$7.67m

US$7.92m

US$8.14m

US$8.36m

US$8.58m

US$8.79m

US$9.00m

US$9.20m

Growth Rate Estimate Source

Analyst x1

Est @ 4.17%

Est @ 3.59%

Est @ 3.18%

Est @ 2.89%

Est @ 2.69%

Est @ 2.55%

Est @ 2.45%

Est @ 2.38%

Est @ 2.33%

Present Value ($, Millions) Discounted @ 7.5%

US$6.6

US$6.4

US$6.2

US$5.9

US$5.7

US$5.4

US$5.2

US$4.9

US$4.7

US$4.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$55m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 7.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$9.2m× (1 + 2.2%) ÷ (7.5%– 2.2%) = US$177m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$177m÷ ( 1 + 7.5%)10= US$86m

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$141m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$5.9, the company appears a touch undervalued at a 24% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The 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 PCTEL 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 7.5%, which is based on a levered beta of 0.883. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For PCTEL, we've compiled three further aspects you should further research:

  1. Risks: Case in point, we've spotted 1 warning sign for PCTEL you should be aware of.

  2. Future Earnings: How does PCTI'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 NASDAQGS 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.