Intrinsic value of Fusion Telecommunications International - FSNN

Previous Close

$3.92

  Intrinsic Value

$4.12

stock screener

  Rating & Target

hold

+5%

Previous close

$3.92

 
Intrinsic value

$4.12

 
Up/down potential

+5%

 
Rating

hold

We calculate the intrinsic value of FSNN 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

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

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, %
  19.61
  20.00
  18.50
  17.15
  15.94
  14.84
  13.86
  12.97
  12.17
  11.46
  10.81
  10.23
  9.71
  9.24
  8.81
  8.43
  8.09
  7.78
  7.50
  7.25
  7.03
  6.82
  6.64
  6.48
  6.33
  6.20
  6.08
  5.97
  5.87
  5.79
  5.71
Revenue, $m
  122
  146
  173
  203
  236
  271
  308
  348
  390
  435
  482
  532
  583
  637
  693
  752
  812
  876
  941
  1,009
  1,080
  1,154
  1,231
  1,311
  1,393
  1,480
  1,570
  1,663
  1,761
  1,863
  1,969
Variable operating expenses, $m
 
  124
  146
  171
  197
  226
  257
  290
  325
  362
  400
  437
  480
  524
  570
  618
  668
  720
  774
  830
  889
  949
  1,012
  1,078
  1,146
  1,217
  1,291
  1,368
  1,449
  1,532
  1,620
Fixed operating expenses, $m
 
  28
  28
  29
  30
  31
  31
  32
  33
  34
  35
  35
  36
  37
  38
  39
  40
  41
  42
  43
  44
  45
  46
  48
  49
  50
  51
  53
  54
  55
  57
Total operating expenses, $m
  130
  152
  174
  200
  227
  257
  288
  322
  358
  396
  435
  472
  516
  561
  608
  657
  708
  761
  816
  873
  933
  994
  1,058
  1,126
  1,195
  1,267
  1,342
  1,421
  1,503
  1,587
  1,677
Operating income, $m
  -8
  -5
  -1
  3
  8
  14
  20
  26
  33
  40
  47
  59
  67
  76
  85
  94
  104
  114
  125
  136
  148
  160
  172
  185
  199
  213
  227
  243
  259
  275
  293
EBITDA, $m
  5
  8
  14
  21
  28
  36
  44
  53
  63
  73
  83
  95
  106
  119
  132
  145
  159
  173
  188
  204
  220
  237
  255
  273
  292
  312
  333
  355
  377
  401
  425
Interest expense (income), $m
  0
  3
  4
  5
  6
  7
  8
  9
  10
  12
  13
  15
  16
  18
  20
  22
  23
  25
  27
  30
  32
  34
  36
  39
  42
  44
  47
  50
  53
  56
  59
Earnings before tax, $m
  -14
  -9
  -5
  -1
  3
  7
  12
  17
  22
  28
  34
  44
  51
  58
  65
  73
  81
  89
  97
  106
  116
  125
  136
  146
  157
  168
  180
  193
  206
  219
  234
Tax expense, $m
  -1
  0
  0
  0
  1
  2
  3
  5
  6
  8
  9
  12
  14
  16
  18
  20
  22
  24
  26
  29
  31
  34
  37
  39
  42
  45
  49
  52
  56
  59
  63
Net income, $m
  -13
  -9
  -5
  -1
  2
  5
  9
  12
  16
  21
  25
  32
  37
  42
  48
  53
  59
  65
  71
  78
  84
  92
  99
  107
  115
  123
  132
  141
  150
  160
  171

