Intrinsic value of Bioanalytical Systems - BASI

Previous Close

$1.80

  Intrinsic Value

$0.25

stock screener

  Rating & Target

str. sell

-86%

Previous close

$1.80

 
Intrinsic value

$0.25

 
Up/down potential

-86%

 
Rating

str. sell

We calculate the intrinsic value of BASI 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 2017), $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
   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
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  18.60
  17.24
  16.02
  14.91
  13.92
  13.03
  12.23
  11.50
  10.85
  10.27
  9.74
  9.27
  8.84
  8.46
  8.11
  7.80
  7.52
  7.27
  7.04
  6.84
  6.65
  6.49
  6.34
  6.21
  6.08
  5.98
  5.88
  5.79
  5.71
  5.64
Revenue, $m
  28
  33
  39
  44
  51
  57
  64
  72
  79
  88
  96
  105
  114
  124
  134
  145
  155
  167
  178
  191
  203
  217
  230
  245
  259
  275
  291
  308
  326
  344
Variable operating expenses, $m
  33
  39
  45
  51
  59
  66
  74
  83
  92
  101
  111
  121
  132
  143
  155
  167
  180
  193
  206
  220
  235
  250
  266
  282
  300
  318
  336
  356
  376
  397
Fixed operating expenses, $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
Total operating expenses, $m
  33
  39
  45
  51
  59
  66
  74
  83
  92
  101
  111
  121
  132
  143
  155
  167
  180
  193
  206
  220
  235
  250
  266
  282
  300
  318
  336
  356
  376
  397
Operating income, $m
  -4
  -5
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -14
  -15
  -16
  -18
  -19
  -21
  -22
  -24
  -26
  -28
  -30
  -32
  -34
  -36
  -38
  -40
  -43
  -45
  -48
  -50
  -53
EBITDA, $m
  -3
  -3
  -4
  -4
  -5
  -5
  -6
  -7
  -7
  -8
  -9
  -10
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -20
  -21
  -22
  -24
  -25
  -26
  -28
  -30
  -31
Interest expense (income), $m
  0
  0
  0
  1
  1
  1
  1
  2
  2
  2
  2
  3
  3
  3
  4
  4
  4
  5
  5
  6
  6
  7
  7
  8
  8
  9
  9
  10
  10
  11
  12
Earnings before tax, $m
  -5
  -6
  -7
  -8
  -9
  -10
  -12
  -13
  -14
  -16
  -18
  -19
  -21
  -23
  -25
  -27
  -29
  -31
  -33
  -36
  -38
  -41
  -43
  -46
  -49
  -52
  -55
  -58
  -61
  -65
Tax expense, $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
Net income, $m
  -5
  -6
  -7
  -8
  -9
  -10
  -12
  -13
  -14
  -16
  -18
  -19
  -21
  -23
  -25
  -27
  -29
  -31
  -33
  -36
  -38
  -41
  -43
  -46
  -49
  -52
  -55
  -58
  -61
  -65

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $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
Total assets, $m
  24
  28
  33
  37
  43
  48
  54
  60
  67
  74
  81
  89
  96
  105
  113
  122
  131
  140
  150
  161
  171
  182
  194
  206
  219
  232
  245
  259
  274
  290
Adjusted assets (=assets-cash), $m
  24
  28
  33
  37
  43
  48
  54
  60
  67
  74
  81
  89
  96
  105
  113
  122
  131
  140
  150
  161
  171
  182
  194
  206
  219
  232
  245
  259
  274
  290
Revenue / Adjusted assets
  1.167
  1.179
  1.182
  1.189
  1.186
  1.188
  1.185
  1.200
  1.179
  1.189
  1.185
  1.180
  1.188
  1.181
  1.186
  1.189
  1.183
  1.193
  1.187
  1.186
  1.187
  1.192
  1.186
  1.189
  1.183
  1.185
  1.188
  1.189
  1.190
  1.186
Average production assets, $m
  18
  21
  25
  29
  33
  37
  41
  46
  51
  56
  62
  68
  74
  80
  86
  93
  100
  107
  115
  123
  131
  139
  148
  157
  167
  177
  187
  198
  209
  221
Working capital, $m
  -1
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -4
  -4
  -5
  -5
  -5
  -6
  -6
  -7
  -7
  -8
  -8
  -9
  -10
  -10
  -11
  -11
  -12
  -13
  -14
  -14
  -15
  -16
Total debt, $m
  6
  9
  11
  14
  17
  20
  24
  27
  31
  35
  40
  44
  49
  53
  58
  63
  69
  74
  80
  86
  92
  99
  106
  113
  120
  128
  136
  144
  153
  162
Total liabilities, $m
  14
  16
  19
  22
  25
  28
  32
  35
  39
  43
  47
  52
  56
  61
  66
  71
  77
  82
  88
  94
  100
  107
  113
  121
  128
  136
  143
  152
  160
  170
Total equity, $m
  10
  12
  14
  16
  18
  20
  22
  25
  28
  31
  34
  37
  40
  43
  47
  51
  54
  58
  62
  67
  71
  76
  81
  86
  91
  96
  102
  108
  114
  120
Total liabilities and equity, $m
  24
  28
  33
  38
  43
  48
  54
  60
  67
  74
  81
  89
  96
  104
  113
  122
  131
  140
  150
  161
  171
  183
  194
  207
  219
  232
  245
  260
  274
  290
Debt-to-equity ratio
  0.620
  0.740
  0.830
  0.910
  0.970
  1.020
  1.060
  1.100
  1.130
  1.150
  1.180
  1.200
  1.210
  1.230
  1.240
  1.250
  1.270
  1.280
  1.280
  1.290
  1.300
  1.310
  1.310
  1.320
  1.320
  1.330
  1.330
  1.340
  1.340
  1.340
Adjusted equity ratio
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415
  0.415

