This article originally appeared on Simply Wall St News.
The share price of Snap Inc. ( NYSE:SNAP ) rose to yet another new all time high of $83.54 on Friday. The stock price is now up more than 800% in just over 18 months, and 30% since the company released second quarter results two months ago. Some investors may be wondering if the stock price has now run too far, and whether its realistic to expect further upside.
The good news for shareholders is that Snap still appears to be trading at a modest discount to its intrinsic value which we calculate in detail below. This calculation is based on analyst forecasts which have been rising consistently since 2018.
See our latest analysis for Snap
To estimate Snaps fair value, we are using the forecast future cash flows of the company and discounting them back to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. There's really not all that much to it, even though it might appear quite complex.
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 Snap
We're using the 2-stage growth model, which simply means we take into account two stages of a 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 begin with, we have to get estimates of 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.
Story continues
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:
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
Levered FCF ($, Millions)
US$902.1m
US$2.01b
US$3.84b
US$5.41b
US$6.98b
US$8.45b
US$9.74b
US$10.8b
US$11.8b
US$12.5b
Growth Rate Estimate Source
Analyst x8
Analyst x6
Analyst x1
Est @ 40.76%
Est @ 29.13%
Est @ 20.99%
Est @ 15.29%
Est @ 11.3%
Est @ 8.51%
Est @ 6.55%
Present Value ($, Millions) Discounted @ 7.1%
US$843
US$1.8k
US$3.1k
US$4.1k
US$5.0k
US$5.6k
US$6.0k
US$6.3k
US$6.4k
US$6.3k
("Est" = FCF growth rate estimated by Simply Wall St) Present Value of 10-year Cash Flow (PVCF) = US$45b
We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period.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 (2.0%) 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 7.1%.
Terminal Value (TV) = FCF 2031 (1 + g) (r - g) = US$13b (1 + 2.0%) (7.1%- 2.0%) = US$252b
Present Value of Terminal Value (PVTV) = TV / (1 + r) 10 = US$252b ( 1 + 7.1%) 10 = US$127b
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$172b.The last step is to then divide the equity value by the number of shares outstanding.Compared to the current share price of US$83.1, the company appearsa touch undervaluedat a 23% 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.
NYSE:SNAP Discounted Cash Flow September 27th 2021
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Valuation is only one side of the coin in terms of building your investment thesis, and it 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. 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.
Interestingly, the current share prices of other social media stocks like Facebook ( Nasdaq:FB ), Twitter ( NYSE:TWTR ), Pinterest ( NYSE:PINS ), Alphabet ( Nasdaq:GOOG ) are also trading at similar discounts when valued using analyst forecasts. Social media is one industry that analsysts are almost uniformally bullish on.
Snap will be releasing third quarter earnings in about a month's time. When a company is trading at a discount it should provide a margin of safety if earnings are lower than expected - although the company has beaten estimates in 11 of the last 12 quarters. Analysts typically update their earnings forecasts after each quarters results are released, which results in our fair value estimate updating too.
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 NYSE every day. If you want to find the calculation for other stocks just search here .
Simply Wall St analyst Richard Bowman and Simply Wall St have no position in any of the companies mentioned. This article 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.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Read more here:
- Carmelo Anthony makes the most of his return to the Garden - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Direct-to-consumer entrepreneur explains the importance of physical stores - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Inpixon's CEO Nadir Ali Interviewed Today on Yahoo! Finance LIVE On the Move Program - GlobeNewswire [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- We're Denton Dammit: The one where some yahoo takes aim with an air rifle - Denton Record Chronicle [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Marshawn Lynchs Beast Quake, as told by a Saint who 'melted like soft butter' trying to tackle him - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- 2019 Yahoo Sports MMA Fight of the Year - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- For the Bears and Anthony Miller, the 2020 offseason already feels like dj vu - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Oscar Colas, the Cuban Ohtani, is coming to MLB and everybody's going to want him - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Domino's Pizza CEO: A shakeout is coming in the third-party food delivery space - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Amanda Bynes resurfaces on Instagram with what appears to be a large face tattoo - Yahoo Celebrity [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- One year later, AEW has disrupted pro wrestling and there's no plan to stop - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Rep. Peter King: There was 'no offensive briefing of Congress' ahead of airstrike that killed Soleimani - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Can Deshaun Watson rise to the challenge as Texans face Bills on Yahoo Sports app? - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Sources: Jason Garrett is talking with players as if he's still going to be with the Dallas Cowboys - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Quarterback Exit Interview: Can Lamar Jackson beat the regression bug? - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- What the Iran strike means for gas prices - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Carson Wentz faces another 'biggest game' as Eagles face Seahawks on Yahoo Sports app - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- The best fantasy players of the last decade, according to 'The People' - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Why Trump will lose in 2020 - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Dalvin Cook's return could be huge for Vikings as they face Saints on Yahoo Sports app - Yahoo Sports [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- Iran has the capability to launch cyber attacks on very short notice, expert says - Yahoo Finance [Last Updated On: January 4th, 2020] [Originally Added On: January 4th, 2020]
