Discounted Cash Flow Calculation for OTCPK:AKMN.F using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
OTCPK:AKMN.F DCF 1st Stage: Next 10 year cash flow forecast
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
Akumin's share price is below the future cash flow value, and at a moderate discount (> 20%).
Akumin's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Akumin's earnings available for a low price, and how does
this compare to other companies in the same industry?
Akumin's earnings are expected to grow significantly at over 20% yearly.
Akumin's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Akumin's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
2/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
Mr. Riadh Zine-El-Abidine also known as Riadh Zine, serves as Chief Executive Officer and President at Akumin Inc. Mr. Zine serves as President and Chief Executive Officer of Elite Imaging Inc. Mr. Zine is a Principal and Executive Chairman at Roadmap Capital Inc. He co-founded Roadmap Capital Inc. in August 2013. He has more than 15 years of experience executing public or private equity and debt financings, as well as mergers and acquisitions for a wide range of companies in the consumer, retail, healthcare, transportation and industrials sectors. Mr. Zine served as a Managing Director of Global Investment Banking at RBC Capital Markets, where he was responsible for providing strategic and financial advice to many of the largest corporations, entrepreneurs and private equity firms. Prior to joining RBC Capital Markets, he was employed at Royal Bank of Canada on a number of strategic projects, including the merger between Royal Bank of Canada and Bank of Montreal. He worked at a leading Canadian bank on a number of strategic projects. Prior to this, he worked at Royal Bank of Canada on a number of strategic projects. He has been Director at Akumin Inc since August 12, 2015. He served as a Director of Kure Technologies, Inc., (alternate name Unique Broadband Systems Inc.) since May 4, 2015 until February 28, 2017. Mr. Zine holds a M.Sc. in Financial Engineering from École des Hautes Études Commerciales, University of Montréal.
Insufficient data for Riadh Zine to compare compensation growth.
Riadh Zine's remuneration is higher than average for companies of similar size in United States of America.
Management Team Tenure
Average tenure of the
management team in years:
The tenure for the Akumin management team is about average.
Riadh Zine Zine-El-Abidine
CFO & Corporate Secretary
Executive VP & COO
Senior Vice President of Akumin Corp.
Senior Vice President of Operations of Akumin Corp.
Senior VP & General Counsel
Chief Compliance Officer
Vice President of Human Resources
Chief Revenue Officer of Akumin Corp
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The average tenure for the Akumin board of directors is less than 3 years, this suggests a new board.
Akumin Inc. provides outpatient diagnostic imaging services in the United States. As of December 31, 2018, the company operated 95 imaging centers located in Florida, Pennsylvania, Delaware, Texas, Illinois, and Kansas. Its centers provide physicians with imaging capabilities to facilitate the diagnosis and treatment of diseases and disorders, and reduce unnecessary invasive procedures. The company provides a range of medical imaging services, including magnetic resonance imaging, computed tomography, positron emission tomography, nuclear medicine, mammography, ultrasound, digital radiography, fluoroscopy, radiology, arthrography, biopsy, and other diagnostic or interventional radiology procedures; and online medical bill payment services. Akumin Inc. is headquartered in Toronto, Canada.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.