SlideShare a Scribd company logo
1 of 32
Download to read offline
The PVGO Thought Process For EquityValuation
By Michael O. Ijeh
August 8, 2016
Keynes’s Famous Beauty Contest Quote For The Stock Market
"It is not a case of choosing those [faces] that, to the best of one's judgment, are really the
prettiest, nor even those that average opinion genuinely thinks the prettiest.We have reached
the third degree where we devote our intelligences to anticipating what average opinion
expects the average opinion to be.And there are some, I believe, who practice the fourth, fifth
and higher degrees.“
Keynes, GeneralTheory of Employment, Interest and Money, 1936
2
Keynes’s Belief – Is It True?
 Keynes believed that behavior of a beauty pageant judge was happening in the stock market
 This would have people pricing shares not based on what they think their fundamental value is, but
rather on what they think everyone else thinks their value is, or what everybody else would predict
the average assessment of value to be.
 It could be true, but one can still gain a competitive advantage in the stock market by viewing
the market in a different manner
Based on “Keynesian Beauty Contest”Wikipedia webpage
3
How To Gain A Competitive Advantage In Stock Selection
 Superior Forecast*
 DifferentView of Valuation*
 Understanding Investor Sentiment*
 Having Insider Information
So is there a way to combine all of these methods for gaining a competitive
advantage in stock selection? (Well, maybe not the insider information)
*Based on FaVeS framework from AnalystSolutions
4
Challenges With TraditionalValuation Techniques
Market Approach (Multiples)
 Can be tough finding a good peer group of
comparable companies since no two companies are
the same
 Market valuations can fluctuate dramatically
 Market prices aren’t always based on fundamentals
or expectations, but even on irrational behavior and
events uncorrelated to a company’s business
 Implicit expectations are baked into a multiple
Income Approach (DCF)
 Can be tough determine the forecast horizon and
the many assumptions that go along with the model
 Shorter horizon – TerminalValue contributes too much
to theValue of the company
 Longer horizon – Greater chance for forecasting error
and will probably be outside of investment horizon
 Could possibly be “garbage in, garbage out”
And is there a way to combine both of these methods for stock selection? 5
So How Can an Investor Gain A Competitive Advantage Without Falling
Into The Common Pitfalls For EquityValuation?
 By trying to understand potential returns the market expects from a stock for a
given investment horizon, and deciding if the market’s expectations are:
 Too High,
 Too Low, or
 Just Right
 From there, an investor can make a recommendation as to if a stock is truly under-,
over-, or fairly valued
6
So How Can We Understand The Market’s Expectations?
Can potentially be done by using the PresentValue of Growth Opportunities (PVGO)
Thought Process:
𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 = 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝒘𝒊𝒕𝒉 𝑵𝒐 𝑮𝒓𝒐𝒘𝒕𝒉 + 𝑮𝒓𝒐𝒘𝒕𝒉 𝑬𝒙𝒑𝒆𝒄𝒕𝒂𝒕𝒊𝒐𝒏𝒔
or
𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 = 𝑴𝒊𝒏𝒊𝒎𝒖𝒎 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝑻𝒐𝒅𝒂𝒚 + 𝑬𝒙𝒑𝒆𝒄𝒕𝒆𝒅 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝑻𝒐𝒎𝒐𝒓𝒓𝒐𝒘
7
PVGO Thought Process
 Based off of the Gordon Growth Model, using this train of thought can help an investor understand
the market’s expected returns for a given stock and weigh it against the risk
 Goal of this process is to find stocks of companies that have low growth expectations relative to an