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  7
  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
  132
  150
  178
  208
  241
  277
  316
  357
  400
  446
  494
  545
  597
  653
  710
  770
  832
  897
  964
  1,034
  1,107
  1,183
  1,261
  1,343
  1,428
  1,516
  1,608
  1,704
  1,804
  1,909
  2,018
Adjusted assets (=assets-cash), $m
  125
  150
  178
  208
  241
  277
  316
  357
  400
  446
  494
  545
  597
  653
  710
  770
  832
  897
  964
  1,034
  1,107
  1,183
  1,261
  1,343
  1,428
  1,516
  1,608
  1,704
  1,804
  1,909
  2,018
Revenue / Adjusted assets
  0.976
  0.973
  0.972
  0.976
  0.979
  0.978
  0.975
  0.975
  0.975
  0.975
  0.976
  0.976
  0.977
  0.975
  0.976
  0.977
  0.976
  0.977
  0.976
  0.976
  0.976
  0.975
  0.976
  0.976
  0.975
  0.976
  0.976
  0.976
  0.976
  0.976
  0.976
Average production assets, $m
  55
  66
  78
  92
  106
  122
  139
  157
  176
  196
  217
  240
  263
  287
  313
  339
  366
  395
  424
  455
  487
  521
  555
  591
  628
  667
  708
  750
  794
  840
  888
Working capital, $m
  -6
  -11
  -13
  -15
  -17
  -20
  -23
  -26
  -29
  -32
  -36
  -39
  -43
  -47
  -51
  -56
  -60
  -65
  -70
  -75
  -80
  -85
  -91
  -97
  -103
  -110
  -116
  -123
  -130
  -138
  -146
Total debt, $m
  101
  113
  138
  165
  195
  228
  262
  299
  338
  379
  423
  468
  516
  565
  617
  671
  727
  785
  846
  909
  974
  1,042
  1,113
  1,186
  1,263
  1,343
  1,426
  1,512
  1,602
  1,696
  1,794
Total liabilities, $m
  123
  135
  160
  187
  217
  250
  284
  321
  360
  401
  445
  490
  538
  587
  639
  693
  749
  807
  868
  931
  996
  1,064
  1,135
  1,208
  1,285
  1,365
  1,448
  1,534
  1,624
  1,718
  1,816
Total equity, $m
  9
  15
  18
  21
  24
  28
  32
  36
  40
  45
  49
  54
  60
  65
  71
  77
  83
  90
  96
  103
  111
  118
  126
  134
  143
  152
  161
  170
  180
  191
  202
Total liabilities and equity, $m
  132
  150
  178
  208
  241
  278
  316
  357
  400
  446
  494
  544
  598
  652
  710
  770
  832
  897
  964
  1,034
  1,107
  1,182
  1,261
  1,342
  1,428
  1,517
  1,609
  1,704
  1,804
  1,909
  2,018
Debt-to-equity ratio
  11.222
  7.530
  7.760
  7.940
  8.090
  8.210
  8.300
  8.380
  8.450
  8.510
  8.550
  8.600
  8.630
  8.660
  8.690
  8.710
  8.740
  8.750
  8.770
  8.790
  8.800
  8.810
  8.830
  8.840
  8.850
  8.850
  8.860
  8.870
  8.880
  8.880
  8.890
Adjusted equity ratio
  0.040
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -13
  -9
  -5
  -1
  2
  5
  9
  12
  16
  21
  25
  32
  37
  42
  48
  53
  59
  65
  71
  78
  84
  92
  99
  107
  115
  123
  132
  141
  150
  160
  171
Depreciation, amort., depletion, $m
  13
  13
  15
  17
  19
  22
  24
  27
  30
  33
  36
  36
  39
  43
  47
  51
  55
  59
  63
  68
  73
  78
  83
  88
  94
  100
  106
  112
  119
  125
  133
Funds from operations, $m
  -1
  5
  10
  16
  21
  27
  33
  39
  46
  53
  61
  68
  76
  85
  94
  104
  114
  124
  135
  146
  157
  169
  182
  195
  208
  223
  237
  253
  269
  286
  303
Change in working capital, $m
  -1
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
Cash from operations, $m
  0
  7
  12
  18
  24
  30
  36
  42
  49
  57
  64
  72
  80
  89
  98
  108
  118
  129
  139
  151
  162
  175
  187
  201
  215
  229
  244
  260
  276
  293
  311
Maintenance CAPEX, $m
  0
  -8
  -10
  -12
  -14
  -16
  -18
  -21
  -23
  -26
  -29
  -32
  -36
  -39
  -43
  -47
  -51
  -55
  -59
  -63
  -68
  -73
  -78
  -83
  -88
  -94
  -100
  -106
  -112
  -119
  -125
New CAPEX, $m
  -5
  -11
  -12
  -13
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -29
  -30
  -31
  -32
  -33
  -35
  -36
  -37
  -39
  -41
  -42
  -44
  -46
  -48
Cash from investing activities, $m
  -27
  -19
  -22
  -25
  -29
  -32
  -35
  -39
  -42
  -46
  -50
  -54
  -59
  -63
  -68
  -73
  -78
  -84
  -89
  -94
  -100
  -106
  -113
  -119
  -125
  -133
  -141
  -148
  -156
  -165
  -173
Free cash flow, $m
  -27
  -13
  -10
  -7
  -5
  -2
  1
  4
  7
  10
  14
  17
  21
  26
  30
  35
  40
  45
  51
  57
  63
  69
  75
  82
  89
  96
  104
  112
  120
  129
  138
Issuance/(repayment) of debt, $m
  26
  16
  25
  27
  30
  32
  35
  37
  39
  41
  43
  45
  48
  50
  52
  54
  56
  58
  61
  63
  65
  68
  71
  74
  76
  80
  83
  86
  90
  94
  98
Issuance/(repurchase) of shares, $m
  2
  18
  8
  4
  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
Cash from financing (excl. dividends), $m  
  27
  34
  33
  31
  31
  32
  35
  37
  39
  41
  43
  45
  48
  50
  52
  54
  56
  58
  61
  63
  65
  68
  71
  74
  76
  80
  83
  86
  90
  94
  98
Total cash flow (excl. dividends), $m
  0
  21
  23
  25
  27
  30
  35
  40
  46
  52
  57
  62
  69
  75
  82
  89
  96
  104
  111
  119
  128
  137
  146
  155
  165
  176
  187
  198
  210
  223
  236
Retained Cash Flow (-), $m
  5
  -18
  -8
  -4
  -3
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -8
  -8
  -9
  -9
  -10
  -10
  -10
  -11
Prev. year cash balance distribution, $m
 
