Mercados españoles cerrados
  • S&P 500

    4.538,94
    +19,31 (+0,43%)
     
  • Nasdaq

    15.140,43
    +11,34 (+0,07%)
     
  • NIKKEI 225

    29.255,55
    +40,03 (+0,14%)
     
  • Dólar/Euro

    1,1659
    +0,0022 (+0,19%)
     
  • Petróleo Brent

    85,44
    +0,36 (+0,42%)
     
  • BTC-EUR

    56.991,24
    +2.881,28 (+5,32%)
     
  • CMC Crypto 200

    1.547,05
    +66,24 (+4,47%)
     
  • Oro

    1.785,90
    +15,40 (+0,87%)
     
  • HANG SENG

    26.136,02
    +348,81 (+1,35%)
     
  • Petróleo WTI

    83,63
    +0,67 (+0,81%)
     
  • EUR/GBP

    0,8430
    -0,0002 (-0,02%)
     
  • Plata

    24,41
    +0,53 (+2,21%)
     
  • IBEX 35

    9.017,90
    +21,60 (+0,24%)
     
  • FTSE 100

    7.223,10
    +5,57 (+0,08%)
     

Estimating The Intrinsic Value Of BlackBerry Limited (TSE:BB)

·5 min de lectura

Does the September share price for BlackBerry Limited (TSE:BB) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

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. 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 BlackBerry

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

-US$20.5m

US$60.0m

US$148.5m

US$197.0m

US$238.0m

US$268.0m

US$292.9m

US$313.3m

US$330.0m

US$343.8m

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x2

Analyst x1

Analyst x1

Est @ 12.61%

Est @ 9.28%

Est @ 6.96%

Est @ 5.33%

Est @ 4.19%

Present Value ($, Millions) Discounted @ 6.3%

-US$19.3

US$53.1

US$124

US$154

US$175

US$186

US$191

US$192

US$190

US$186

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

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 (1.5%) 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 6.3%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$344m× (1 + 1.5%) ÷ (6.3%– 1.5%) = US$7.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$7.3b÷ ( 1 + 6.3%)10= US$3.9b

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$5.4b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of CA$13.1, the company appears around fair value at the time of writing. 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

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 BlackBerry 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 6.3%, which is based on a levered beta of 1.015. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For BlackBerry, we've compiled three fundamental aspects you should assess:

  1. Risks: You should be aware of the 1 warning sign for BlackBerry we've uncovered before considering an investment in the company.

  2. Future Earnings: How does BB'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 High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every Canadian 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.

Nuestro objetivo es crear un lugar seguro y atractivo para que los usuarios puedan establecer conexiones en función de sus intereses y pasiones. A fin de mejorar la experiencia de nuestra comunidad, hemos suspendido los comentarios en artículos temporalmente