Intrinsic value of Lightpath Technologies Cl A - LPTH

Previous Close

$2.57

  Intrinsic Value

$91.06

stock screener

  Rating & Target

str. buy

+999%

  Value-price divergence*

0%

Previous close

$2.57

 
Intrinsic value

$91.06

 
Up/down potential

+999%

 
Rating

str. buy

 
Value-price divergence*

0%

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

We calculate the intrinsic value of LPTH 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 0.1

 

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, %
  21.43
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  17
  27
  42
  63
  91
  129
  177
  237
  312
  401
  507
  629
  769
  927
  1,103
  1,297
  1,509
  1,738
  1,984
  2,247
  2,527
  2,822
  3,133
  3,459
  3,801
  4,158
  4,530
  4,917
  5,320
  5,739
  6,175
Variable operating expenses, $m
 
  10
  15
  22
  32
  45
  62
  84
  110
  142
  179
  222
  272
  327
  389
  458
  533
  614
  700
  793
  892
  996
  1,106
  1,221
  1,342
  1,468
  1,599
  1,736
  1,878
  2,026
  2,180
Fixed operating expenses, $m
 
  9
  9
  10
  10
  10
  10
  11
  11
  11
  12
  12
  12
  12
  13
  13
  13
  14
  14
  14
  15
  15
  15
  16
  16
  17
  17
  18
  18
  18
  19
Total operating expenses, $m
  15
  19
  24
  32
  42
  55
  72
  95
  121
  153
  191
  234
  284
  339
  402
  471
  546
  628
  714
  807
  907
  1,011
  1,121
  1,237
  1,358
  1,485
  1,616
  1,754
  1,896
  2,044
  2,199
Operating income, $m
  2
  8
  18
  31
  49
  73
  104
  143
  191
  248
  316
  395
  486
  587
  701
  826
  963
  1,111
  1,270
  1,440
  1,620
  1,811
  2,011
  2,222
  2,443
  2,673
  2,914
  3,164
  3,424
  3,695
  3,976
EBITDA, $m
  3
  10
  20
  34
  53
  79
  112
  154
  205
  267
  340
  425
  522
  631
  753
  887
  1,034
  1,192
  1,363
  1,545
  1,739
  1,943
  2,159
  2,385
  2,621
  2,869
  3,126
  3,395
  3,674
  3,965
  4,267
Interest expense (income), $m
  0
  0
  0
  0
  0
  1
  1
  2
  2
  3
  4
  5
  6
  8
  9
  11
  13
  15
  18
  20
  23
  26
  29
  32
  35
  39
  43
  46
  50
  55
  59
Earnings before tax, $m
  2
  8
  18
  31
  49
  72
  103
  141
  188
  245
  312
  390
  479
  580
  692
  815
  950
  1,095
  1,252
  1,419
  1,597
  1,785
  1,983
  2,190
  2,407
  2,634
  2,871
  3,117
  3,374
  3,640
  3,917
Tax expense, $m
  1
  2
  5
  8
  13
  20
  28
  38
  51
  66
  84
  105
  129
  157
  187
  220
  256
  296
  338
  383
  431
  482
  535
  591
  650
  711
  775
  842
  911
  983
  1,058
Net income, $m
  1
  6
  13
  22
  35
  53
  75
  103
  138
  179
  228
  285
  350
  423
  505
  595
  693
  800
  914
  1,036
  1,166
  1,303
  1,447
  1,599
  1,757
  1,923
  2,096
  2,276
  2,463
  2,657
  2,860

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $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
  0
Total assets, $m
  16
  21
  32
  48
  70
  98
  135
  182
  238
  307
  387
  481
  588
  709
  843
  992
  1,154
  1,329
  1,517
  1,718
  1,932
  2,157
  2,395
  2,645
  2,906
  3,179
  3,463
  3,759
  4,067
  4,388
  4,721
Adjusted assets (=assets-cash), $m
  13
  21
  32
  48
  70
  98
  135
  182
  238
  307
  387
  481
  588
  709
  843
  992
  1,154
  1,329
  1,517
  1,718
  1,932
  2,157
  2,395
  2,645
  2,906
  3,179
  3,463
  3,759
  4,067
  4,388
  4,721
Revenue / Adjusted assets
  1.308
  1.286
  1.313
  1.313
  1.300
  1.316
  1.311
  1.302
  1.311
  1.306
  1.310
  1.308
  1.308
  1.307
  1.308
  1.307
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
  1.308
Average production assets, $m
  4
  6
  10
  15
  21
  30
  42
  56
  73
  94
  119
  148
  181
  218
  259
  305
  355
  408
  466
  528
  594
  663
  736
  813
  893
  977
  1,064
  1,156
  1,250
  1,349
  1,451
Working capital, $m
  8
  8
  12
  18
  27
  38
  52
  70
  92
  118
  149
  185
  226
  273
  324
  381
  444
  511
  583
  661
  743
  830
  921
  1,017
  1,117
  1,222
  1,332
  1,446
  1,564
  1,687
  1,815
Total debt, $m
  0
  3
  7
  13
  22
  33
  47
  65
  87
  113
  144
  180
  221
  268
  320
  377
  439
  507
  579
  656
  739
  826
  917
  1,013
  1,114
  1,219
  1,328
  1,442
  1,561
  1,684
  1,813
Total liabilities, $m
  5
  8
  12
  18
  27
  38
  52
  70
  92
  118
  149
  185
  226
  273
  325
  382
  444
  512
  584
  661
  744
  831
  922
  1,018
  1,119
  1,224
  1,333
  1,447
  1,566
  1,689
  1,818
Total equity, $m
  11
  13
  20
  30
  43
  60
  83
  112
  147
  189
  238
  296
  362
  436
  519
  610
  709
  817
  933
  1,057
  1,188
  1,327
  1,473
  1,626
  1,787
  1,955
  2,130
  2,312
  2,501
  2,699
  2,903
Total liabilities and equity, $m
  16
  21
  32
  48
  70
  98
  135
  182
  239
  307
  387
  481
  588
  709
  844
  992
  1,153
  1,329
  1,517
  1,718
  1,932
  2,158
  2,395
  2,644
  2,906
  3,179
  3,463
  3,759
  4,067
  4,388
  4,721
Debt-to-equity ratio
  0.000
  0.240
  0.370
  0.460
  0.510
  0.540
  0.570
  0.580
  0.590
  0.600
  0.610
  0.610
  0.610
  0.610
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
Adjusted equity ratio
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615
  0.615