investor’s assessment of a company’s risk and potential returns
𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 𝒕 =
𝑬𝒄𝒐𝒏𝒐𝒎𝒊𝒄 𝑩𝒆𝒏𝒆𝒇𝒊𝒕 𝒕+𝟏
𝑫𝒊𝒔𝒄. 𝑹𝒂𝒕𝒆−𝑮𝒓𝒐𝒘𝒕𝒉 𝑹𝒂𝒕𝒆
𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 𝒕 =
𝑬𝒄𝒐𝒏𝒐𝒎𝒊𝒄 𝑩𝒆𝒏𝒆𝒇𝒊𝒕 𝒕
𝑫𝒊𝒔𝒄. 𝑹𝒂𝒕𝒆
+ 𝑷𝑽𝑮𝑶
8
Three Main Components Of The PVGO Thought Process
1. The Economic Benefit
I. Which “benefit” will be used? EPS, FCF, Dividends, EBITDA, Revenue, NOPAT, etc.
II. Directly finding EquityValue or indirectly by finding the value of the enterprise first?
III. Timeframe of past “benefit”? LTM, 3 or 5 year average, weighted averages, etc.
2. The Discount Rate / Cost of Capital
I. CAPM
II. Build-up Model
III. Cost of Debt plus Risk Premium
3. Growth Expectations (PVGO %)
I. Past trends in growth and margins for the economic benefit used
II. Potential size of a company’s industry
III. Current stage of Company/Industry life cycle
IV. Competitive Analysis
V. Other Fundamental Analysis
VI. Investment Horizon and Implications
9
How PVGO Relates To A Company’s RiskWithin Their Life Cycle
PVGO, Discount Rates, and the Corporate Life Cycle
Growth Stage Start-up Young Growth High Growth Mature Growth Mature Stable Decline
Description Business idea
Create business
model
Build the business, creating revenues
Grow business via operating leverage,
create profitability
Defend business from new competitors and
markets
Scale down business, consolidate
Investing
Option Investing (go
for upside)
Growth Investing
(maximize value from
growth)
Scaling Investing (scale up growth)
Defensive Investing (protect the
competitive advantage)
Maintenance Investing (preserve value) Divesting (shed past investments)
Financing All Equity All Equity
First signs of debt capacity, but little
to no benefits
Debt capacity expands, and the benefits
of borrowing will start to exceed the
costs
Benefits of borrowing significantly exceed
costs
Pay down debt as assets are sold
Revenues None
Finding first
customers, may need
to "grow at all costs"
to gain traction
Revenue growth increases rapidly,
possibly even doubling every year
Revenue growth starts to slow down, but
still growing faster than the broad market
Revenues are more in line with the rest of
the broad market, as competitors start to
saturate the market
Revenues start to decline; only way to grow
significantly is via M&A
Profits / CF None
Cash burn is
extremely high
Signs of profitability start to appear
as losses decrease; business is close
to being CF positive
Profitability starts to grow significantly via
operating leverage
Profitability growth starts to slow down;
business may start to accumulate cash on
hand
Profitability drops off dramatically, as assets are
sold, decreasing the business's earnings power
Value Driver
(Economic
Benefit)
Market Potential
Key Performing
Indicators / Operating
Data
Revenue / Gross Profit Gross Cash Flow / EBIT / EBITDA Free Cash Flow / Net Earnings Book Value / invested Capital / Dividends
Discount Rate
(Cost of
Equity)
Extremely high, as the
chance of failure is
very high (>50%)
Still very high, as the
business model is still
unproven (40-50%)
Not as high as before since the
business model has gained traction,
but still high due to little to no
profitability (30-40%)
As the business begins to grow profits
and cash flows, the question now is if the
business can be scaled up; returns are still
expected to be higher than the broad
market (15-30%)
As revenues become more in line with the
rest of the broad market, so too should
investor's expectations for returns, as the
business's operational results start to
become more predictable (7-15%)
Investor expectations aligns with what growth
within the entire sector and the overall economy
(3-7%)
PVGO %
(FCF/EPS)
Well above 100%, if
not closer to 1000%
due to the market
potential
Still well above 100%;
must start paying
attention to
investments and
understand how
they'll enhance value
Still at or around 100%, especially if
the business is close to or just
becoming profitable
PVGO finally starts to decline, as the
business starts to reach it's potential
from a profitability standpoint; dividends
may start to come into play (60-90%)
Similar to Revenues and the discount rate,
PVGO starts to align with the broad market
as well (30-60%)
PVGO is below the market, as profits are
expected to continue to decrease; may start to
expect dividends to drive PVGO more than
growth in profits (0-30%)
10
How PVGO Relates To A Company’s RiskWithin Their Life Cycle (Cont.)
Time
Growth in Revenues and ProfitsThroughout the
CLC
Revenues Profits
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
0%
50%
100%
150%
200%
250%
Time
Discount Rate and PVGO %Throughout CLC
PVGO (LHS) Discount Rate (RHS)
Young Growth
Young
Growth
Start-up
Start-up
High
Growth
High
Growth
Mature
Growth
Mature
Growth
Mature
Stable
Mature
Stable
Decline
Decline
CLC methodology is sourced from Aswath Damodaran’sYouTube videos and individual analysis
11
PVGO THOUGHT PROCESS IMPLEMENTATION
12
Understanding The PVGOThought Process – The S&P 500 Since 1990
Data is sourced from Aswath Damodaran’s Implied Equity Risk Premiums (by year) from his website
Year
Dividend
Yield
S&P 500 Earnings* Dividends*
Change in
Earnings
T.Bond Rate
Implied Premium
(FCFE)
Disc.
Rate
EPS/Disc.
Rate
% No
Growth
% PVGO
1990 3.74% 330.22 22.65 12.35 -6.87% 8.07% 3.89% 11.96% 189.38 57.35% 42.65%
1991 3.11% 417.09 19.30 12.97 -14.79% 6.70% 3.48% 10.18% 189.59 45.45% 54.55%
1992 2.90% 435.71 20.87 12.64 8.13% 6.68% 3.55% 10.23% 204.01 46.82% 53.18%
1993 2.72% 466.45 26.90 12.69 28.89% 5.79% 3.17% 8.96% 300.22 64.36% 35.64%
1994 2.91% 459.27 31.75 13.36 18.03% 7.82% 3.55% 11.37% 279.24 60.80% 39.20%
1995 2.30% 615.93 37.70 14.17 18.74% 5.57% 3.29% 8.86% 425.51 69.08% 30.92%
1996 2.01% 740.74 40.63 14.89 7.77% 6.41% 3.20% 9.61% 422.79 57.08% 42.92%
1997 1.60% 970.43 44.09 15.52 8.52% 5.74% 2.73% 8.47% 520.54 53.64% 46.36%
1998 1.32% 1,229.23 44.27 16.20 0.41% 4.65% 2.26% 6.91% 640.67 52.12% 47.88%
1999 1.14% 1,469.25 51.68 16.71 16.74% 6.44% 2.05% 8.49% 608.72 41.43% 58.57%
2000 1.23% 1,320.28 56.13 16.27 8.61% 5.11% 2.87% 7.98% 703.38 53.28% 46.72%
2001 1.37% 1,148.09 38.85 15.74 -30.79% 5.05% 3.62% 8.67% 448.10 39.03% 60.97%
2002 1.83% 879.82 46.04 16.08 18.51% 3.81% 4.10% 7.91% 582.05 66.16% 33.84%
2003 1.61% 1,111.91 54.69 17.88 18.79% 4.25% 3.69% 7.94% 688.79 61.95% 38.05%
2004 1.60% 1,211.92 67.68 19.407 23.75% 4.22% 3.65% 7.87% 859.97 70.96% 29.04%
2005 1.79% 1,248.29 76.45 22.38 12.96% 4.39% 4.08% 8.47% 902.60 72.31% 27.69%
2006 1.77% 1,418.30 87.72 25.05 14.74% 4.70% 4.16% 8.86% 990.07 69.81% 30.19%
2007 1.89% 1,468.36 82.54 27.73 -5.91% 4.02% 4.37% 8.39% 983.79 67.00% 33.00%
2008 3.11% 903.25 65.39 28.05 -20.78% 2.21% 6.43% 8.64% 756.83 83.79% 16.21%
2009 2.00% 1,115.10 59.65 22.31 -8.78% 3.84% 4.36% 8.20% 727.44 65.24% 34.76%
2010 1.84% 1,257.64 83.66 23.12 40.25% 3.29% 5.20% 8.49% 985.39 78.35% 21.65%
2011 2.07% 1,257.60 97.05 26.02 16.01% 1.88% 6.01% 7.89% 1,230.04 97.81% 2.19%
2012 2.13% 1,426.19 102.47 30.44 5.58% 1.76% 5.78% 7.54% 1,359.02 95.29% 4.71%
2013 1.96% 1,848.36 107.45 36.28 4.86% 3.04% 4.96% 8.00% 1,343.13 72.67% 27.33%
2014 1.92% 2,058.90 113.01 39.44 5.17% 2.17% 5.78% 7.95% 1,421.51 69.04% 30.96%
2015 2.11% 2,043.94 106.32 43.16 -5.92% 2.27% 6.12% 8.39% 1,267.22 62.00% 38.00%
