U.S. Markets close in 5 hrs 46 mins
  • S&P 500

    3,902.76
    -22.67 (-0.58%)
     
  • Dow 30

    31,857.41
    -104.45 (-0.33%)
     
  • Nasdaq

    13,471.98
    -125.98 (-0.93%)
     
  • Russell 2000

    2,283.83
    -0.55 (-0.02%)
     
  • Crude Oil

    63.06
    -0.16 (-0.25%)
     
  • Gold

    1,776.90
    -21.00 (-1.17%)
     
  • Silver

    27.90
    -0.03 (-0.10%)
     
  • EUR/USD

    1.2226
    +0.0058 (+0.4768%)
     
  • 10-Yr Bond

    1.4560
    +0.0670 (+4.82%)
     
  • Vix

    22.41
    +1.07 (+5.01%)
     
  • GBP/USD

    1.4152
    +0.0011 (+0.0778%)
     
  • USD/JPY

    106.1620
    +0.2800 (+0.2644%)
     
  • BTC-USD

    51,039.34
    +1,628.41 (+3.30%)
     
  • CMC Crypto 200

    1,020.62
    +25.96 (+2.61%)
     
  • FTSE 100

    6,676.55
    +17.58 (+0.26%)
     
  • Nikkei 225

    30,168.27
    +496.57 (+1.67%)
     

RadNet, Inc. (NASDAQ:RDNT) Shares Could Be 33% Above 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 December share price for RadNet, Inc. (NASDAQ:RDNT) 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. 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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for RadNet

The method

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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$47.7m

US$74.1m

US$62.3m

US$55.8m

US$52.0m

US$49.9m

US$48.8m

US$48.3m

US$48.3m

US$48.5m

Growth Rate Estimate Source

Analyst x2

Analyst x1

Est @ -15.87%

Est @ -10.49%

Est @ -6.73%

Est @ -4.1%

Est @ -2.26%

Est @ -0.97%

Est @ -0.07%

Est @ 0.57%

Present Value ($, Millions) Discounted @ 8.5%

US$44.0

US$62.9

US$48.8

US$40.3

US$34.6

US$30.6

US$27.6

US$25.2

US$23.2

US$21.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$358m

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 8.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$49m× (1 + 2.0%) ÷ (8.5%– 2.0%) = US$768m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$768m÷ ( 1 + 8.5%)10= US$340m

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$698m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$17.9, the company appears reasonably expensive at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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. 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 RadNet 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 8.5%, which is based on a levered beta of 1.234. 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 is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. 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. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Why is the intrinsic value lower than the current share price? For RadNet, we've compiled three further items you should explore:

  1. Risks: Be aware that RadNet is showing 3 warning signs in our investment analysis , and 1 of those is significant...

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for RDNT's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. 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@simplywallst.com.