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -5
  -6
  -7
  -8
  -9
  -10
  -12
  -13
  -14
  -16
  -18
  -19
  -21
  -23
  -25
  -27
  -29
  -31
  -33
  -36
  -38
  -41
  -43
  -46
  -49
  -52
  -55
  -58
  -61
  -65
Depreciation, amort., depletion, $m
  2
  2
  2
  3
  3
  4
  4
  5
  5
  6
  6
  7
  7
  8
  9
  9
  10
  11
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  21
  22
Funds from operations, $m
  -3
  -3
  -4
  -5
  -6
  -6
  -7
  -8
  -9
  -10
  -11
  -13
  -14
  -15
  -16
  -18
  -19
  -20
  -22
  -23
  -25
  -27
  -28
  -30
  -32
  -34
  -36
  -38
  -40
  -43
Change in working capital, $m
  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
  -1
  -1
Cash from operations, $m
  -3
  -3
  -4
  -5
  -5
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -16
  -17
  -18
  -20
  -21
  -23
  -24
  -26
  -28
  -30
  -31
  -33
  -35
  -37
  -40
  -42
Maintenance CAPEX, $m
  -2
  -2
  -2
  -2
  -3
  -3
  -4
  -4
  -5
  -5
  -6
  -6
  -7
  -7
  -8
  -9
  -9
  -10
  -11
  -11
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
New CAPEX, $m
  -3
  -3
  -3
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -8
  -8
  -9
  -9
  -10
  -10
  -10
  -11
  -11
  -12
Cash from investing activities, $m
  -5
  -5
  -5
  -6
  -7
  -7
  -9
  -9
  -10
  -10
  -11
  -12
  -13
  -13
  -14
  -16
  -16
  -17
  -19
  -19
  -20
  -21
  -23
  -24
  -26
  -27
  -28
  -30
  -31
  -33
Free cash flow, $m
  -7
  -8
  -9
  -11
  -12
  -14
  -15
  -17
  -19
  -20
  -22
  -24
  -26
  -28
  -30
  -32
  -35
  -37
  -40
  -42
  -45
  -48
  -51
  -54
  -57
  -60
  -63
  -67
  -71
  -75
Issuance/(repayment) of debt, $m
  2
  2
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  5
  5
  5
  5
  5
  6
  6
  6
  6
  7
  7
  7
  7
  8
  8
  8
  9
  9
Issuance/(repurchase) of shares, $m
  7
  7
  9
  10
  11
  12
  14
  16
  17
  19
  21
  22
  24
  26
  28
  30
  33
  35
  37
  40
  43
  45
  48
  51
  54
  57
  60
  64
  68
  71
Cash from financing (excl. dividends), $m  
  9
  9
  12
  13
  14
  15
  17
  20
  21
  23
  25
  26
  29
  31
  33
  35
  38
  41
  43
  46
  49
  52
  55
  58
  61
  65
  68
  72
  77
  80
Total cash flow (excl. dividends), $m
  1
  2
  2
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  4
  4
  5
  5
  5
  5
  5
  6
Retained Cash Flow (-), $m
  -7
  -7
  -9
  -10
  -11
  -12
  -14
  -16
  -17
  -19
  -21
  -22
  -24
  -26
  -28
  -30
  -33
  -35
  -37
  -40
  -43
  -45
  -48
  -51
  -54
  -57
  -60
  -64
  -68
  -71
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
  -5
  -6
  -7
  -8
  -9
  -10
  -12
  -13
  -15
  -16
  -18
  -20
  -21
  -23
  -25
  -27
  -29
  -32
  -34
  -36
  -39
  -41
  -44
  -46
  -49
  -52
  -55
  -59
  -62
  -66
Discount rate, %
  6.30
  6.62
  6.95
  7.29
  7.66
  8.04
  8.44
  8.86
  9.31
  9.77
  10.26
  10.78
  11.31
  11.88
  12.47
  13.10
  13.75
  14.44
  15.16
  15.92
  16.72
  17.55
  18.43
  19.35
  20.32
  21.33
  22.40
  23.52
  24.70
  25.93
PV of cash for distribution, $m
  -5
  -5
  -6
  -6
  -6
  -7
  -7
  -7
  -7
  -6
  -6
  -6
  -5
  -5
  -4
  -4
  -3
  -3
  -2
  -2
  -2
  -1
  -1
  -1
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  68.2
  48.3
  34.4
  24.5
  17.6
  12.6
  9.1
  6.6
  4.8
  3.5
  2.5
  1.8
  1.3
  1.0
  0.7
  0.5
  0.4
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Bioanalytical systems, Inc. is an international contract research company providing drug discovery and development services and analytical instruments. The Company operates in two segments: contract research services and research products. The contract research services segment provides research and development support on a contract basis to pharmaceutical companies. The research products segment provides liquid chromatography, electrochemical and physiological monitoring products to pharmaceutical companies, universities, government research centers, and medical research institutions. The Company supports the preclinical and clinical development needs of researchers and clinicians for small molecule and large biomolecule drug candidates. The contract research services segment provides screening and pharmacological testing, preclinical safety testing, formulation development, regulatory compliance and quality control testing.

