Intrinsic value of Eltek - ELTK

Previous Close

$0.66

  Intrinsic Value

$0.17

stock screener

  Rating & Target

str. sell

-74%

  Value-price divergence*

+16%

Previous close

$0.66

 
Intrinsic value

$0.17

 
Up/down potential

-74%

 
Rating

str. sell

 
Value-price divergence*

+16%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of ELTK stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.0

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -9.76
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  37
  38
  39
  40
  41
  42
  43
  45
  46
  48
  50
  52
  54
  56
  59
  61
  64
  67
  70
  73
  76
  80
  83
  87
  92
  96
  100
  105
  110
  116
  121
Variable operating expenses, $m
 
  9
  9
  10
  10
  10
  11
  11
  11
  12
  12
  13
  13
  14
  14
  15
  16
  16
  17
  18
  19
  19
  20
  21
  22
  23
  24
  26
  27
  28
  29
Fixed operating expenses, $m
 
  32
  33
  33
  34
  35
  36
  37
  38
  39
  40
  41
  42
  43
  44
  45
  46
  47
  48
  50
  51
  52
  53
  55
  56
  57
  59
  60
  62
  63
  65
Total operating expenses, $m
  39
  41
  42
  43
  44
  45
  47
  48
  49
  51
  52
  54
  55
  57
  58
  60
  62
  63
  65
  68
  70
  71
  73
  76
  78
  80
  83
  86
  89
  91
  94
Operating income, $m
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  -1
  0
  1
  1
  2
  3
  4
  6
  7
  8
  10
  11
  13
  15
  17
  19
  22
  24
  27
EBITDA, $m
  0
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  -1
  0
  1
  1
  2
  3
  4
  6
  7
  8
  10
  11
  13
  15
  17
  19
  22
  24
  27
Interest expense (income), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
Earnings before tax, $m
  -3
  -3
  -3
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  0
  0
  1
  2
  3
  4
  5
  6
  8
  9
  11
  13
  14
  16
  18
  21
  23
  26
Tax expense, $m
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  2
  2
  2
  3
  3
  4
  4
  5
  6
  6
  7
Net income, $m
  -4
  -3
  -3
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  0
  0
  1
  1
  2
  3
  4
  5
  6
  7
  8
  9
  10
  12
  13
  15
  17
  19

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  20
  19
  20
  20
  21
  22
  22
  23
  24
  25
  26
  27
  28
  29
  30
  31
  33
  34
  36
  37
  39
  41
  43
  45
  47
  49
  52
  54
  57
  59
  62
Adjusted assets (=assets-cash), $m
  19
  19
  20
  20
  21
  22
  22
  23
  24
  25
  26
  27
  28
  29
  30
  31
  33
  34
  36
  37
  39
  41
  43
  45
  47
  49
  52
  54
  57
  59
  62
Revenue / Adjusted assets
  1.947
  2.000
  1.950
  2.000
  1.952
  1.909
  1.955
  1.957
  1.917
  1.920
  1.923
  1.926
  1.929
  1.931
  1.967
  1.968
  1.939
  1.971
  1.944
  1.973
  1.949
  1.951
  1.930
  1.933
  1.957
  1.959
  1.923
  1.944
  1.930
  1.966
  1.952
Average production assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Working capital, $m
  0
  2
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  5
  5
  5
  5
  5
  6
  6
  6
  7
Total debt, $m
  5
  4
  5
  5
  5
  6
  6
  7
  7
  8
  8
  9
  10
  10
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  22
  23
  25
  26
  28
  30
  31
Total liabilities, $m
  14
  12
  13
  13
  13
  14
  14
  15
  15
  16
  16
  17
  18
  18
  19
  20
  21
  22
  23
  24
  25
  26
  27
  28
  30
  31
  33
  34
  36
  38
  39
Total equity, $m
  7
  7
  7
  7
  8
  8
  8
  8
  9
  9
  9
  10
  10
  11
  11
  12
  12
  13
  13
  14
  14
  15
  16
  17
  17
  18
  19
  20
  21
  22
  23
Total liabilities and equity, $m
  21
  19
  20
  20
  21
  22
  22
  23
  24
  25
  25
  27
  28
  29
  30
  32
  33
  35
  36
  38
  39
  41
  43
  45
  47
  49
  52
  54
  57
  60
  62
Debt-to-equity ratio
  0.714
  0.600
  0.620
  0.650
  0.680
  0.710
  0.740
  0.770
  0.800
  0.840
  0.870
  0.900
  0.930
  0.970
  1.000
  1.030
  1.050
  1.080
  1.110
  1.140
  1.160
  1.190
  1.210
  1.230
  1.260
  1.280
  1.300
  1.320
  1.330
  1.350
  1.370
Adjusted equity ratio
  0.316
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -4
  -3
  -3
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  0
  0
  1
  1
  2
  3
  4
  5
  6
  7
  8
  9
  10
  12
  13
  15
  17
  19
Depreciation, amort., depletion, $m
  2
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Funds from operations, $m
  1
  -3
  -3
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  0
  0
  1
  1
  2
  3
  4
  5
  6
  7
  8
  9
  10
  12
  13
  15
  17
  19
Change in working capital, $m
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from operations, $m
  0
  -3
  -4
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  -1
  0
  1
  1
  2
  3
  4
  4
  5
  7
  8
  9
  10
  12
  13
  15
  17
  19
Maintenance CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
New CAPEX, $m
  -1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from investing activities, $m
  -1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Free cash flow, $m
  -1
  -3
  -4
  -4
  -4
  -4
  -3
  -3
  -3
  -3
  -2
  -2
  -1
  -1
  0
  1
  1
  2
  3
  4
  4
  5
  7
  8
  9
  10
  12
  13
  15
  17
  19
Issuance/(repayment) of debt, $m
  1
  0
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
Issuance/(repurchase) of shares, $m
  0
  3
  4
  4
  4
  4
  4
  3
  3
  3
  2
  2
  2
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  0
  3
  4
  4
  4
  4
  4
  3
  4
  4
  3
  3
  3
  2
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
Total cash flow (excl. dividends), $m
  0
  0
  0
  0
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  2
  3
  4
  5
  6
  7
  8
  9
  10
  12
  13
  15
  17
  18
  20
Retained Cash Flow (-), $m
  3
  -3
  -4
  -4
  -4
  -4
  -4
  -3
  -3
  -3
  -2
  -2
  -2
  -1
  0
  0
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -2
  -2
  -2
  -1
  -1
  0
  1
  1
  2
  2
  3
  4
  5
  6
  7
  8
  9
  11
  12
  14
  16
  17
  19
Discount rate, %
 
  8.30
  8.72
  9.15
  9.61
  10.09
  10.59
  11.12
  11.68
  12.26
  12.88
  13.52
  14.20
  14.91
  15.65
  16.43
  17.26
  18.12
  19.02
  19.97
  20.97
  22.02
  23.12
  24.28
  25.49
  26.77
  28.11
  29.51
  30.99
  32.54
  34.16
PV of cash for distribution, $m
 
  -3
  -3
  -3
  -2
  -2
  -2
  -1
  -1
  -1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  65.8
  42.8
  27.8
  18.2
  12.1
  8.2
  5.7
  4.1
  3.0
  2.4
  1.9
  1.7
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5
  1.5

Eltek Ltd. manufactures, markets and sells custom made printed circuit boards (PCBs), including high density interconnect (HDI), flex-rigid and rigid, with high layer count boards. The Company manufactures and supplies custom made circuitry solutions for use in compact electronic products. The Company's principal customers include manufacturers of defense and aerospace, medical, industrial, telecom and networking equipment, as well as contract electronic manufacturers. The Company designs and develops manufacturing solutions pursuant to interconnect requirements of original equipment manufacturers, and provides its customers with a range of custom designed PCBs, including rigid, double-sided and multi-layer PCBs, as well as flexible circuitry (flex and flex-rigid boards) made of various types of base material. The Company also acts as an agent for the importation of PCBs from South East Asia. The Company provides fabrication of dense multi-layer PCBs.

FINANCIAL RATIOS  of  Eltek (ELTK)

Valuation Ratios
P/E Ratio -1.7
Price to Sales 0.2
Price to Book 1
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow -6.7
Growth Rates
Sales Growth Rate -9.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 0%
Cap. Spend. - 3 Yr. Gr. Rate 0%
Financial Strength
Quick Ratio 0
Current Ratio 0
LT Debt to Equity 28.6%
Total Debt to Equity 71.4%
Interest Coverage 0
Management Effectiveness
Return On Assets -17.8%
Ret/ On Assets - 3 Yr. Avg. -8.1%
Return On Total Capital -30.8%
Ret/ On T. Cap. - 3 Yr. Avg. -14.5%
Return On Equity -47.1%
Return On Equity - 3 Yr. Avg. -21.3%
Asset Turnover 1.6
Profitability Ratios
Gross Margin 8.1%
Gross Margin - 3 Yr. Avg. 12.6%
EBITDA Margin -2.7%
EBITDA Margin - 3 Yr. Avg. 2.2%
Operating Margin -5.4%
Oper. Margin - 3 Yr. Avg. -1.7%
Pre-Tax Margin -8.1%
Pre-Tax Margin - 3 Yr. Avg. -2.6%
Net Profit Margin -10.8%
Net Profit Margin - 3 Yr. Avg. -4.9%
Effective Tax Rate -33.3%
Eff/ Tax Rate - 3 Yr. Avg. -77.8%
Payout Ratio 0%

ELTK stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the ELTK stock intrinsic value calculation we used $37 million for the last fiscal year's total revenue generated by Eltek. The default revenue input number comes from 2016 income statement of Eltek. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our ELTK stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 8.3%, whose default value for ELTK is calculated based on our internal credit rating of Eltek, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Eltek.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of ELTK stock the variable cost ratio is equal to 24.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $31 million in the base year in the intrinsic value calculation for ELTK stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Eltek.

Corporate tax rate of 27% is the nominal tax rate for Eltek. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the ELTK stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for ELTK are equal to 0%.

Life of production assets of 0 years is the average useful life of capital assets used in Eltek operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for ELTK is equal to 5.4%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $7 million for Eltek - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 10.138 million for Eltek is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Eltek at the current share price and the inputted number of shares is $0.0 billion.

RELATED COMPANIES Price Int.Val. Rating
TTMI TTM Technologi 15.70 38.58  str.buy
FLEX Flex Ltd 17.61 18.38  hold
SANM Sanmina 38.45 43.47  hold
TDY Teledyne Techn 161.95 248.53  str.buy
IEC IEC Electronic 4.55 0.34  str.sell
PLXS Plexus 58.58 32.37  sell
SMTX SMTC 1.41 0.67  sell

COMPANY NEWS

▶ Eltek Reports 2017 Second Quarter Financial Results   [Aug-14-17 07:05AM  PR Newswire]
▶ Eltek Ltd. Receives a $1.4 Million Loan From Nistec   [Jun-29-17 04:11AM  PR Newswire]
▶ Eltek Reports 2017 First Quarter Financial Results   [May-17-17 07:00AM  PR Newswire]
▶ Eltek Announces Filing of 2016 Annual Report   [Mar-27-17 04:14PM  PR Newswire]
▶ Eltek Reports 2016 First Quarter Financial Results   [May-18-16 07:40AM  PR Newswire]
▶ Eltek Announces Filing of 2015 Annual Report   [Mar-23-16 10:40AM  PR Newswire]
▶ Eltek Regains Compliance With $1 Bid Price Rule   [Aug-27  06:04AM  PR Newswire]
▶ Eltek Announces Relocation of Its US Subsidiary   [Jun-08  02:30AM  PR Newswire]
▶ Eltek Reports Fourth Quarter and Full Year 2014   [Apr-09  03:32AM  at noodls]
▶ Eltek Announces Filing of 2014 Annual Report   [Apr-02  11:22AM  PR Newswire]
▶ Eltek reports third quarter financial results   [Nov-26  08:05AM  PR Newswire]
▶ Eltek Reports First Quarter Financial Results   [May-27  04:44AM  PR Newswire]
▶ Eltek Announces Filing of 2013 Annual Report   [Apr-29  01:15PM  PR Newswire]
▶ Ceragon Networks announces $17M settlement agreement with Eltek   [Apr-02  05:39AM  at theflyonthewall.com]
▶ Competitive Analysis Of Camtek's 'GreenJet' Soldermask Printer   [Jan-14  02:27PM  at Seeking Alpha]
▶ Eltek Ltd.: A $1.5 Stock Poised To Climb Higher   [Nov-25  10:04AM  at Seeking Alpha]
Financial statements of ELTK
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.