Tag Archives: dynamic discounted cash flow model

The Ride Is Over: Sell Ariba Inc. (ARBA)

Over the past 10 years, ARBA appears as quite a suc­cess story and one of the few ‘inter­net bub­ble’ com­pa­nies to sur­vive and reach prof­itabil­ity, on a GAAP account­ing basis at least. Look­ing beyond the reported account­ing results, how­ever, reveals that ARBA is not quite as prof­itable a com­pany as it seems, and its val­u­a­tion has out-grown its prof­its by a wide mar­gin – the required com­bi­na­tion of fac­tors for mak­ing February’s list of most dan­ger­ous stocks.

Stock Pick of the Week: Buy Apollo Group Inc cl A (APOL)- Very Attractive Rating

HIDDEN GEMS:
1. Our dis­counted cash flow analy­sis shows that APOL’s cur­rent val­u­a­tion (stock price of $42.31) implies that the company’s prof­its will decline by 60% and never grow again.
2. Eco­nomic earn­ings are higher than reported account­ing earn­ings.
3. Excess cash of $1,201mm or about 20% of its mar­ket cap

Buy The Travelers Co (TRV) — Very Attractive Rating

HIDDEN GEMS:
1. About $29 mil­lion in non-operating expenses (after-tax) cause reported earn­ings to be under­stated.
2. Our dis¬counted cash flow analy¬sis shows that TRV’s cur¬rent val¬u¬a¬tion (stock price of $55.49) implies that the company’s prof­its will decline by 30% and never grow again.
3. The com­pany grew its eco­nomic earn¬ings by $827mm dur­ing its last fis­cal year.

Western Digital Corp (WDC) — free report for Ask Matt, Very Attractive Rating

HIDDEN GEM: Our detailed val­u­a­tion model shows that WDC grew its “eco­nomic” prof­its by 226% while account­ing prof­its grew 194% dur­ing its last fis­cal year. Eco­nomic prof­its rose by $769mm while account­ing prof­its rose by $912mm.

Stock Pick of the Week: Short Rackspace Hosting Inc (RAX) — Ignore the Takeover Hype

RED FLAGS:
1. Mis­lead­ing Earn­ings: RAX reported a $30mm increase in GAAP earn­ings while our model shows eco­nomic earn­ings declined by $13mm (a dif­fer­ence of $43mm or 7% of rev­enue).
2. Very Dan­ger­ous Val­u­a­tion: Stock price of $25.636 implies RAX must grow its NOPAT at 25% com­pounded annu­ally for 17 years. A 17-year Growth Appre­ci­a­tion Period with a 25% com­pound­ing growth rate is quite a high stan­dard to beat, as per my post on How To Make Money Pick­ing Stocks.
3. Out­stand­ing Stock Option Lia­bil­ity of $205mm or 6.5% of cur­rent mar­ket value

Stock Pick of the Week: Buy Bristol Myers Squibb Co (BMY) — Very Attractive Rating

HIDDEN GEMS:
1. Our dis­counted cash flow analy­sis shows that BMY’s cur­rent val­u­a­tion (stock price of $27.16) implies that the company’s prof­its will decline by 35% and never grow again.
2. The com­pany grew its eco­nomic earn­ings by $307.5mm (12% increase) dur­ing its last fis­cal year.
3. The com­pany has $9,507mm in Excess Cash, which we remove from our Invested Cap­i­tal cal­cu­la­tion. $9,507mm mil­lion is more than 20% of BMY’s mar­ket cap.

Apple Inc (AAPL) — Attractive Rating — for Ask Matt Readers

HIDDEN GEM: AAPL’s eco­nomic earn­ings rose more than its account­ing earn­ings dur­ing the last fis­cal year. Eco­nomic earn­ings rose by $3,576 while account­ing earn­ings rose by $2,401. And the com­pany has $31,849mm in Excess Cash, a reflec­tion of the strong prof­itabil­ity of the business.

Stock Pick of the Week: Sell/Short CB Richard Ellis Group, Inc. (CBG) — Very Dangerous Rating

RED FLAGS:
Mis­lead­ing Earn­ings: CBG reported a $1,045mm increase in GAAP earn­ings while our model shows eco­nomic earn­ings declined by $358mm.
Very Dan­ger­ous Val­u­a­tion: Stock price of $19.06 implies CBG must grow its NOPAT at 20% com­pounded annu­ally for 15 years. Has any com­pany ever done that, much less a com­mer­cial real estate company?

Google Inc Cl A (GOOG) — Attractive Rating — for Ask Matt Readers

HIDDEN GEM: GOOG has over $24,100mm in Excess Cash, a reflec­tion of the prof­itabil­ity of the busi­ness and a 64% deduc­tion to Reported Net Assets for our Invested Cap­i­tal calculation.

Private Sector to the Rescue Part 1: The Google Price Index and Better Markets, Inc.

At a time when most of the pub­lic believes polit­i­cal lead­er­ship to be weak, we should not focus on find­ing scape­goats but rather on assum­ing account­abil­ity to help fix problems.

Page 1 of 41234