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  1
  6
  13
  22
  35
  53
  75
  103
  138
  179
  228
  285
  350
  423
  505
  595
  693
  800
  914
  1,036
  1,166
  1,303
  1,447
  1,599
  1,757
  1,923
  2,096
  2,276
  2,463
  2,657
  2,860
Depreciation, amort., depletion, $m
  1
  1
  2
  3
  4
  6
  8
  11
  15
  19
  24
  30
  36
  44
  52
  61
  71
  82
  93
  106
  119
  133
  147
  163
  179
  195
  213
  231
  250
  270
  290
Funds from operations, $m
  1
  7
  15
  25
  40
  59
  83
  114
  152
  198
  252
  314
  386
  467
  557
  656
  764
  881
  1,007
  1,142
  1,285
  1,436
  1,595
  1,761
  1,936
  2,118
  2,309
  2,507
  2,713
  2,927
  3,150
Change in working capital, $m
  -1
  3
  4
  6
  8
  11
  14
  18
  22
  26
  31
  36
  41
  46
  52
  57
  62
  67
  72
  77
  82
  87
  91
  96
  100
  105
  109
  114
  119
  123
  128
Cash from operations, $m
  2
  4
  10
  19
  31
  48
  69
  96
  130
  172
  221
  278
  345
  420
  505
  599
  702
  814
  935
  1,064
  1,202
  1,349
  1,503
  1,665
  1,836
  2,014
  2,199
  2,393
  2,594
  2,804
  3,022
Maintenance CAPEX, $m
  0
  -1
  -1
  -2
  -3
  -4
  -6
  -8
  -11
  -15
  -19
  -24
  -30
  -36
  -44
  -52
  -61
  -71
  -82
  -93
  -106
  -119
  -133
  -147
  -163
  -179
  -195
  -213
  -231
  -250
  -270
New CAPEX, $m
  -1
  -2
  -3
  -5
  -7
  -9
  -11
  -14
  -17
  -21
  -25
  -29
  -33
  -37
  -41
  -46
  -50
  -54
  -58
  -62
  -66
  -69
  -73
  -77
  -80
  -84
  -87
  -91
  -95
  -98
  -102
Cash from investing activities, $m
  -1
  -3
  -4
  -7
  -10
  -13
  -17
  -22
  -28
  -36
  -44
  -53
  -63
  -73
  -85
  -98
  -111
  -125
  -140
  -155
  -172
  -188
  -206
  -224
  -243
  -263
  -282
  -304
  -326
  -348
  -372
Free cash flow, $m
  1
  1
  6
  12
  22
  35
  52
  74
  102
  136
  177
  226
  282
  347
  420
  501
  591
  689
  795
  909
  1,031
  1,161
  1,297
  1,442
  1,593
  1,751
  1,916
  2,089
  2,269
  2,455
  2,650
Issuance/(repayment) of debt, $m
  0
  3
  4
  6
  8
  11
  14
  18
  22
  26
  31
  36
  41
  46
  52
  57
  62
  67
  73
  77
  82
  87
  92
  96
  101
  105
  110
  114
  119
  123
  128
Issuance/(repurchase) of shares, $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
Cash from financing (excl. dividends), $m  
  0
  3
  4
  6
  8
  11
  14
  18
  22
  26
  31
  36
  41
  46
  52
  57
  62
  67
  73
  77
  82
  87
  92
  96
  101
  105
  110
  114
  119
  123
  128
Total cash flow (excl. dividends), $m
  1
  4
  10
  19
  30
  46
  66
  92
  124
  162
  208
  262
  324
  394
  472
  559
  654
  757
  868
  987
  1,113
  1,248
  1,389
  1,538
  1,693
  1,856
  2,026
  2,203
  2,387
  2,579
  2,778
Retained Cash Flow (-), $m
  -3
  -5
  -7
  -10
  -13
  -18
  -23
  -28
  -35
  -42
  -50
  -58
  -66
  -74
  -83
  -91
  -100
  -108
  -116
  -124
  -131
  -139
  -146
  -153
  -161
  -168
  -175
  -182
  -190
  -197
  -205
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
 
