Message Font: Serif | Sans-Serif
No. of 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.


Print the post  


What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
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.
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! 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.