Best of Newsletter December 2016
Each week I send out a free email newsletter, you can subscribe over to the right or at the end of the post.
How to Hack Wall St. On Sale
WEDNESDAY, DECEMBER 21, 2005
American Eagle, like Warren Buffet
I recently finished reading How to Pick Stocks Like Warren Buffett: Profiting from the Bargain Hunting Strategies of the World’s Greatest Value Investor.
The third part of the book is about analyzing companies like Buffet, here I will analyze a company that currently interests me: American Eagle.[1]
Valuation
The first chapter is about valuation, mainly Discounted Cash Flows. I’ll use 12% as my first five years growth, 8% for the next five years, and 3.5% terminal growth. $366 million will be my cash flow number.[2]
> Five Years 8%
Terminal 3.5%
–
Discount Rate 11%
Year Cash Flow Discount Cash
1 $409.92 1.11 $369.30
2 $459.11 1.23 $372.62
3 $514.20 1.37 $375.98
4 $575.91 1.52 $379.37
5 $645.02 1.69 $382.79
6 $696.62 1.87 $372.44
7 $752.35 2.08 $362.37
8 $812.54 2.30 $352.58
9 $877.54 2.56 $343.05
10 $947.74 2.84 $333.78
First Ten Years $3,644.29
–
Add Terminal Value $4,606.16
–
Intrinsic Value (Per Share) $54
This model gives a value of $54; more than twice the current value. But the DCF is not all powerful, and sometimes ignoring is better than relying.
–
Book Value
–
Mr. Vick says book value is Buffet’s favorite yardstick for growth. Here’s American Eagles ten-year book value growth numbers:
Year Book Value Growth Earnings Growth
1996$71.10–
1997$90.8027.71%230.51%
1998$151.2066.52%177.44%
1999$264.5074.93%67.65%
2000$367.7039.02%3.42%
2001$502.1036.55%12.47%
2002$577.5015.02%-15.92%
2003$643.7011.46%-32.36%
2004$963.5049.68%255.50%
2005$1,136.3017.93%27.47%
Average37.65%80.69%[3]
American Eagle’s book value growth is extraordinary. The growth was consistent, as compared to earnings growth which was powered by four main years. However there are bad ways a company can grow book value, I will examine those now.
–
Issuing Shares
–
Companies can easily grow book value by issuing more shares. While this grows cash, it also dilutes the value of shares. American Eagle has 15% share growth during the past ten years, compared to book value which has grown a total of 1,498%; share dilution is not a problem.
–
Acquiring other Companies
–
I also don’t believe AEOS has been acquiring other companies to fuel growth.
–
Letting Profits Sit Gathering Interest
–
American Eagle has been sufficiently investing cash back into the business. Quicken estimates American Eagle has created $4.98 in market value for every dollar of retained earnings over the past five years.
–
Return on Capital
Return on capital shows the life-blood of a business. I will use Net Income / (Average Equity) + LT Debt. I will use a method described in the book to see what earnings growth is needed to sustain its current ROE.
–
American Eagle’s current ROE is 20%.
–
Assuming Equity will grow about 21% a year American Eagle must grow earnings 14% a year to sustain a 21% ROC. The industry’s current ROC is 15%, American Eagle is above this, but it could do better, and may have a hard time in the future maintaining a good ROC.
–
Hurdle Rate
–
The book says Buffet looks for a ten-year hurdle rate of 15% CAGR before investing. I’ll go a little further and look for 20% CAGR over 5 years.[4]
–
Over the last ten years American Eagle has had an average P/E of 19.6x, I will use this to project the future price for my hurdle rate calculations. I’ll also assume a twelve percent earnings growth rate, and a 15% dividend payout.
–
Expected 2010 price $ 54.59
>> Dividend $ 1.69
Total Dollar Amount $ 56.28
Expected 5y Return 168%
CAGR 21.79%
American Eagle passes the hurdle rate test, if it can grow earnings at a twelve percent rate for the next five years, and then trades at a P/E of ~19.6 the compound annual return should be about 22% per year – not too shabby.[5]
–
Putting Growth in Context
–
Even Buffet admits estimating growth for a company, outside short periods, is not exactly a walk in the park.[6]
–
Vick suggests using Quicken’s stock evaluator to judge the earnings growth necessary to justify the current stock price – inversing the DCF.
–
Using a 15% discount rate the stock evaluator says American Eagle must grow its earnings only 2.3% to justify its current stock price.[7]
–
Comparing Stocks to Bonds
–
Buffet won’t buy stocks unless its earnings yield (e/p) is greater than an average bond yield.
–
Using Morningstar’s yield comparison I see American Eagle’s earnings yield is almost double that of a 30-year T-Bill.
[1] I had an embarrassingly strong reliance on American Eagle clothes in High School. The clothes I wear today is slightly better and almost always has a Packers logo on it.
[2] We’ll have to make-do with the numbers from the past ten years because that’s all Morningstar has. The average growth for the first five years was -10% on 1% average revenue growth. The second five-year period boasted stronger revenue growth at 2.5%; this did wonders for a scorching cash flow growth number of 10%. The ten-year average was -18%. Whoops.
[3] This growth collapsed harder than a ____, for the past ten years, book value growth averaged -3% per year. This was due to excruciatingly bad performance.
[4] So far the main lesson to be learned from this analysis is to require 20% annual returns from teen-based retailers.
[5] American Eagle failed both goals massively. As before shown income crashed like an asteroid that Bruce Willis was on and the current PE, at 13.5x, is almost 50% lower than expected.
[6][6] Talk about a prophetic statement following a batshit crazy one.
[7] As I have made clear, it couldn’t even achieve that easy goal.
For whatever reason self-help guru James Altucher has disavowed his older trading/investing books, including one of my favorite Buffett books: Trade Like Warren Buffett.
In a sea of bland-same-old-conservative-value-Buffett-books, Altucher’s evaluates the out of the ordinary strategies Buffett pursued and ends the book with interviews of two of my favorites hedge fund managers: Mohnish Pabrai and Zeke Ashton. I have devoured this book at least seven separate times and much of it led to the techniques I wrote about in my first book. The strategies that Altucher describes include: Merger Arbitrage, Relative Value arbitrage, Junk Bonds, Closed-end fund arbitrage, PE ratios and market timing and disasters. |
Junk Bonds | -$79.76 |
Emerging Mkt Bonds | $148.81 |
Gold & Silver | $1,541.30 |
Commodities | $15.37 |
Oil Stocks | -$304.55 |
REITs | $466.34 |
Int REITS | $742.58 |
Dividend Stocks | -$274.12 |
Global Momentum | -$84.19 |
Shareholder Yield | -$1,367.60 |
Global Value | -$664.65 |
CASH | -$139.55 |