FINANCIAL RATIOS  of  Bioanalytical Systems (BASI)

Valuation Ratios
P/E Ratio 14.8
Price to Sales 0.6
Price to Book 1.9
Price to Tangible Book
Price to Cash Flow 14.8
Price to Free Cash Flow 14.8
Growth Rates
Sales Growth Rate 20%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -100%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 62.5%
Total Debt to Equity 62.5%
Interest Coverage 0
Management Effectiveness
Return On Assets 4.9%
Ret/ On Assets - 3 Yr. Avg. -1.4%
Return On Total Capital 8%
Ret/ On T. Cap. - 3 Yr. Avg. -2.4%
Return On Equity 13.3%
Return On Equity - 3 Yr. Avg. -3.5%
Asset Turnover 1.2
Profitability Ratios
Gross Margin 33.3%
Gross Margin - 3 Yr. Avg. 27.9%
EBITDA Margin 12.5%
EBITDA Margin - 3 Yr. Avg. 5.4%
Operating Margin 4.2%
Oper. Margin - 3 Yr. Avg. -2.2%
Pre-Tax Margin 4.2%
Pre-Tax Margin - 3 Yr. Avg. -2.2%
Net Profit Margin 4.2%
Net Profit Margin - 3 Yr. Avg. -2.2%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

BASI stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BASI stock intrinsic value calculation we used $24 million for the last fiscal year's total revenue generated by Bioanalytical Systems. The default revenue input number comes from 2017 income statement of Bioanalytical Systems. 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 BASI stock valuation model: a) initial revenue growth rate of 18.6% 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 6.3%, whose default value for BASI is calculated based on our internal credit rating of Bioanalytical Systems, 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 Bioanalytical Systems.
    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 BASI stock the variable cost ratio is equal to 115.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for BASI 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 7.6% for Bioanalytical Systems.

Corporate tax rate of 27% is the nominal tax rate for Bioanalytical Systems. 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 BASI stock is equal to 0.1%.

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 BASI are equal to 64.3%.

Life of production assets of 10 years is the average useful life of capital assets used in Bioanalytical Systems 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 BASI is equal to -4.7%. 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 - $8 million for Bioanalytical Systems - 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 8 million for Bioanalytical Systems 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 Bioanalytical Systems at the current share price and the inputted number of shares is $0.0 billion.

RELATED COMPANIES Price Int.Val. Rating
CRL Charles River 124.27 85.09  hold
TMO Thermo Fisher 216.85 95.38  str.sell
DHR Danaher 101.29 56.60  sell
LH Laboratory of 186.94 160.87  hold
MTD Mettler-Toledo 602.56 365.91  sell
A Agilent Techno 63.85 67.60  hold
BIO Bio-Rad Labora 305.44 51.35  str.sell

COMPANY NEWS

▶ BASi Reports Second Quarter Results   [May-15-18 08:33AM  GlobeNewswire]
▶ BASi Reports First Quarter Results   [Feb-13-18 07:00AM  ACCESSWIRE]
▶ BASi Announces Enhanced Bioequivalence Capabilities   [Dec-12-17 08:33AM  ACCESSWIRE]
▶ BASi Reports Second Quarter Results   [May-15-17 08:30AM  Business Wire]
▶ BASi Announces Appointment of Scientific Advisor   [May-01-17 11:42AM  Business Wire]
▶ BASi Reports First Quarter Results   [08:30AM  Business Wire]
▶ BASi Names Alan Loch Director of Business Development   [Dec-20-16 02:44PM  Business Wire]
▶ BASi Reports Third Quarter Results   [08:30AM  Business Wire]
▶ BASi Reports Second Quarter Results   [09:56AM  Business Wire]
▶ BASi Launches New Website and E-Catalogue   [Apr-14-16 02:10PM  Business Wire]
▶ BASi Reports First Quarter Results   [09:00AM  Business Wire]
▶ BASi Awards Raturn┬« Systems for Optogenetic Research   [Feb-04-16 11:50AM  Business Wire]
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.