New Zealand markets close in 1 hour 31 minutes
  • NZX 50

    10,946.46
    -72.16 (-0.65%)
     
  • NZD/USD

    0.6252
    +0.0012 (+0.19%)
     
  • NZD/EUR

    0.5935
    +0.0010 (+0.17%)
     
  • ALL ORDS

    6,866.60
    -86.80 (-1.25%)
     
  • ASX 200

    6,689.30
    -74.30 (-1.10%)
     
  • OIL

    110.89
    -0.87 (-0.78%)
     
  • GOLD

    1,821.10
    -0.10 (-0.01%)
     
  • NASDAQ

    11,637.77
    -370.43 (-3.08%)
     
  • FTSE

    7,323.41
    +65.09 (+0.90%)
     
  • Dow Jones

    30,946.99
    -491.31 (-1.56%)
     
  • DAX

    13,231.82
    +45.72 (+0.35%)
     
  • Hang Seng

    22,063.94
    -355.03 (-1.58%)
     
  • NIKKEI 225

    26,759.99
    -289.48 (-1.07%)
     
  • NZD/JPY

    85.1110
    +0.2170 (+0.26%)
     

Estimating The Fair Value Of Liquidity Services, Inc. (NASDAQ:LQDT)

·5-min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Liquidity Services, Inc. (NASDAQ:LQDT) as an investment opportunity 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. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Liquidity Services

Step by step through the calculation

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 begin with, we have to get estimates of the next ten years of cash flows. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$35.7m

US$32.0m

US$29.8m

US$28.6m

US$27.9m

US$27.6m

US$27.5m

US$27.7m

US$27.9m

US$28.2m

Growth Rate Estimate Source

Est @ -15.87%

Est @ -10.53%

Est @ -6.8%

Est @ -4.18%

Est @ -2.35%

Est @ -1.07%

Est @ -0.17%

Est @ 0.46%

Est @ 0.89%

Est @ 1.2%

Present Value ($, Millions) Discounted @ 6.4%

US$33.6

US$28.3

US$24.8

US$22.3

US$20.5

US$19.0

US$17.9

US$16.9

US$16.0

US$15.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$214m

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. 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 6.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$28m× (1 + 1.9%) ÷ (6.4%– 1.9%) = US$645m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$645m÷ ( 1 + 6.4%)10= US$347m

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$561m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$13.4, the company appears about fair value at a 15% 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

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Liquidity Services 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 6.4%, which is based on a levered beta of 1.053. 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. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Liquidity Services, there are three essential elements you should assess:

  1. Risks: For example, we've discovered 2 warning signs for Liquidity Services (1 is concerning!) that you should be aware of before investing here.

  2. Future Earnings: How does LQDT'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.

Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting