Intrinsic value of magicJack VocalTec - CALL

Previous Close

$6.80

  Intrinsic Value

$24.87

stock screener

  Rating & Target

str. buy

+266%

Previous close

$6.80

 
Intrinsic value

$24.87

 
Up/down potential

+266%

 
Rating

str. buy

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

We calculate the intrinsic value of CALL 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, %
  -3.96
  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
  97
  99
  101
  104
  107
  110
  114
  117
  122
  126
  131
  136
  142
  148
  154
  160
  167
  175
  183
  191
  200
  209
  219
  229
  240
  251
  263
  276
  289
  303
  318
Variable operating expenses, $m
 
  74
  76
  78
  80
  82
  85
  87
  90
  94
  97
  96
  100
  104
  108
  113
  118
  123
  129
  135
  141
  147
  154
  161
  169
  177
  186
  195
  204
  214
  224
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
  84
  74
  76
  78
  80
  82
  85
  87
  90
  94
  97
  96
  100
  104
  108
  113
  118
  123
  129
  135
  141
  147
  154
  161
  169
  177
  186
  195
  204
  214
  224
Operating income, $m
  14
  25
  25
  26
  27
  28
  29
  30
  31
  33
  34
  40
  42
  44
  45
  47
  49
  52
  54
  56
  59
  62
  65
  68
  71
  74
  78
  82
  86
  90
  94
EBITDA, $m
  19
  31
  32
  33
  33
  34
  36
  37
  38
  40
  41
  43
  44
  46
  48
  50
  53
  55
  57
  60
  63
  66
  69
  72
  75
  79
  83
  87
  91
  95
  100
Interest expense (income), $m
  0
  0
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  1
  2
  2
  2
  2
  3
  3
  3
  4
  4
  4
  5
  5
  5
  6
  6
  7
  7
  8
Earnings before tax, $m
  14
  25
  25
  26
  27
  28
  29
  30
  31
  32
  33
  39
  41
  42
  44
  45
  47
  49
  51
  53
  56
  58
  60
  63
  66
  69
  72
  75
  79
  82
  86
Tax expense, $m
  9
  7
  7
  7
  7
  7
  8
  8
  8
  9
  9
  11
  11
  11
  12
  12
  13
  13
  14
  14
  15
  16
  16
  17
  18
  19
  19
  20
  21
  22
  23
Net income, $m
  6
  18
  19
  19
  20
  20
  21
  22
  22
  23
  24
  29
  30
  31
  32
  33
  34
  36
  37
  39
  41
  42
  44
  46
  48
  50
  53
  55
  57
  60
  63

