MULEGEEK TECHNOLOGIESMULEGEEK TECHNOLOGIES
  • 4G
  • 5G
  • Broadcast
  • Education
  • Mobile
  • streaming
  • Software
Facebook Twitter Instagram
Facebook Twitter Instagram
MULEGEEK TECHNOLOGIESMULEGEEK TECHNOLOGIES
  • 4G

    Colorado Opens Doubleheader Weekend by Hosting Swarm Friday

    February 2, 2023

    BSNL Offers Cheapest Postpaid Plan at Rs 199: Check Benefits

    January 31, 2023

    Lamar County Sheriff Inmate Booking Report || Jan. 30, 2023

    January 30, 2023

    Cohere Technologies Receives Funding From Bell Ventures for

    January 30, 2023

    With 5.7% CAGR, Enterprise WLAN Market Size Worth USD 9.59

    January 30, 2023
  • 5G

    Sunil Mittal lauds focus on 5G tech in this year’s Budget

    February 2, 2023

    iQOO 11 5G Review: Does It End Your Quest for the Ultimate Smartphone?

    January 31, 2023

    BSNL moves into the private 5G network space – Developing Telecoms

    January 30, 2023

    Oppo Reno8 T 5G and Enco Air3 set to launch on February 3 in India

    January 30, 2023

    Mafab Communications targets infrastructure sharing to push 5G service

    January 30, 2023
  • Broadcast

    2 former Tigers players joining TV broadcast team in 2023

    February 2, 2023

    Longtime Hawaii sports broadcaster Jim Leahey dies at 80

    January 31, 2023

    BBC Arabic Radio Airs Final Broadcast After 85 Years

    January 30, 2023

    Gracey swaps W Series for SailGP broadcast role

    January 30, 2023

    Lte And 5G Broadcast Market Analysis by Growth Facts and Revenue Figures over 2023 – 2032

    January 30, 2023
  • Education

    How technology will transform global education in 2023

    January 27, 2023

    MassBay Community College Offering Free Computer & Technology Education and Training to Unemployed and Underemployed Workers

    January 27, 2023

    Need to focus on reshaping technology education, says CM Naveen Patnaik

    January 26, 2023

    Tech ed students make cornhole sets for Winter Regatta – WJFW-TV

    January 26, 2023

    Ontario updating curriculum for computer, technological education

    January 24, 2023
  • Mobile

    Nova Labs Launches New IoT Integration Arm, 1663™

    February 2, 2023

    Reforms to enable speedy 5G roll outs, help consumers, Telecom News, ET Telecom

    January 31, 2023

    NXP Semiconductor delivers mixed results as mobile and IoT chip demand falters

    January 31, 2023

    Aalto University starting a new doctoral program with Nokia

    January 30, 2023

    ROSALIND FRANKLIN UNIVERSITY ANNOUNCES $1 MILLION IN NEW FUNDING FROM NORTHSHORE UNIVERSITY HEALTH SYSTEM TO EXPAND MOBILE CLINIC COMMUNITY OUTREACH

    January 30, 2023
  • streaming

    Buy or Bootleg: Save Your Favorite Streaming Media by Any Means Necessary

    February 2, 2023

    'The Adam Project' stands out amongst streaming duds – ECM Publishers

    January 31, 2023

    ‘Kidding’ Removed From Showtime Streaming — Full List of Removed Shows

    January 31, 2023

    ‘WWE Monday Night RAW’ (1/30/23) free live stream: How to watch Season 31, Episode 5 online without cable

    January 30, 2023

    Southwest’s Loss, Comcast’s Growth, and Netflix’s Strategy

    January 30, 2023
  • Software

    Azentio Software recognized as a Notable Vendor in Leading Research Firm’s Digital Banking Engagement Platforms Report

    January 31, 2023

    Hackers Use TrickGate Software to Deploy Emotet, REvil, Other Malware

    January 30, 2023

    Updates To ezPaycheck Software Enables Trucking Companies Start Payroll, Mid-Year Easily

    January 30, 2023

    Major government tech contractors use monopolistic vendor-lock to drive revenue: study

    January 30, 2023

    Calibrite launches brand new monitor calibration software suite

    January 29, 2023
MULEGEEK TECHNOLOGIESMULEGEEK TECHNOLOGIES
Home»Software»A Look At The Intrinsic Value Of LiveChat Software S.A. (WSE:LVC)
Software

A Look At The Intrinsic Value Of LiveChat Software S.A. (WSE:LVC)

By mulegeek-February 15, 2022No Comments6 Mins Read
Facebook Twitter Pinterest LinkedIn Tumblr Email
Share
Facebook Twitter LinkedIn Pinterest Email

Does the February share price for LiveChat Software S.A. (WSE:LVC) reflect what it’s really worth? Today, we will estimate the stock’s intrinsic value by estimating the company’s future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for LiveChat Software

Crunching the numbers

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 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.