Avg. 2.08% 7.02% 4.61% 4.09% 8.70% 731.92 64.34% 35.66%
Median 1.94% 8.33% 4.52% 3.79% 8.47% 696.09 64.80% 35.20%
13
What The PVGOThought Process Can Tell Us About The Market Over
The Past 25Years…
 Since 1990, the average market participant could expect:
 2% DividendYield,
 7-8% EPS Growth,
 8-9% Discount Rate based off of CAPM for Cost of Equity,
 9-10% Discount Rate based off of GGM for Cost of Equity,
 And 35% of the price based on future growth expectations (meaning 65% of value can
be seen today)
14
Measuring The Market’s Growth Expectations
 After knowing the percentage of growth expectations baked into the market price, an investor could then back
into the compounded annual growth rate for the economic benefit used based on a certain time horizon.
 Since most investors look to hold a stock for 3-5 years, the growth expectations of the S&P 500 equate to a 15-
16% CAGR expectation over a 3-year period, or a 9% CAGR expectation over a 5-year period.
At a 15.5% Growth Rate
No-Growth %
65%
PVGO %
35%
$100 $54
Years 0 1 2 3
$100 $116 $133 $154
At a 9% Growth Rate
No-Growth %
65%
PVGO %
35%
$100 $54
Years 0 1 2 3 4 5
$100 $109 $119 $130 $141 $154
15
So What About The S&P 500 Index Now?
1. Economic Benefit Used
1. TTM EPS (2Q15-2Q16)
1. $98.75 – from S&P Dow Jones Indices - S&P 500 Earnings And Estimate Report, 8/3/16
2. Discount Rate Used
1. 1.53% - 10Year U.S.Treasury Note
2. 6.27% - (+) Implied ERP - TTM CashYield from Aswath Damodaran’s website
3. 7.80% - Discount Rate
3. PVGO %
1. $98.75 – TTM EPS
2. 7.80% - (/) Discount Rate
3. $1,266.03 – MarketValue of S&P 500 with No-Growth Expectations 16
Implications of S&P 500’s PVGO Status
 With the S&P 500 at $2,164.25 (8/5/16), the No-Growth value of the S&P 500 represents 59% of the market price, meaning 41% of the market
price represents expected growth in value in the future.
 The PVGO % represents ~20% CAGR over a 3 year investment horizon, or ~11% CAGR over a 5 year investment horizon.
 The key question to ask is are the implied growth rates of the market reasonable, too optimistic, or too pessimistic?
 For comparison, the S&P 500 Earnings And Estimate Report from S&P Dow Jones Indices projects 28% EPS growth for the next twelve months,
and 23% CAGR through the end of 2017. Based on these initial estimates, an investor can extrapolate from these estimates to the S&P’s EPS
growing at 13-14% over the next 3-5 years.This long term growth projection is at the lower end of the 11-20% CAGR range that’s baked into
the market, and higher than the historical PVGO % baked into the market.
 If any minor hiccups in the overall economy happen or corporate earnings doesn’t start growing positively , the S&P 500 EPS may not be able to
grow at the expected rate.
