Message Font: Serif | Sans-Serif
 
UnThreaded | Threaded | Whole Thread (3) | Ignore Thread Prev | Next
Author: jricer Add to my Favorite Fools Ignore this person (you won't see their posts anymore) Number: of 1173  
Subject: Macromedia DCF Valuation Date: 2/20/2003 11:42 PM
Post New | Post Reply | Reply Later | Create Poll Report this Post | Recommend it!
Recommendations: 3
I've owned Macromedia since late '99 and rode it way up and way back down. I bought it because my wife and I do web development and liked their software. But I've turned over a new leaf and am trying to take a more objective/technical approach to my stocks. So below I've highlighted a Discounted Free Cash Flow valuation that I did for Macromedia. I'm basing this on Matt Richy's article in Fool on the Hill
http://www.fool.com/news/foth/2003/foth030211.htm and the spread sheet that he sent me in relation to that article. This is my first stab at a DCF valuation so a few caveats to start with
a) the data I used is current up to the last 10Q so doesn't include any earnings announcements since 12/31/02
b) this is the first time I've done this so don't trust what you read here
b) comments/criticism would be greatly appreciated.

I started with a stock price of 14.95 and 62 million outstanding shares. Macromedia had 207 million in cash as of their last 10Q. I calculated their trailing twelve month free cash flow to be 20.2 million. That means the stock is trading at a P/FCF of 46 which is pretty high to begin with. Then plugging into the spreadsheet I used the following values:

share dilution: 5% annually
discount rate: 11%
stage 1 growth(next 5 years) - 25%
stage 2 growth(5 years after that) - 18%
stage 3 growth(10 years after that) - 10%
stable growth(all years after next 20) - 3%

I got an intrinsic value of $14.94/share (I actually played with the growth rates to make the DCF valuation equal the current share price). So if you believe that Macromedia is going to grow it's Free Cash Flow at the above rates, then it's current price is "fairly priced" (if the market cap grows at the same rate it will be a 20 billion dollar company in 20 years). You have to jack the growth rates up even higher to consider Macromedia a "bargain" at current levels.

So the question is, are the above growth rates realistic, too high, too low? Does anybody have any comments?

Thanks,

jricer
Post New | Post Reply | Reply Later | Create Poll Report this Post | Recommend it!
Print the post  
UnThreaded | Threaded | Whole Thread (3) | 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

The Story Behind the Story
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