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  53
  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
  175
  124
  127
  131
  134
  138
  143
  148
  153
  159
  165
  171
  178
  186
  193
  202
  211
  220
  230
  240
  251
  263
  275
  288
  302
  316
  331
  347
  364
  382
  400
Adjusted assets (=assets-cash), $m
  122
  124
  127
  131
  134
  138
  143
  148
  153
  159
  165
  171
  178
  186
  193
  202
  211
  220
  230
  240
  251
  263
  275
  288
  302
  316
  331
  347
  364
  382
  400
Revenue / Adjusted assets
  0.795
  0.798
  0.795
  0.794
  0.799
  0.797
  0.797
  0.791
  0.797
  0.792
  0.794
  0.795
  0.798
  0.796
  0.798
  0.792
  0.791
  0.795
  0.796
  0.796
  0.797
  0.795
  0.796
  0.795
  0.795
  0.794
  0.795
  0.795
  0.794
  0.793
  0.795
Average production assets, $m
  22
  22
  22
  23
  24
  24
  25
  26
  27
  28
  29
  30
  31
  33
  34
  36
  37
  39
  41
  42
  44
  46
  49
  51
  53
  56
  58
  61
  64
  67
  71
Working capital, $m
  6
  -48
  -49
  -50
  -52
  -53
  -55
  -57
  -59
  -61
  -63
  -66
  -69
  -72
  -75
  -78
  -81
  -85
  -89
  -93
  -97
  -101
  -106
  -111
  -116
  -122
  -128
  -134
  -140
  -147
  -154
Total debt, $m
  0
  -4
  -1
  2
  5
  8
  13
  17
  22
  27
  32
  38
  44
  51
  58
  66
  74
  82
  91
  100
  110
  121
  132
  143
  156
  169
  182
  197
  212
  228
  244
Total liabilities, $m
  116
  112
  115
  118
  121
  124
  129
  133
  138
  143
  148
  154
  160
  167
  174
  182
  190
  198
  207
  216
  226
  237
  248
  259
  272
  285
  298
  313
  328
  344
  360
Total equity, $m
  59
  12
  13
  13
  13
  14
  14
  15
  15
  16
  16
  17
  18
  19
  19
  20
  21
  22
  23
  24
  25
  26
  28
  29
  30
  32
  33
  35
  36
  38
  40
Total liabilities and equity, $m
  175
  124
  128
  131
  134
  138
  143
  148
  153
  159
  164
  171
  178
  186
  193
  202
  211
  220
  230
  240
  251
  263
  276
  288
  302
  317
  331
  348
  364
  382
  400
Debt-to-equity ratio
  0.000
  -0.320
  -0.110
  0.120
  0.360
  0.610
  0.880
  1.140
  1.410
  1.690
  1.960
  2.220
  2.490
  2.750
  3.000
  3.250
  3.490
  3.730
  3.950
  4.170
  4.380
  4.590
  4.790
  4.980
  5.160
  5.330
  5.500
  5.660
  5.810
  5.960
  6.100
Adjusted equity ratio
  0.049
  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
  6
  18
  19
  19
  20
  20
  21
  22
  22
  23
  24
  29
  30
  31
  32
  33
  34
  36
  37
  39
  41
  42
  44
  46
  48
  50
  53
  55
  57
  60
  63
Depreciation, amort., depletion, $m
  5
  7
  7
  7
  7
  7
  7
  7
  7
  7
  7
  2
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  5
  5
  5
  5
  6
  6
Funds from operations, $m
  13
  24
  25
  26
  26
  27
  28
  28
  29
  30
  31
  31
  32
  33
  35
  36
  37
  39
  41
  42
  44
  46
  48
  50
  52
  55
  57
  60
  63
  66
  69
Change in working capital, $m
  -2
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
Cash from operations, $m
  15
  25
  26
  27
  28
  28
  29
  30
  31
  32
  34
  34
  35
  36
  38
  39
  41
  43
  44
  46
  48
  51
  53
  55
  58
  60
  63
  66
  69
  72
  76
Maintenance CAPEX, $m
  0
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -6
New CAPEX, $m
  -1
  0
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
Cash from investing activities, $m
  -41
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -8
  -8
  -8
  -8
  -9
Free cash flow, $m
  -26
  23
  24
  24
  25
  26
  27
  27
  28
  29
  30
  30
  31
  32
  34
  35
  36
  38
  40
  41
  43
  45
  47
  49
  51
  53
  56
  58
  61
  64
  67
Issuance/(repayment) of debt, $m
  0
  -4
  3
  3
  3
  4
  4
  4
  5
  5
  5
  6
  6
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  12
  12
  13
  14
  14
  15
  16
  17
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
  -4
  3
  3
  3
  4
  4
  4
  5
  5
  5
  6
  6
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  12
  12
  13
  14
  14
  15
  16
  17
Total cash flow (excl. dividends), $m
  -26
  19
  26
  27
  28
  29
  31
  32
  33
  34
  36
  36
  37
  39
  41
  42
  44
  46
  48
  51
  53
  55
  58
  61
  63
  66
  70
  73
  76
  80
  84
Retained Cash Flow (-), $m
  -11
  -6
  0
  0
  0
  0
  0
  0
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
Prev. year cash balance distribution, $m
 
  53
  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
 
  66
  26
  27
  28
  29
  30
  31
  32
  34
  35
  35
  37
  38
  40
  42
  43
  45
  47
  50
  52
  54
  57
  59
  62
  65
  68
  71
  75
  78
  82
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
 
  63
  24
  24
  23
  23
  22
  21
  20
  19
  18
  17
  16
  15
  13
  12
  11
  10
  9
  8
  7
  6
  5
  4
  3
  3
  2
  2
  1
  1
  1
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

magicJack VocalTec Ltd. and its subsidiaries is a cloud communications company. The Company provides magicJack devices and other magicJack products and services. The Company also provides additional products and services, which include voice applications on smart phones, as well as the magicJack PLUS, magicJack GO and magicJack EXPRESS, which are updated versions of the magicJack device that have their own central processing unit (CPU) and can connect a regular phone directly to the users broadband modem/router and function as a standalone phone without using a computer. The Company's products and services allow users to make and/or receive free telephone calls to and from anywhere in the world where the customer has broadband access to the Internet, and allows customers to make free calls back to the United States and Canada from anywhere legally permitted in the world.