 This leads one to believe the market is a little rich, but not completely overvalued based on growth projections.
At a 19.6% Growth Rate
No-Growth %
59%
PVGO %
41%
$1266 $898
Years 0 1 2 3
S&P 500 $1266 $1514 $1810 $2164
At a 11.3% Growth Rate
No-Growth %
59%
PVGO %
41%
$1266 $897
Years 0 1 2 3 4 5
S&P 500 $1266 $1409 $1569 $1746 $1943 $2163
Update
17
So What AboutValuing a Company? McDonald’s (NYSE: MCD) Maybe…
1. Economic Benefit Used
1. TTM EPS (2Q15-2Q16)
1. 5.24 – fromYahoo Finance, 8/3/16
2. Discount Rate Used
1. 6.27% - (+) Implied ERP - TTM CashYield from Aswath Damodaran’s website
2. 0.66 - (x) MCD’s Beta from Google Finance 8/3/16
3. -0.50% - (+/-) Size Adjustment from Individual Analysis
4. 1.53% - (+) 10Year U.S.Treasury Note
5. 5.17% - MCD’s Discount Rate
3. PVGO %
1. 5.24 – TTM EPS
2. 5.17% - (/) Discount Rate
3. $101.39 – MarketValue of MCD per share with No-Growth Expectations
18
Implications of MCD’s PVGO Status
 With MCD having a market cap of at $103.2 B, or ~$118/share (08/03/16), the No-Growth value of MCD represents 86% of the market price,
meaning only 14% of the market price represents expected growth in value in the future.
 The PVGO % represents about 5% CAGR over a 3 year investment horizon, or a 3% CAGR over a 5 year investment horizon.
 The key question to ask again is are the implied growth rates of the market reasonable, too optimistic, or too pessimistic?
 Remember, MCD is currently paying a 3% dividend yield due MCD’s overall franchising strategy and 15-19% margin for earnings and free cash
flow, essentially making the company a cash cow.
 Based on these preliminary results, an investor may think the market expectations for growth are too pessimistic, and the dividend alone can
justify the growth expectations.
At a 5% Growth Rate
No-Growth %
86%
PVGO %
14%
$100 $16
Years 0 1 2 3
$101 $106 $112 $118
At a 3% Growth Rate
No-Growth %
86%
PVGO %
14%
$100 $16
Years 0 1 2 3 4 5
$101 $104 $108 $111 $114 $118
Update tables
19
Implications of MCD’s PVGO Status – Income Approach
 Currently,research analysts are forecasting a 9-10% long-term annual growth rate for MCD, which equates to a 25-35% PVGO.
 Based on this range, MCD could be priced anywhere from $135-$156/share in the next 3-5 years, or ~23% return at the midpoint.
 Since long-term growth estimates are usually revised downward overtime, I will use these estimates as a best case scenario and observe past
trends and future plans for MCD to estimate a long-growth rate.
At a 10% Growth Rate
No-Growth %
75%
PVGO %
25%
$101 $34
Years 0 1 2 3
MCD Price $101 $112 $123 $135
At a 9% Growth Rate
No-Growth %
65%
PVGO %
35%
$101 $55
Years 0 1 2 3 4 5
MCD Price $101 $111 $120 $131 $143 $156
20
Implications of MCD’s PVGO Status – Income Approach (cont.)
 After observing these current trends, I’m actually surprised that the market doesn’t have negative growth expectations for MCD. However, 45%+ annual
EPS growth, operating margin expansion, and continued dividend growth suggests that MCD’s growth initiatives are working, and the market believes so
too.
 If EPS and dividend growth continues as even a modest pace, then MCD could potentially reach analysts’ long-term growth expectations.This is
especially possible if an investor believes the expansion of MCD’s all-day breakfast menu can sustain the growth.
 From a bearish perspective, the ‘pop’ in EPS will only happen for the next quarter or two, as the all-day breakfast roll-out will lose momentum.
