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?

Should you invest £1,000 in Cab Payments right now?

When investing expert Mark Rogers has a stock tip, it can pay to listen. After all, the flagship Motley Fool Share Advisor newsletter he has run for nearly a decade has provided thousands of paying members with top stock recommendations from the UK and US markets. And right now, Mark thinks there are 6 standout stocks that investors should consider buying. Want to see if Cab Payments made the list?

See the 6 stocks

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.

But what does the head of The Motley Fool’s investing team think?

Should you invest £1,000 in Cab Payments right now?

When investing expert Mark Rogers has a stock tip, it can pay to listen. After all, the flagship Motley Fool Share Advisor newsletter he has run for nearly a decade has provided thousands of paying members with top stock recommendations from the UK and US markets.

And right now, Mark thinks there are 6 standout stocks that investors should consider buying. Want to see if Cab Payments made the list?

See the 6 stocks

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

Investing Articles

At a 52-week low but forecast to rise 73%! Is this growth share the FTSE’s top recovery play? 

This FTSE 100 growth share has taken an absolute beating over the past two years but Harvey Jones says the…

Read more »

Investing Articles

This FTSE 250 share offers a juicy 9.8% yield. Will it last?

This well-known FTSE 250 share has a percentage dividend yield approaching double digits. Should Christopher Ruane add the income share…

Read more »

Investing Articles

Is a £333,000 portfolio enough to retire and live off passive income?

A third of a million pounds can generate a serious amount of passive income, but relying on this sum alone…

Read more »

The flag of the United States of America flying in front of the Capitol building
Investing For Beginners

Why FTSE 100 investors should pay attention to ‘Liberation Day’

Jon Smith explains why the upcoming tariff announcement from across the pond could have an impact on the FTSE 100,…

Read more »

Concept of two young professional men looking at a screen in a technological data centre
Investing Articles

Here’s why Nvidia stock fell 13% in March

The Nvidia stock price rise was looking unstoppable. Should investors now be wondering if the same might be true of…

Read more »

US Stock

It’s ISA deadline week! Here’s my 3-step game plan

Jon Smith tries to calm the hype around the last minute ISA rush to buy stocks and explains why he's…

Read more »

Snowing on Jubilee Gardens in London at dusk
Investing Articles

£10,000 invested in BAE Systems shares at Christmas is now worth…

BAE Systems shares have been surging in the FTSE 100 in 2025, driven higher by the wavering US commitment to…

Read more »

Investing Articles

Up 19% in 2 weeks, can the Tesla share price rebound further?

Tesla's first-quarter delivery numbers came out today. Will they help persuade our writer to invest his money at the current…

Read more »