  2
  3
  9
  17
  28
  43
  63
  89
  120
  159
  204
  258
  319
  389
  467
  554
  649
  752
  863
  982
  1,109
  1,243
  1,384
  1,533
  1,688
  1,851
  2,021
  2,198
  2,382
  2,573
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  2
  3
  8
  14
  22
  31
  43
  55
  69
  83
  97
  110
  121
  131
  137
  141
  141
  138
  133
  125
  115
  103
  91
  78
  66
  54
  43
  34
  26
  19
Current shareholders' claim on cash, %
  100
  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
  100.0

LightPath Technologies, Inc. is a manufacturer and integrator of families of precision molded aspheric optics, fiber-optic collimator, GRADIUM glass lenses and other optical materials used to produce products that manipulate light. The Company designs, develops, manufactures and distributes optical components and assemblies utilizing the optical processes and manufacturing technologies. The Company also performs research and development for optical solutions for the traditional optics markets and communications markets. The Company's products are incorporated into a range of applications by its customers in various industries, including defense products, medical devices, laser aided industrial tools, automotive safety applications, barcode scanners, optical data storage, hybrid fiber coax datacom, telecommunications, machine vision and sensors.

FINANCIAL RATIOS  of  Lightpath Technologies Cl A (LPTH)

Valuation Ratios
P/E Ratio 40.1
Price to Sales 2.4
Price to Book 3.6
Price to Tangible Book
Price to Cash Flow 20
Price to Free Cash Flow 40.1
Growth Rates
Sales Growth Rate 21.4%
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 NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 6.9%
Ret/ On Assets - 3 Yr. Avg. -0.5%
Return On Total Capital 10%
Ret/ On T. Cap. - 3 Yr. Avg. -0.8%
Return On Equity 10.5%
Return On Equity - 3 Yr. Avg. -0.9%
Asset Turnover 1.2
Profitability Ratios
Gross Margin 52.9%
Gross Margin - 3 Yr. Avg. 45.8%
EBITDA Margin 17.6%
EBITDA Margin - 3 Yr. Avg. 8.7%
Operating Margin 11.8%
Oper. Margin - 3 Yr. Avg. 3.9%
Pre-Tax Margin 11.8%
Pre-Tax Margin - 3 Yr. Avg. 1.5%
Net Profit Margin 5.9%
Net Profit Margin - 3 Yr. Avg. -0.4%
Effective Tax Rate 50%
Eff/ Tax Rate - 3 Yr. Avg. 16.7%
Payout Ratio 0%

LPTH stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the LPTH stock intrinsic value calculation we used $17 million for the last fiscal year's total revenue generated by Lightpath Technologies Cl A. The default revenue input number comes from 2016 income statement of Lightpath Technologies Cl A. 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 LPTH stock valuation model: a) initial revenue growth rate of 60% 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 4.3%, whose default value for LPTH is calculated based on our internal credit rating of Lightpath Technologies Cl A, 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 Lightpath Technologies Cl A.
    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 LPTH stock the variable cost ratio is equal to 35.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $9 million in the base year in the intrinsic value calculation for LPTH 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 Lightpath Technologies Cl A.

Corporate tax rate of 27% is the nominal tax rate for Lightpath Technologies Cl A. 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 LPTH 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 LPTH are equal to 23.5%.

Life of production assets of 4 years is the average useful life of capital assets used in Lightpath Technologies Cl A 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 LPTH is equal to 29.4%. 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 - $11 million for Lightpath Technologies Cl A - 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 24.996 million for Lightpath Technologies Cl A 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 Lightpath Technologies Cl A at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
IIVI II-VI 39.95 37.17  hold
DYSL Dynasil of Ame 1.25 0.57  str.sell
COHR Coherent 255.88 3,256.11  str.buy
RTN Raytheon 185.04 243.66  buy
MKSI MKS Instrument 89.90 347.20  str.buy

COMPANY NEWS

▶ LightPath Technologies Up on Earnings Beat   [Sep-15-17 07:13PM  GuruFocus.com]
▶ Explosive Stocks Under $10   [May-23-17 05:15PM  Zacks]
▶ Weekly CFO Buys Highlights   [Jan-17-17 03:59PM  GuruFocus.com]
▶ Weekly CFO Buys Highlight   [Jan-01-17 06:28PM  GuruFocus.com]
▶ LightPath Technologies Launches Updated Global Website   [Jun-09-16 09:00AM  Marketwired]
▶ The 5-Minute Guide to Cablevision Stock   [Mar-31-16 07:40PM  at Motley Fool]
Financial statements of LPTH
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.