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) forecast

2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
Levered FCF (PLN, Millions) zł110.0m zł126.0m zł139.0m zł146.8m zł153.7m zł159.8m zł165.5m zł170.8m zł175.9m zł180.9m
Growth Rate Estimate Source Analyst x1 Analyst x1 Analyst x1 Est @ 5.61% Est @ 4.67% Est @ 4.01% Est @ 3.55% Est @ 3.22% Est @ 3% Est @ 2.84%
Present Value (PLN, Millions) Discounted @ 7.5% zł102 zł109 zł112 zł110 zł107 zł103 zł99.7 zł95.7 zł91.7 zł87.7

(“Est” = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = zł1.0b

The second stage is also known as Terminal Value, this is the business’s cash flow after 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 (2.5%) 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 7.5%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = zł181m× (1 + 2.5%) ÷ (7.5%– 2.5%) = zł3.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= zł3.7b÷ ( 1 + 7.5%)10= zł1.8b

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 zł2.8b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of zł97.6, the company appears about fair value at a 10% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula – garbage in, garbage out.

WSE:LVC Discounted Cash Flow February 15th 2022

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 LiveChat Software 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 7.5%, which is based on a levered beta of 0.993. 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:

Although the valuation of a company is important, 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. Preferably you’d apply different cases and assumptions and see how they would impact the company’s valuation. For example, changes in the company’s cost of equity or the risk free rate can significantly impact the valuation. For LiveChat Software, there are three essential factors you should further research:

  1. Risks: For instance, we’ve identified 2 warning signs for LiveChat Software that you should be aware of.
  2. Future Earnings: How does LVC’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 Polish stock every day, so if you want to find the intrinsic value of any other stock 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.

Share. Facebook Twitter Pinterest LinkedIn Tumblr Email
mulegeek-
  • Website

Related Posts

Azentio Software recognized as a Notable Vendor in Leading Research Firm’s Digital Banking Engagement Platforms Report

January 31, 2023

Hackers Use TrickGate Software to Deploy Emotet, REvil, Other Malware

January 30, 2023

Updates To ezPaycheck Software Enables Trucking Companies Start Payroll, Mid-Year Easily

January 30, 2023

Leave A Reply Cancel Reply

Categories
  • 4G
  • 5G
  • Broadcast
  • Education
  • Mobile
  • Software
  • streaming

Subscribe to Updates

Get the latest creative news from FooBar about art, design and business.

Nova Labs Launches New IoT Integration Arm, 1663™

February 2, 2023

Buy or Bootleg: Save Your Favorite Streaming Media by Any Means Necessary

February 2, 2023

Colorado Opens Doubleheader Weekend by Hosting Swarm Friday

February 2, 2023

Sunil Mittal lauds focus on 5G tech in this year’s Budget

February 2, 2023
Facebook Twitter Instagram Pinterest
  • About Us
  • Cookies policy
  • Terms of services
  • Contact us
  • DIsclaimer
© 2023Designed by mulegeek.

Type above and press Enter to search. Press Esc to cancel.

We use cookies on our website to give you the most relevant experience by remembering your preferences and repeat visits. By clicking “Accept All”, you consent to the use of ALL the cookies. However, you may visit "Cookie Settings" to provide a controlled consent.
Cookie SettingsAccept All
Manage consent

Privacy Overview

This website uses cookies to improve your experience while you navigate through the website. Out of these, the cookies that are categorized as necessary are stored on your browser as they are essential for the working of basic functionalities of the website. We also use third-party cookies that help us analyze and understand how you use this website. These cookies will be stored in your browser only with your consent. You also have the option to opt-out of these cookies. But opting out of some of these cookies may affect your browsing experience.
Necessary
Always Enabled
Necessary cookies are absolutely essential for the website to function properly. These cookies ensure basic functionalities and security features of the website, anonymously.
CookieDurationDescription
cookielawinfo-checkbox-analytics11 monthsThis cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Analytics".
cookielawinfo-checkbox-functional11 monthsThe cookie is set by GDPR cookie consent to record the user consent for the cookies in the category "Functional".
cookielawinfo-checkbox-necessary11 monthsThis cookie is set by GDPR Cookie Consent plugin. The cookies is used to store the user consent for the cookies in the category "Necessary".
cookielawinfo-checkbox-others11 monthsThis cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Other.
cookielawinfo-checkbox-performance11 monthsThis cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Performance".
viewed_cookie_policy11 monthsThe cookie is set by the GDPR Cookie Consent plugin and is used to store whether or not user has consented to the use of cookies. It does not store any personal data.
Functional
Functional cookies help to perform certain functionalities like sharing the content of the website on social media platforms, collect feedbacks, and other third-party features.
Performance
Performance cookies are used to understand and analyze the key performance indexes of the website which helps in delivering a better user experience for the visitors.
Analytics
Analytical cookies are used to understand how visitors interact with the website. These cookies help provide information on metrics the number of visitors, bounce rate, traffic source, etc.
Advertisement
Advertisement cookies are used to provide visitors with relevant ads and marketing campaigns. These cookies track visitors across websites and collect information to provide customized ads.
Others
Other uncategorized cookies are those that are being analyzed and have not been classified into a category as yet.
SAVE & ACCEPT