【don brown funeral home in ayden north carolina】An Intrinsic Calculation For Pacira Pharmaceuticals, Inc. (NASDAQ:PCRX) Shows It’s 34.81% Undervalued
In this don brown funeral home in ayden north carolinaarticle I am going to calculate the intrinsic value of Pacira Pharmaceuticals, Inc. (
NASDAQ:PCRX
) by projecting its future cash flows and then discounting them to today’s value. I will use the Discounted Cash Flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the
Simply Wall St analysis model
. Please also note that this article was written in January 2019 so be sure check out the updated calculation by following the link below.
View our latest analysis for Pacira Pharmaceuticals
Is PCRX fairly valued?
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 five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount this to its value today and sum up the total to get the present value of these cash flows.
5-year cash flow estimate
2019
2020
2021
2022
2023
Levered FCF ($, Millions)
$53.53
$78.53
$118.27
$159.43
$184.94
Source
Analyst x4
Analyst x4
Analyst x3
Analyst x3
Est @ 16%, capped from 19.39%
Present Value Discounted @ 8.59%
$49.29
$66.59
$92.36
$114.66
$122.49
Present Value of 5-year Cash Flow (PVCF)
= US$445m
We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.9%. We discount this to today’s value at a cost of equity of 8.6%.
Terminal Value (TV)
= FCF
2023
× (1 + g) ÷ (r – g) = US$185m × (1 + 2.9%) ÷ (8.6% – 2.9%) = US$3.4b
Present Value of Terminal Value (PVTV)
= TV / (1 + r)
5
= US$3.4b ÷ ( 1 + 8.6%)
5
= US$2.2b
The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$2.7b. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number.
This results in an intrinsic value of $65.21
. Compared to the current share price of $42.51, the stock is quite good value at a 35% discount to what it is available for right now.
NasdaqGS:PCRX Intrinsic Value Export January 2nd 19
Important assumptions
I’d like to point out that 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 my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at Pacira Pharmaceuticals as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 8.6%, which is based on a levered beta of 0.800. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
Story continues
Next Steps:
Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For PCRX, there are three relevant factors you should look at:
Financial Health
: Does PCRX have a healthy balance sheet? Take a look at our
free balance sheet analysis with six simple checks
on key factors like leverage and risk.
Future Earnings
: How does PCRX’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
.
Other High Quality Alternatives
: Are there other high quality stocks you could be holding instead of PCRX? 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 does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock just
search here
.
To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.
The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at
.
View comments
下一篇:Data Gumbo Joins Blockchain In Transport Alliance
相关文章:
- Ferrari (RACE) Q3 Earnings Beat Estimates
- AUD/USD Forecast: Bottomed At 0.6038, At Risk Of Losing The 0.6000 Level
- Worldwide Artificial Intelligence in Energy Industry to 2024 - Key Drivers, Challenges and Trends
- U.S. Should Cut the Swiss Some Slack on Currency Manipulation
- Is Microsoft Corporation (MSFT) A Good Stock To Buy?
- Should You Buy AMD Stock?
- AT&T Stock Falls 4%
- As coronavirus misinformation spreads on social media, Facebook removes posts
- The Global Gelatin Market is expected to grow by 248.81 thousand MT during 2020-2024 progressing at a CAGR of 8% during the forecast period
- Natural Gas Price Fundamental Weekly Forecast – Heating Season Begins with Hedge Funds Holding Long Positions
相关推荐:
- Can Guess (GES) Keep the Earnings Surprise Streak Alive?
- Why Is Idexx (IDXX) Down 10.3% Since Last Earnings Report?
- ATIF Holdings Limited Secures Consulting Agreement with Qudrant Creation Inc., Aggregated Agreements Signed Totaled to $4 Million in October 2020
- Arch Coal (ARCH) Down 22.8% Since Last Earnings Report: Can It Rebound?
- HAGENS BERMAN, NATIONAL TRIAL ATTORNEYS, Encourages Crown Castle (CCI) Investors Who Have Suffered Losses to Contact its Attorneys: Securities Fraud Case Filed
- GREATERGOOD.ORG ANNOUNCES “THANK YOUR TEACHER” CHALLENGE ON THE NEW GIRLS’ VOICES AT HOME PLATFORM
- Freedom Trail and Black Heritage Trail Bring History Into Homes Near and Far
- Guardant Health Announces Pricing of Upsized Public Offering
- Trump threatens to deploy U.S. military to quell riots across the country
- IMPORTANT APRIL DEADLINE REMINDER: The Schall Law Firm Announces the Filing of a Class Action Lawsuit Against MGP Ingredients, Inc. and Encourages Investors with Losses in Excess of $100,000 to Contact the Firm
- PRGX Global's (PRGX) Shares March Higher, Can It Continue?
- Pfizer-BioNTech seeks full marketing approval from UK for COVID-19 vaccine
- Hedge Funds Aren’t Done Buying Euronav NV (EURN)
- Key Things To Consider Before Buying Canaccord Genuity Group Inc. (TSE:CF) For Its Dividend
- Insights on the Surgical Sealant/Tissue Patch Global Market to 2025 - Key Drivers and Restraints
- Here's What World Precision Machinery Limited's (SGX:B49) P/E Is Telling Us
- IRS offers new relief options to help with tax bills during coronavirus pandemic
- UK to extend furlough scheme beyond Dec. as BOE pumps in 150bln pounds - The Sun
- Market Sentiment Improves As Investors Pin Hopes on G7 Action
- Hedge Funds Aren’t Done Buying Tech Data Corp (TECD)