Arista Networks, Inc.'s (NYSE:ANET) Intrinsic Value Is Potentially 72% Above Its Share Price




  • In Business
  • 2022-09-24 14:21:30Z
  • By Simply Wall St.
 

Does the September share price for Arista Networks, Inc. (NYSE:ANET) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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 would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Arista Networks

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 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$17b

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 (1.9%) 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 6.1%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = US$3.0b× (1 + 1.9%) ÷ (6.1%- 1.9%) = US$74b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$74b÷ ( 1 + 6.1%)10= US$41b

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$58b. 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$110, the company appears quite good value at a 42% discount to where the stock price trades currently. 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.

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 Arista Networks 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 6.1%, which is based on a levered beta of 0.978. 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Arista Networks, we've compiled three essential aspects you should assess:

  1. Risks: For example, we've discovered 1 warning sign for Arista Networks that you should be aware of before investing here.

  2. Future Earnings: How does ANET'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. 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.

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

COMMENTS

More Related News

GURU Organic Energy Corp. (TSE:GURU) Shares Could Be 29% Below Their Intrinsic Value Estimate
GURU Organic Energy Corp. (TSE:GURU) Shares Could Be 29% Below Their Intrinsic Value Estimate

In this article we are going to estimate the intrinsic value of GURU Organic Energy Corp. ( TSE:GURU ) by taking the...

Should You Think About Buying Telephone and Data Systems, Inc. (NYSE:TDS) Now?
Should You Think About Buying Telephone and Data Systems, Inc. (NYSE:TDS) Now?

Telephone and Data Systems, Inc. ( NYSE:TDS ), might not be a large cap stock, but it saw significant share price...

NWF Group plc
NWF Group plc's (LON:NWF) Has Had A Decent Run On The Stock market: Are Fundamentals In The Driver's Seat?

NWF Group's (LON:NWF) stock up by 8.3% over the past three months. As most would know, long-term fundamentals have a...

A Look At The Fair Value Of Schaltbau Holding AG (HMSE:SLT)
A Look At The Fair Value Of Schaltbau Holding AG (HMSE:SLT)

In this article we are going to estimate the intrinsic value of Schaltbau Holding AG ( HMSE:SLT ) by estimating the...

Is NetLink NBN Trust (SGX:CJLU) Trading At A 26% Discount?
Is NetLink NBN Trust (SGX:CJLU) Trading At A 26% Discount?

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of NetLink NBN Trust...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply

Comments

Top News: Business