U.S. Markets open in 2 hrs 11 mins
  • S&P Futures

    4,263.00
    -18.00 (-0.42%)
     
  • Dow Futures

    33,570.00
    -148.00 (-0.44%)
     
  • Nasdaq Futures

    13,545.50
    -32.25 (-0.24%)
     
  • Russell 2000 Futures

    2,004.50
    -12.40 (-0.61%)
     
  • Crude Oil

    87.56
    -4.53 (-4.92%)
     
  • Gold

    1,792.50
    -23.00 (-1.27%)
     
  • Silver

    20.29
    -0.41 (-1.97%)
     
  • EUR/USD

    1.0210
    -0.0047 (-0.4595%)
     
  • 10-Yr Bond

    2.8490
    0.0000 (0.00%)
     
  • Vix

    20.95
    +0.75 (+3.71%)
     
  • GBP/USD

    1.2097
    -0.0042 (-0.3448%)
     
  • USD/JPY

    133.3250
    -0.1550 (-0.1161%)
     
  • BTC-USD

    24,256.67
    -408.15 (-1.65%)
     
  • CMC Crypto 200

    575.17
    +3.89 (+0.68%)
     
  • FTSE 100

    7,495.30
    -5.59 (-0.07%)
     
  • Nikkei 225

    28,871.78
    +324.80 (+1.14%)
     

Shenandoah Telecommunications Company's (NASDAQ:SHEN) Intrinsic Value Is Potentially 83% Above Its Share Price

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Shenandoah Telecommunications Company (NASDAQ:SHEN) by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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 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.

View our latest analysis for Shenandoah Telecommunications

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. 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

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

-US$167.3m

-US$103.8m

-US$53.1m

US$29.5m

US$44.6m

US$60.9m

US$76.9m

US$91.4m

US$104.0m

US$114.6m

Growth Rate Estimate Source

Analyst x2

Analyst x1

Analyst x1

Analyst x1

Est @ 51.33%

Est @ 36.51%

Est @ 26.14%

Est @ 18.88%

Est @ 13.8%

Est @ 10.24%

Present Value ($, Millions) Discounted @ 5.3%

-US$159

-US$93.6

-US$45.4

US$24.0

US$34.4

US$44.6

US$53.4

US$60.3

US$65.2

US$68.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$52m

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 (1.9%) 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 5.3%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$115m× (1 + 1.9%) ÷ (5.3%– 1.9%) = US$3.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.4b÷ ( 1 + 5.3%)10= US$2.0b

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$2.1b. 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$23.0, the company appears quite good value at a 45% 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 Shenandoah Telecommunications 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 5.3%, which is based on a levered beta of 0.800. 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:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize 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. 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 sitting below the intrinsic value? For Shenandoah Telecommunications, we've put together three fundamental elements you should assess:

  1. Risks: For example, we've discovered 1 warning sign for Shenandoah Telecommunications that you should be aware of before investing here.

  2. Future Earnings: How does SHEN'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 NASDAQGS every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here