# Is Fusion Telecommunications International Inc (NASDAQ:FSNN) Expensive For A Reason? A Look At The Intrinsic Value

Does the share price for Fusion Telecommunications International Inc (NASDAQ:FSNN) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by taking the expected future cash flows and discounting them to today’s value. This is done using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. Please also note that this article was written in December 2017 so be sure check out the updated calculation by following the link below. View our latest analysis for Fusion Telecommunications International

### Step by step through the calculation

I’m using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. In the first stage we need to estimate the cash flows to the business over the next five years. Where possible I use analyst estimates, but when these aren’t available I have extrapolated the previous free cash flow (FCF) from the year before. For this growth rate I used the average annual growth rate over the past five years, but capped at a reasonable level. I then discount the sum of these cash flows to arrive at a present value estimate.

#### 5-year cash flow forecast

 2017 2018 2019 2020 2021 Levered FCF (USD, Millions) \$1.68 \$2.96 \$3.49 \$4.08 \$4.74 Source Analyst x1 Analyst x1 Extrapolated @ (18%, capped from 21.23%) Extrapolated @ (17%, capped from 21.23%) Extrapolated @ (16%, capped from 21.23%) Present Value Discounted @ 8.61% \$1.54 \$2.51 \$2.72 \$2.93 \$3.13

Present Value of 5-year Cash Flow (PVCF)= \$13

The second stage is also known as Terminal Value, this is the business’s cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.5%. We discount this to today’s value at a cost of equity of 8.6%.

Terminal Value (TV) = FCF2021 × (1 + g) ÷ (r – g) = \$5 × (1 + 2.5%) ÷ (8.6% – 2.5%) = \$79

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = \$79 / ( 1 + 8.6%)5 = \$52

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is \$65. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number. This results in an intrinsic value of \$2.91, which, compared to the current share price of \$3.66, we see that Fusion Telecommunications International is fair value, maybe slightly overvalued at the time of writing. 