Additionally, MCD’s same-store sales could continue to decline as customers might not react well to MCD increase prices and having higher-quality
food.
 Based on the information given and the corporate life cycle stage of the company, my long-term growth estimate for MCD will be 5-7%. This leads to
~20% PVGO based on my growth estimate and a price target of $124-$129/share, or ~8% return, 3-5 years from now.
Potential Growth Drivers
Year FY 2013 FY 2014 FY 2015 TTM
Number of Restaurants 35,429 36,258 36,525 36,504
Annual Sales Growth 2.0% -2.4% -7.4% -0.9%
Annual EPS Growth 3.5% -13.2% -0.4% 46.4%
Operating Margin 31.2% 29.0% 28.1% 29.7%
Gross Profit/Assets* 0.31x 0.29x 0.29x 0.28x
Capex/Sales 10.1% 9.4% 7.1% 7.2%
Dividend Growth 8.7% 5.1% 4.9% 3.6%
Source: SEC Filings, Morningstar, Individual Analysis
*GPA equals this year's gross profits divided by last year's assets
At a 7% Growth Rate
No-Growth %
82%
PVGO %
18%
$101 $23
Years 0 1 2 3
MCD Price $101 $108 $116 $124
At a 5% Growth Rate
No-Growth %
78%
PVGO %
22%
$101 $28
Years 0 1 2 3 4 5
MCD Price $101 $106 $112 $117 $123 $129
21
Implications of MCD’s PVGO Status – Market Approach
 To get a better sense of MCD’s growth expectations relative to its peers, I’ll compute the PVGO % for other companies and potential growth
drivers, and compare the results to MCD.
Company
Market Cap
($M)
Market Price TTM EPS Beta
Size
Adjustment
Disc. Rate EPS/r
% No
Growth
% PVGO
3 Year
Growth
Est. via
PVGO
5 Year
Growth
Est. via
PVGO
LT Growth
Estimate
Sonic Corp (SONC) $ 1,370 $ 28.15 1.28 1.81 2.00% 14.88% 8.60 30.56% 69.44% 48.43% 26.75% 17.70%
Wendy's (WEN) $ 2,610 $ 9.70 0.52 0.69 2.00% 7.86% 6.62 68.24% 31.76% 13.59% 7.94% 14.87%
Jack in the Box (JACK) $ 3,360 $ 96.99 3.08 0.68 1.50% 7.29% 42.23 43.54% 56.46% 31.93% 18.09% 17.48%
Yum! Brands (YUM) $ 34,470 $ 88.42 3.32 0.96 0.00% 7.55% 43.98 49.74% 50.26% 26.22% 14.99% 12.18%
Dunkin Brands
(DNKN)
$ 4,120 $ 44.92 1.32 0.12 1.50% 3.78% 34.90 77.69% 22.31% 8.78% 5.18% 13.21%
Starbucks (SBUX) $ 81,310 $ 55.44 1.78 0.80 -0.50% 6.05% 29.44 53.10% 46.90% 25.27% 14.48% 18.13%
Average $ 21,207 $ 53.94 1.88 0.84 1.08% 7.90% 27.63 53.81% 46.19% 25.70% 14.57% 15.60%
Median $ 3,740 $ 50.18 1.55 0.75 1.50% 7.42% 32.17 51.42% 48.58% 25.75% 14.74% 16.18%
McDonald’s (MCD) $ 103,200 $ 117.52 5.24 0.66 -0.50% 5.17% 101.39 86.27% 13.73% 5.08% 3.01% 9.00%
% Prem. (Disc.) to
Median
2759.36% 234.20% 338.06% 88.59% -33.33% 69.64% 315.17% 167.78% 28.25% 19.73% 20.43% 55.64%
Source: SEC Filings,Yahoo Finance, Individual Analysis
22
Implications of MCD’s PVGO Status – Market Approach (cont.)
 Based on the peer group, it looks as if McDonald’s
is much more along in the corporate life cycle
(CLC) based on the number of restaurants and
market capitalization. This also explains why gross
profits to assets, PVGO % and long term growth
estimates are less than the peer group.
