Please Note: Blog posts are not selected, edited or screened by Seeking Alpha editors.

Interesting Valuation Of Yahoo, 12 Mo PT $50 Per Share, Or 46% Upside

It is a sunday morning in Bei Jing, and having glanced at the recent drop in Yahoo's price, I believe it merited an evaluation and recommendation as to where the company will be heading in the future.

Bloomberg values Alibaba at $160B which values Yahoo's position in it at $38.4B. It is my understanding that Yahoo will sell a portion (say 12%) of its shares in the IPO so lets consider the after-tax cash flow of (19.2*.65) $12.48B. That makes the position worth about $31.68B.

At today's current market cap, Yahoo is valued at $34.58B, this is only a difference of $2.9B….BUT WAIT!! This means that Yahoos core business and its 35% position in Yahoo Japan (worth $9.94B) is actually only worth $2.9B.

Lets run a numbers check: $31.68B from Alibaba after tax + $9.94B from Yahoo Japan= $41.62B, or per share price of $41.02. Current market price of $34.26 is a 19.7% discount to the market value of its holdings.

But wait, theres more!

Lets not forget that Yahoo has its own operations to include in the price.

Albeit that recently the trends for the company haven't been looking good (Loss in Market share from 3.37% to 2.87% YOY)

Yahoo's cash flow from operating activities the last 4 quarters is the following (In 000′s):

Total Cash Flow From Operating Activities 347,727 298,010 330,828 218,682
Click to enlarge

Lets look at the company now:

Over a billion in cash flow for investment/financing decisions (has been purchasing back stock with a portion of it)

Its EBITD margin is at 25% and Net profit margin is at 10% which signifies that the company is profitable.

Spent $1B on R&D last year alone

Quarterly EARNINGS of $150M on average from operating income

Annual depreciation expense (not a cash outflow) of $650M

About $1.2B in FCF

Growth estimation of next 5 years at 7.25% (Yahoo finance)

CAPM: 3.4% + 1.05( 10%-3.4%)= 10.33%

FCF= Operating CF - capex

FCF= 1.2B - .338B= $862M

Although our CAPM says discount rate is 10.33% I want to be conservative and say it is 16% and growth rate is 3%, not 7.25% (from yahoo finance)

$862M/ 10.33-7.25= $27.9B valuation of Yahoo's operations, unrealistic so disregard

My conservative assumptions:

$862M/16.00%-3.00%= $6.6B valuation of Yahoo's core business, but remember that yahoo spent $1B on R&D on research last year alone and about $900M in each year 2012 and 2011.

Again, being conservative we will not include the almost $3B spent on R&D into our valuation

$31.68B from Alibaba after tax + $9.94B from Yahoo Japan= $41.62B + $6.6B valuation of core operations= $48.22B

Or $47.74 per share, a 39.3% difference from current prices.

There are risks in this investment:

Specifically China's growing credit bubble, uncertain growth prospects of Yahoo, Alibaba's IPO price, and others.

The pros here:

China will begin to shift towards service oriented economy as manufacturing jobs are being outsourced to Vietnam, Thailand and other lower cost countries

Alibaba's business model is EXTREMELY profitable and is growing extremely fast (40% or more on margin and growth) and may induce higher valuation, which would only benefit Yahoo

It has 80% of Chinas e-commerce market, but will be well equipped to enter new markets with all the digital infrastructure and business model in place

To Summarize:

Absolute Worst case scenario 12 month Price target:

Yahoo $38 per share (Alibaba valued at $120B, Yahoo's core valued at $4B (essentially worth what it spent on R&D last 4 years) and Yahoo Japan goes down almost 50% in a year)

Average Scenario 12 month Price target:

Yahoo $46-49 per share (Alibaba valued at $145B, Yahoo's core valued at $5.5B, Yahoo Japan stake stays at current value of $10B)

Above average scenario 12 month price target:

Yahoo $49-53 per share Alibaba valued at $160, Yahoo's core valued at $8.5B, Yahoo Japan stake worth $11B)

BEST case scenario:

Yahoo $58-62 per share Alibaba valued at $180B, core valued at $10B, Yhoo Japan worth $12B)

The most realistic scenario in my opinion is the Above Average scenario putting Yahoo's shares at $50, or a 46% upside from current prices. We are not including the value of Yahoo's R&D in these Price Targets.

Disclaimer: I have positions in $YHOO, this post is my thoughts and opinions, not an investment recommendation. Do your own due diligence when considering investing.

Disclosure: I am long YHOO.