Message Font: Serif | Sans-Serif
 
UnThreaded | Threaded | Whole Thread (2) | Ignore Thread Prev | Next
Author: dzwyer Two stars, 250 posts Old School Fool Add to my Favorite Fools Ignore this person (you won't see their posts anymore) Number: of 1220  
Subject: Re: entry point Date: 4/30/2003 3:25 AM
Post New | Post Reply | Reply Later | Create Poll Report this Post | Recommend it!
Recommendations: 4
As an owner of HAS myself, your question was a good reminder to
reevaluate my investment.

I use the DCF-method to terminate to intrinsic value of HAS.

The current numbers are (10K):

                                02         01          00          99

Net Income                  -170.7       59.7      -144.6       189.0
Operating Cash Flow          473.1      372.5       162.6       391.5
Free Cash Flow               414.4      322.5        37.6       284.0

Change FCF                   +28.5%    +757.7%      -86.8%

As you can see, the changes in FCF (the base of the valuation) are
quite erratic, and therefore difficult to extrapolate. We are walking
on thin ice when making predictions, so we have to apply a big margin
of safety.

I ran the following numbers:

FCF Growth rate
Year 1-5        10%
Year 6-10        5%
Year 11-15       5%
Terminal         3%

Discount rate   11%
Dilution         3%

With that, I get an intrinsic value of $42 per share, which looks
quite comfortable to me.


With the following numbers, even more conservative, I get an intrinsic
value of $31:

FCF Growth rate
Year 1-5         5%
Year 6-10        3%
Year 11-15       3%
Terminal         3%


Now you can play with these numbers, but the general conclusion for me
is that with the current share price of $16, we are still on the safe
side from what we can see today.

Daniel




Post New | Post Reply | Reply Later | Create Poll Report this Post | Recommend it!
Print the post  
UnThreaded | Threaded | Whole Thread (2) | Ignore Thread Prev | Next

Announcements

Foolanthropy 2014!
By working with young, first-time moms, Nurse-Family Partnership is able to truly change lives – for generations to come.
When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Post of the Day:
Macro Economics

Looking at Currency Ratios
What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
Community Home
Speak Your Mind, Start Your Blog, Rate Your Stocks

Community Team Fools - who are those TMF's?
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and "#1 Media Company to Work For" (BusinessInsider 2011)! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.
Advertisement