  3
  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
 
  6
  15
  20
  23
  27
  31
  36
  42
  47
  53
  57
  63
  70
  76
  83
  90
  97
  105
  112
  121
  129
  138
  147
  157
  167
  178
  189
  200
  212
  225
Discount rate, %
 
  13.90
  14.60
  15.32
  16.09
  16.90
  17.74
  18.63
  19.56
  20.54
  21.56
  22.64
  23.77
  24.96
  26.21
  27.52
  28.90
  30.34
  31.86
  33.45
  35.12
  36.88
  38.72
  40.66
  42.69
  44.83
  47.07
  49.42
  51.90
  54.49
  57.21
PV of cash for distribution, $m
 
  6
  11
  13
  13
  12
  12
  11
  10
  9
  7
  6
  5
  4
  3
  2
  2
  1
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  76.6
  72.6
  70.8
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3
  70.3

Fusion Telecommunications International, Inc. is a United States-based provider of integrated cloud solutions, including cloud voice, cloud connectivity, cloud infrastructure, cloud computing, and managed cloud-based applications to businesses, and voice over Internet Protocol (VoIP)-based voice services to carriers. The Company operates through two segments: Business Services and Carrier Services. Through Business Services segment, it provides cloud voice, cloud connectivity, cloud infrastructure, cloud computing and managed cloud-based applications to businesses of all sizes. Its suite of business services includes unified communications as a service, session initiation protocol trunking solution and file sharing solution. The Carrier Services segment includes termination of domestic and international carrier traffic utilizing VoIP technology. It offers solutions to small, medium and large businesses. It offers domestic and international VoIP services to carriers around the world.


Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 8

FINANCIAL RATIOS  of  Fusion Telecommunications International (FSNN)

Valuation Ratios
P/E Ratio -6.2
Price to Sales 0.7
Price to Book 9
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow -16.2
Growth Rates
Sales Growth Rate 19.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 66.7%
Cap. Spend. - 3 Yr. Gr. Rate 38%
Financial Strength
Quick Ratio 2
Current Ratio 0
LT Debt to Equity 1077.8%
Total Debt to Equity 1122.2%
Interest Coverage 0
Management Effectiveness
Return On Assets -11%
Ret/ On Assets - 3 Yr. Avg. -5.7%
Return On Total Capital -13.1%
Ret/ On T. Cap. - 3 Yr. Avg. -9.8%
Return On Equity -113%
Return On Equity - 3 Yr. Avg. -67.4%
Asset Turnover 1
Profitability Ratios
Gross Margin 44.3%
Gross Margin - 3 Yr. Avg. 44.7%
EBITDA Margin -0.8%
EBITDA Margin - 3 Yr. Avg. 3.5%
Operating Margin -6.6%
Oper. Margin - 3 Yr. Avg. -6.5%
Pre-Tax Margin -11.5%
Pre-Tax Margin - 3 Yr. Avg. -10.1%
Net Profit Margin -10.7%
Net Profit Margin - 3 Yr. Avg. -7.3%
Effective Tax Rate 7.1%
Eff/ Tax Rate - 3 Yr. Avg. 19%
Payout Ratio 0%

FSNN stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the FSNN stock intrinsic value calculation we used $122 million for the last fiscal year's total revenue generated by Fusion Telecommunications International. The default revenue input number comes from 2016 income statement of Fusion Telecommunications International. 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 FSNN stock valuation model: a) initial revenue growth rate of 20% 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 13.9%, whose default value for FSNN is calculated based on our internal credit rating of Fusion Telecommunications International, 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 Fusion Telecommunications International.
    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 FSNN stock the variable cost ratio is equal to 85.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $27 million in the base year in the intrinsic value calculation for FSNN 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 Fusion Telecommunications International.

Corporate tax rate of 27% is the nominal tax rate for Fusion Telecommunications International. 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 FSNN 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 FSNN are equal to 45.1%.

Life of production assets of 6.7 years is the average useful life of capital assets used in Fusion Telecommunications International 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 FSNN is equal to -7.4%. 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 - $9 million for Fusion Telecommunications International - 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 22.128 million for Fusion Telecommunications International 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 Fusion Telecommunications International at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
CBB Cincinnati Bel 17.80 1.00  str.sell
T AT&T 37.21 38.35  hold
CMCSA Comcast Cl A 42.50 26.39  sell
CSCO Cisco Systems 41.29 47.49  buy
CTL CenturyLink 17.31 19.51  hold
ALSK Alaska Communi 2.49 3.00  hold
HCOM Hawaiian Telco 29.04 6.26  str.sell
EGHT 8X8 16.60 2.53  str.sell

COMPANY NEWS

▶ "The Bright Lights of 2017"   [Dec-29-17 09:15AM  ACCESSWIRE]
▶ "Will the Bull Market Continue to Run?"   [Nov-29-17 03:00PM  ACCESSWIRE]
▶ Fusion to Participate in Upcoming Investor Conferences   [Nov-22-17 08:40AM  GlobeNewswire]
▶ Fusion Reports Third Quarter 2017 Financial Results   [Nov-13-17 04:05PM  GlobeNewswire]
▶ "Economy Still Growing Strong?"   [Oct-31-17 09:07AM  ACCESSWIRE]
▶ "Keeps On Keepin' On"   [Sep-27-17 09:05AM  ACCESSWIRE]
▶ "Meeting Or Exceeding Expectations"   [Aug-31-17 09:20AM  ACCESSWIRE]
▶ Fusion Reports Second Quarter 2017 Financial Results   [Aug-14-17 04:01PM  Marketwired]
▶ Fusion Added to the Russell Microcap Index   [Jun-26-17 08:45AM  Marketwired]
▶ Fusion Reports First Quarter 2017 Financial Results   [May-10-17 04:01PM  Marketwired]
▶ Fusion Acquires Cloud Services Provider Apptix   [Nov-15-16 09:04AM  Marketwired]
▶ Fusion Reports Third Quarter 2016 Results   [08:58AM  Marketwired]
▶ State Bridge Authority Selects the Fusion Cloud   [Oct-17-16 08:45AM  Marketwired]
Financial statements of FSNN
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

ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.