FINANCIAL RATIOS  of  magicJack VocalTec (CALL)

Valuation Ratios
P/E Ratio 18.2
Price to Sales 1.1
Price to Book 1.8
Price to Tangible Book
Price to Cash Flow 7.3
Price to Free Cash Flow 7.8
Growth Rates
Sales Growth Rate -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 NaN%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 3.5%
Ret/ On Assets - 3 Yr. Avg. 4.5%
Return On Total Capital 11.1%
Ret/ On T. Cap. - 3 Yr. Avg. 15.8%
Return On Equity 11.2%
Return On Equity - 3 Yr. Avg. 16.5%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 62.9%
Gross Margin - 3 Yr. Avg. 64.3%
EBITDA Margin 19.6%
EBITDA Margin - 3 Yr. Avg. 21.6%
Operating Margin 13.4%
Oper. Margin - 3 Yr. Avg. 16.5%
Pre-Tax Margin 14.4%
Pre-Tax Margin - 3 Yr. Avg. 17.1%
Net Profit Margin 6.2%
Net Profit Margin - 3 Yr. Avg. 7.8%
Effective Tax Rate 64.3%
Eff/ Tax Rate - 3 Yr. Avg. 59.9%
Payout Ratio 0%

CALL stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CALL stock intrinsic value calculation we used $97 million for the last fiscal year's total revenue generated by magicJack VocalTec. The default revenue input number comes from 2016 income statement of magicJack VocalTec. 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 CALL 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 4.3%, whose default value for CALL is calculated based on our internal credit rating of magicJack VocalTec, 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 magicJack VocalTec.
    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 CALL stock the variable cost ratio is equal to 75.3%.

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 CALL 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 magicJack VocalTec.

Corporate tax rate of 27% is the nominal tax rate for magicJack VocalTec. 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 CALL 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 CALL are equal to 22.2%.

Life of production assets of 12.2 years is the average useful life of capital assets used in magicJack VocalTec 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 CALL is equal to -48.5%. 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 - $59 million for magicJack VocalTec - 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 16.113 million for magicJack VocalTec 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 magicJack VocalTec at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
VG Vonage Holding 8.12 4.22  sell
T AT&T 35.54 38.64  hold
CTL CenturyLink 19.04 38.97  str.buy
VZ Verizon Commun 49.53 42.87  hold
TEF Telefonica ADR 10.38 7.79  sell
EGHT 8X8 12.40 2.57  str.sell
CMCSA Comcast Cl A 37.22 31.96  hold

COMPANY NEWS

▶ MagicJack reports 2Q loss   [Aug-09-17 11:59PM  Associated Press]
▶ Benzinga's Option Alert Recap From June 16   [Jun-16-17 04:20PM  Benzinga]
▶ magicJack Announces New Chairman of the Board   [May-23-17 08:00AM  GlobeNewswire]
▶ MagicJack reports 1Q loss   [May-10-17 06:18PM  Associated Press]
▶ MagicJack VocalTec to Explore Sale; New CEO Named   [Mar-15-17 06:28PM  at Investopedia]
▶ MagicJack reports 4Q loss   [05:18PM  Associated Press]
▶ magicJack Provides SMB Unit Update   [Jan-24-17 06:06PM  GlobeNewswire]
▶ Is magicJack VocalTec Ltd (CALL) A Good Stock To Buy?   [Dec-20-16 05:04PM  at Insider Monkey]
▶ Deep Value Investing With magicJack   [Dec-15-16 04:21PM  Gurufocus]
▶ 5 Stocks Ripe For Activist Takeovers   [11:08AM  at Insider Monkey]
▶ Magic Jack Investor Calls for Activism   [Aug-31-16 11:00AM  at TheStreet]
▶ magicJack surpasses 100,000 paid mobile app subscribers   [Jun-03-16 08:47AM  GlobeNewswire]
▶ magicJack Launches New magicJack Connect App   [04:30PM  GlobeNewswire]
Financial statements of CALL
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.