U.S. markets open in 1 hour 47 minutes
  • S&P Futures

    4,625.00
    +58.75 (+1.29%)
     
  • Dow Futures

    34,785.00
    +328.00 (+0.95%)
     
  • Nasdaq Futures

    16,387.75
    +237.25 (+1.47%)
     
  • Russell 2000 Futures

    2,242.70
    +45.40 (+2.07%)
     
  • Crude Oil

    69.12
    +2.94 (+4.44%)
     
  • Gold

    1,788.10
    +11.60 (+0.65%)
     
  • Silver

    22.90
    +0.08 (+0.35%)
     
  • EUR/USD

    1.1326
    -0.0013 (-0.11%)
     
  • 10-Yr Bond

    1.4430
    0.0000 (0.00%)
     
  • Vix

    23.53
    +0.57 (+2.48%)
     
  • GBP/USD

    1.3326
    +0.0025 (+0.19%)
     
  • USD/JPY

    113.3500
    +0.1700 (+0.15%)
     
  • BTC-USD

    57,252.81
    -872.01 (-1.50%)
     
  • CMC Crypto 200

    1,469.31
    +26.54 (+1.84%)
     
  • FTSE 100

    7,168.73
    +109.28 (+1.55%)
     
  • Nikkei 225

    27,935.62
    +113.86 (+0.41%)
     

Is TaskUs, Inc. (NASDAQ:TASK) Worth US$59.5 Based On Its Intrinsic Value?

  • Oops!
    Something went wrong.
    Please try again later.
·5 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 TaskUs, Inc. (NASDAQ:TASK) by projecting its future cash flows and then discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for TaskUs

The calculation

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.

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) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$102.2m

US$137.3m

US$164.0m

US$187.4m

US$207.1m

US$223.7m

US$237.5m

US$249.1m

US$259.1m

US$267.9m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Est @ 19.48%

Est @ 14.23%

Est @ 10.55%

Est @ 7.97%

Est @ 6.17%

Est @ 4.91%

Est @ 4.02%

Est @ 3.4%

Present Value ($, Millions) Discounted @ 6.7%

US$95.7

US$121

US$135

US$144

US$150

US$151

US$150

US$148

US$144

US$140

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.4b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 6.7%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$268m× (1 + 2.0%) ÷ (6.7%– 2.0%) = US$5.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$5.7b÷ ( 1 + 6.7%)10= US$3.0b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$4.4b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$59.5, the company appears potentially overvalued 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

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 TaskUs 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 6.7%, which is based on a levered beta of 1.091. 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:

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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a premium to intrinsic value? For TaskUs, we've compiled three pertinent elements you should consider:

  1. Risks: We feel that you should assess the 2 warning signs for TaskUs we've flagged before making an investment in the company.

  2. Future Earnings: How does TASK'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. 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. 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.

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