Is Darktrace stock undervalued? DCF calculations suggest so

Dr James Fox explores whether Darktrace stock is undervalued having lost more than half of its value after takeover talks failed in late summer.

| More on:

The content of this article was relevant at the time of publishing. Circumstances change continuously and caution should therefore be exercised when relying upon any content contained within this article.

Businesswoman calculating finances in an office

Image source: Getty Images

When investing, your capital is at risk. The value of your investments can go down as well as up and you may get back less than you put in.

Read More

The content of this article is provided for information purposes only and is not intended to be, nor does it constitute, any form of personal advice. Investments in a currency other than sterling are exposed to currency exchange risk. Currency exchange rates are constantly changing, which may affect the value of the investment in sterling terms. You could lose money in sterling even if the stock price rises in the currency of origin. Stocks listed on overseas exchanges may be subject to additional dealing and exchange rate charges, and may have other tax implications, and may not provide the same, or any, regulatory protection as in the UK.

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More.

Darktrace (LSE:DARK) stock has demonstrated extreme volatility over the past year.

The share price is down 30% over 12 months, but the stock soared in July amid takeover talks before slumping when the talks collapsed a month later.

So, with the stock trading at 285p, is Darktrace really undervalued or is it cheap for a reason?

What it does

The Cambridge-based company sells AI technology that autonomously fights back against cyber attacks in real time.

And it seems like a good time to be in the cybersecurity space. Russia’s invasion of Ukraine and rising geopolitical tensions more broadly have created an environment in which cyber crime (occasionally carried out by organisation backed by nation states) is rife.

In early 2022, US President Joe Biden urged companies to tighten their cyber defences. 

Performance

In its last update, Darktrace held its guidance for the year. The firm said that first-quarter revenue rose 37% to $126.3m, while annual recurring revenue rose 40.5% to $511.5m on a constant currency basis. Net new customers rose by a third to 7,757.

This is all very positive. And while there have been concerns about price cutting and falling margins, that doesn’t appear to be showing impacting performance.

Moving forward, Darktrace has forecast 30%-33% revenue growth for 2023, but predicted exchange rates will act as a drag on revenue growth this year.

Attractive valuation

There’s no consensus on the best way to value shares. And with growth stocks it becomes even more complicated.

That’s because forecasting future earnings is a larger part of the equation, and that’s difficult. It raises questions like how long the current growth rate can be sustained, or whether adoption will grow over time.

Today I’m looking at discounted cash flow calculations with a 10-year exit.

Analysts suggest that free cash flow will grow eightfold in 2023 and 2024 before slowing across the next eight years.

Using these figures and a discount rate of around 8%, I reach an equity value of $4.8bn. When divided by the number of shares and compared to the current share price, I can see that the stock is undervalued by 50%.

That’s clearly very attractive, and it certainly raises my interest in the stock.

But it’s important to recognise that forecasting future cash flow is difficult. I’ve used the average forecast from analysts online, but others will vary.

The above calculation suggests a fair share price of 559p. That’s broadly in line with Numis, which recently set a price target of 520p.

So, it does appear that Darktrace is undervalued at this moment in time. That could partially reflect the scandal that impacted the firm in 2022. A founder, Nicole Eagan, was accused of being part of a clique that inflated figures in the sale of Autonomy to Hewlett Packard in 2011.

Despite this, I’m looking to add Darktrace to my portfolio and I’m searching for a good entry point.

Should you invest, the value of your investment may rise or fall and your capital is at risk. Before investing, your individual circumstances should be assessed. Consider taking independent financial advice.

James Fox has no position in any of the shares mentioned. The Motley Fool UK has no position in any of the shares mentioned. Views expressed on the companies mentioned in this article are those of the writer and therefore may differ from the official recommendations we make in our subscription services such as Share Advisor, Hidden Winners and Pro. Here at The Motley Fool we believe that considering a diverse range of insights makes us better investors.

More on Investing Articles

Young mixed-race couple sat on the beach looking out over the sea
Investing Articles

I’d put £20K in an ISA now to target a £1,900 monthly second income in future!

Christopher Ruane shares why he thinks a long-term approach to investing and careful selection of shares could help him build…

Read more »

Mature couple at the beach
Investing Articles

6 stocks that Fools have been buying!

Our Foolish freelancers are putting their money where their mouths are and buying these stocks in recent weeks.

Read more »

Black woman using loudspeaker to be heard
Investing Articles

I was right about the Barclays share price! Here’s what I think happens next

Jon Smith explains why he still feels the Barclays share price is undervalued and flags up why updates on its…

Read more »

Investing Articles

Where I’d start investing £8,000 in April 2024

Writer Ben McPoland highlights two areas of the stock market that he would target if he were to start investing…

Read more »

View of Tower Bridge in Autumn
Investing Articles

Ahead of the ISA deadline, here are 3 FTSE 100 stocks I’d consider

Jon Smith notes down some FTSE 100 stocks in sectors ranging from property to retail that he thinks could offer…

Read more »

Young female business analyst looking at a graph chart while working from home
Investing Articles

Why I think Rolls-Royce shares will pay a dividend in 2024

Stephen Wright thinks Rolls-Royce shares are about to pay a dividend again. But he isn’t convinced this is something investors…

Read more »

Investing Articles

1 of the best UK shares to consider buying in April

Higher gold prices and a falling share price have put this FTSE 250 stock on Stephen Wright's list of UK…

Read more »

Person holding magnifying glass over important document, reading the small print
Investing Articles

The market is wrong about this FTSE 250 stock. I’m buying it in April

Stephen Wright thinks investors should look past a 49% decline in earnings per share and consider investing in a FTSE…

Read more »