Advertisement
Australia markets close in 3 hours 16 minutes
  • ALL ORDS

    8,043.10
    +68.00 (+0.85%)
     
  • ASX 200

    7,805.40
    +71.70 (+0.93%)
     
  • AUD/USD

    0.6660
    +0.0002 (+0.02%)
     
  • OIL

    81.59
    -0.04 (-0.05%)
     
  • GOLD

    2,338.80
    -5.60 (-0.24%)
     
  • Bitcoin AUD

    91,020.33
    -3,107.80 (-3.30%)
     
  • CMC Crypto 200

    1,258.41
    -51.31 (-3.92%)
     
  • AUD/EUR

    0.6201
    +0.0003 (+0.05%)
     
  • AUD/NZD

    1.0876
    +0.0009 (+0.09%)
     
  • NZX 50

    11,647.09
    +19.23 (+0.17%)
     
  • NASDAQ

    19,474.62
    -225.81 (-1.15%)
     
  • FTSE

    8,281.55
    +43.83 (+0.53%)
     
  • Dow Jones

    39,411.21
    +260.88 (+0.67%)
     
  • DAX

    18,325.58
    +162.06 (+0.89%)
     
  • Hang Seng

    18,111.78
    +84.07 (+0.47%)
     
  • NIKKEI 225

    39,001.39
    +196.74 (+0.51%)
     

A Look At The Intrinsic Value Of NVE Corporation (NASDAQ:NVEC)

Today we will run through one way of estimating the intrinsic value of NVE Corporation (NASDAQ:NVEC) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. 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. 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 NVE

Step By Step Through 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. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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.

ADVERTISEMENT

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, 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) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$20.3m

US$22.6m

US$24.6m

US$26.3m

US$27.7m

US$28.9m

US$29.9m

US$30.9m

US$31.8m

US$32.6m

Growth Rate Estimate Source

Est @ 15.63%

Est @ 11.56%

Est @ 8.71%

Est @ 6.72%

Est @ 5.32%

Est @ 4.35%

Est @ 3.66%

Est @ 3.19%

Est @ 2.85%

Est @ 2.62%

Present Value ($, Millions) Discounted @ 9.4%

US$18.6

US$18.9

US$18.8

US$18.3

US$17.7

US$16.8

US$15.9

US$15.0

US$14.1

US$13.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$167m

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 2.1%. We discount the terminal cash flows to today's value at a cost of equity of 9.4%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$33m× (1 + 2.1%) ÷ (9.4%– 2.1%) = US$453m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$453m÷ ( 1 + 9.4%)10= US$184m

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$352m. 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$75.9, the company appears around fair value at the time of writing. 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. 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 NVE 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 9.4%, which is based on a levered beta of 1.236. 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.

SWOT Analysis for NVE

Strength

  • Earnings growth over the past year exceeded the industry.

  • Currently debt free.

  • Dividend is in the top 25% of dividend payers in the market.

Weakness

  • Current share price is above our estimate of fair value.

Opportunity

  • NVEC's financial characteristics indicate limited near-term opportunities for shareholders.

  • Lack of analyst coverage makes it difficult to determine NVEC's earnings prospects.

Threat

  • Dividends are not covered by earnings and cashflows.

Looking Ahead:

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. For NVE, we've compiled three pertinent items you should look at:

  1. Risks: For instance, we've identified 1 warning sign for NVE that you should be aware of.

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQCM 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