- One Million Moms starts petition against 'irresponsible and tasteless' Burger King ad featuring a curse word - Yahoo Food [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Canada's Trudeau: Iran plane victims would be alive had there been no regional tensions - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- During impeachment trial, Trump will be chilling in Swiss resort - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- 10 insights into Netflixs Aaron Hernandez documentary from executive producer - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Odell Beckham Jr. handing out wads of cash to LSU players is one of the best celebrations ever - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Why US Attorney General William Barr's attacks on Apple are being ignored by investors - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- How Ed Orgeron persevered through all the jokes, firings and failure to win it all at LSU - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Chicago Bears get Jake Fromm in the latest Mock Draft from Yahoo Sports - Windy City Gridiron [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- 'Jeopardy! GOAT': James Holzhauer and Ken Jennings battle it out down to the final clue - Yahoo Celebrity [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Parnas said he is speaking out because he is afraid of William Barr - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Robert Downey Jr. explains why he picked 'Dolittle' for his first non-Marvel movie in 6 years - Yahoo Celebrity [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- The economy is continuing to catch up to the stock market: Morning Brief - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- 'You have not seen anything yet,' climate activist Greta says ahead of Davos - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Kyrie Irving is back, but what does it mean for the Nets? - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Rand Paul Slams the Bidens over Alleged Corruption: It Smells to High Heaven - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Trump should 'absolutely' get credit for changing the China conversation: analyst - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Why traders playing oil like its 2010 are 'getting their heads handed to them' - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Israel's F-35I Adir Is Taking America's Stealth Fighter To A Whole Other Level - Yahoo News [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Consumers are starting to feel streaming fatigue, analyst says - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Damn straight the NBA needs him: Why Zion Williamsons debut is so important - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Baby dies after eating dishwashing powder while mum went on partying spree - Yahoo News Australia [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- A.J. Styles on 2016 WWE debut: 'It couldn't have been any better' - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Curt Schilling doesn't deserve to be in the baseball Hall of Fame - Yahoo Sports [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Trump's Apple threat would put every iPhone on Earth at risk - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Crypto Exchange Binance to Partner With Yahoo's Japanese Divisions - Bitcoinist [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Verizon introduces OneSearch a new privacy-focused search engine - The Verge [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Trump has discredited the American experiment: Robert Kennedy Jr. - Yahoo Finance [Last Updated On: January 18th, 2020] [Originally Added On: January 18th, 2020]
- Shopify, Bed Bath & Beyond, Google, Apple: Companies to Watch - Yahoo Finance [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Trump is elevating judges who could gut the Voting Rights Act - Yahoo News [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Tesla Bruises Another Hedge Fund With Bearish GMT Facing Losses - Yahoo Finance [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- How to fix the Lions: Keep Matthew Stafford and draft Tua Tagovailoa - Yahoo Sports [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Lululemon exec: Mental health is the 'next major step in our journey' - Yahoo Finance [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- How Barbie has survived for over 60 years in a 'volatile' toy industry - Yahoo Finance [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Olivia Wilde wants to change the way sex scenes are filmed: 'Demand this new standard' - Yahoo Celebrity [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Did Iran Manage to Find a Weak Spot in the F-35's Stealth? - Yahoo News [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Cans suck the THC buzz out of pot drinks. Where does that leave Canopy Growth? - Yahoo Sports [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- Coronavirus updates: The latest from around the world - Yahoo Finance [Last Updated On: February 14th, 2020] [Originally Added On: February 14th, 2020]
- The 10 richest Americans are just beginning to take sides in the 2020 presidential race - Yahoo News Canada [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Coronavirus in China may have severely stunted one of Walmart's hottest businesses - Yahoo Finance [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- 3 NFL teams that should try to sign Teddy Bridgewater - Yahoo Sports [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Kate Middleton Is Reportedly 'So Happy' to Have More Royal Duties - Yahoo Lifestyle [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Lakers eke out win over Celtics by a pinkie - Yahoo Sports [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Pope appears to give thumbs down to Trump's Mideast peace plan - Yahoo News [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- The 'skull breaker challenge' is trending on TikTok. Why doctors say it could be fatal. - Yahoo Food [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Packers aggressively committed to bringing future NFL draft to Green Bay - Yahoo Sports [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- What will the coronavirus do to cruise ships - Yahoo Finance [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Tyson Fury holds all the power in heavyweight division after crowning performance - Yahoo Sports [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Warren Buffett reveals a big change to this year's annual shareholder meeting - Yahoo Finance [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Coronavirus, consumer sentiment, GDP, retail earnings: What to know in the week ahead - Yahoo Finance [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Rohrabacher tells Yahoo he discussed pardon with Assange for proof Russia didn't hack DNC email | TheHill - The Hill [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Yahoo Sports rips on Indy, arguing All-Star Game should be moved - Fox 59 [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Here's what makes the coronavirus similar to and deadlier than SARS - Yahoo Finance [Last Updated On: February 24th, 2020] [Originally Added On: February 24th, 2020]
- Pete Davidson Revealed Why He and Kaia Gerber Broke Up - Yahoo Lifestyle [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- Beyond Meat, Best Buy earnings: What to know in markets Thursday - Yahoo Finance [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- Lost ancient kingdom uncovered in Turkey after farmer finds stone with strange inscriptions - Yahoo News UK [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- No, the Astros' league-leading HBPs in spring training are not retaliation for their cheating - Yahoo Sports [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- The 25 best-performing large cities in the US: Milken Institute - Yahoo Finance [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- Yahoo Sports rips on Indy, urging for All-Star game to be moved - CBS 4 Indianapolis [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]
- Joe Burrow's hand measurement is going to be a big topic of conversation - Yahoo Sports [Last Updated On: February 27th, 2020] [Originally Added On: February 27th, 2020]