U.S. markets open in 3 hours 22 minutes
  • S&P Futures

    3,828.25
    +0.25 (+0.01%)
     
  • Dow Futures

    31,321.00
    -50.00 (-0.16%)
     
  • Nasdaq Futures

    12,808.50
    -23.25 (-0.18%)
     
  • Russell 2000 Futures

    2,190.50
    -9.50 (-0.43%)
     
  • Crude Oil

    63.11
    -0.42 (-0.66%)
     
  • Gold

    1,763.20
    -12.20 (-0.69%)
     
  • Silver

    26.98
    -0.71 (-2.56%)
     
  • EUR/USD

    1.2121
    -0.0065 (-0.53%)
     
  • 10-Yr Bond

    1.5180
    0.0000 (0.00%)
     
  • Vix

    28.52
    +7.18 (+33.65%)
     
  • GBP/USD

    1.3934
    -0.0079 (-0.56%)
     
  • USD/JPY

    106.3700
    +0.1400 (+0.13%)
     
  • BTC-USD

    46,702.59
    -2,544.67 (-5.17%)
     
  • CMC Crypto 200

    934.09
    +0.95 (+0.10%)
     
  • FTSE 100

    6,618.31
    -33.65 (-0.51%)
     
  • Nikkei 225

    28,966.01
    -1,202.26 (-3.99%)
     

Pegasystems Inc. (NASDAQ:PEGA) Shares Could Be 36% Below Their Intrinsic Value Estimate

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Does the January share price for Pegasystems Inc. (NASDAQ:PEGA) reflect what it's really worth? Today, we will estimate the stock's intrinsic value 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 generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. 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 Pegasystems

Crunching the numbers

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.

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$66.5m

US$155.9m

US$306.5m

US$477.0m

US$679.5m

US$837.0m

US$977.9m

US$1.10b

US$1.20b

US$1.29b

Growth Rate Estimate Source

Analyst x6

Analyst x6

Analyst x2

Analyst x2

Analyst x2

Est @ 23.18%

Est @ 16.84%

Est @ 12.4%

Est @ 9.29%

Est @ 7.12%

Present Value ($, Millions) Discounted @ 7.2%

US$62.0

US$136

US$249

US$361

US$479

US$550

US$600

US$629

US$641

US$640

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$4.3b

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 7.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.3b× (1 + 2.0%) ÷ (7.2%– 2.0%) = US$25b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$25b÷ ( 1 + 7.2%)10= US$13b

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$17b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$134, the company appears quite good value at a 36% 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Pegasystems 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 7.2%, which is based on a levered beta of 0.993. 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.

Looking Ahead:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. Why is the intrinsic value higher than the current share price? For Pegasystems, we've compiled three essential items you should further research:

  1. Risks: As an example, we've found 1 warning sign for Pegasystems that you need to consider before investing here.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for PEGA'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.

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.