 Being further along the CLC, McDonald’s doesn’t
have as many investment opportunities as the rest
of their peers, so the best way to maximize their
value is to minimize the discount rate.To achieve this,
MCD has controlled their expenses, leading to a
higher operating margin, as well as paid a higher
dividend, leading to a higher dividend yield.
 Given the past sales growth and capital
expenditure levels of MCD were similar to their
peers, I believe the higher margins can lead to
higher growth than what is being baked into their
stock price, relative to the peer group. Based on
this analysis, I reiterate my belief that MCD’s
PVGO % should be closer to 20-25%.
Company
Number of
Restaurants
TTM Sales
Growth
TTM EPS
Growth
TTM Operating
Margin
TTM GP/Assets TTM Capex/Sales
TTM Dividend
Yield
Sonic Corp (SONC) 3,512 0.3% -18.4% 20.6% 0.39x 6.1% 1.6%
Wendy's (WEN) 6,482 -18.8% 28.6% 16.7% 0.17x 12.8% 2.5%
Jack in the Box (JACK) 2,910 2.6% 28.2% 13.7% 0.34x 6.8% 1.2%
Yum! Brands (YUM) 42,000 -3.1% 52.8% 16.1% 0.43x 7.0% 2.1%
Dunkin Brands (DNKN) 19,669 2.3% 22.7% 40.5% 0.20x 2.8% 2.6%
Starbucks (SBUX) 17,000 7.3% 24.4% 19.1% 0.92x 6.8% 1.4%
Average 15,262 -1.6% 23.0% 21.1% 0.41x 7.0% 1.9%
Median 11,741 1.3% 26.3% 17.9% 0.37x 6.8% 1.8%
McDonalds (MCD) 36,504 -0.9% 46.4% 29.7% 0.28x 7.2% 3.0%
% Prem. (Disc.) to
Median
310.9% -69.0% 176.6% 166.0% 77.6% 105.1% 164.3%
Source: SEC Filings, Morningstar,Yahoo Finance, Individual Analysis
23
Implications of MCD’s PVGO Status –Valuation Range
 It is also possible to construct a sensitivity table for the various PVGO % and discount rates for the price for MCD.
 Based on this table and my estimates, I could potentially make a case that there’s more upside potential for than downside for MCD.
$126.74 4.17% 4.67% 5.17% 5.67% 6.17%
10% $139.68 $124.72 $112.65 $102.72 $94.39
15% $147.90 $132.06 $119.28 $108.76 $99.94
20% $157.14 $140.31 $126.74 $115.56 $106.19
25% $167.62 $149.67 $135.19 $123.26 $113.27
30% $179.59 $160.36 $144.84 $132.07 $121.36
PVGO %
Discount Rate
MCD Price Sensitivity Table
24
PVGOThought Process for other Companies
 After understanding how the PVGO Thought Process was used for MCD, lets try to find anymore insight
from just looking at the Economic Benefits, Discount Rates, implied 3-year and 5-year implied growth rates
from the PVGO Thought Process, and the long term projected growth rates by equity research analyst.
 An investor can quickly screen for investment ideas by just comparing the implied rates to the long term
rates projected by the research analysts to see if the projected long term growth matches what’s implied by
the PVGO %.
 For the cells in the next 2 tables:
 Green – Research analysts’ growth projections are greater than the implied growth rates from the PVGO %
 Red – Research analysts’ growth projections are less than the implied growth rates from the PVGO %
 Non-Color – Research analysts’ growth projections are in between the implied growth rates from the PVGO %
25
PVGOThought Process Applied to other Companies – Large Caps
Company
Valuation
Date
Sector
Market Cap
($M)
Market
Price
TTM EPS Beta
Size
Adjustment
Disc. Rate EPS/r
% No
Growth
% PVGO
3 Year
Growth
Estimate via
PVGO
5 Year
Growth
Estimate via
PVGO
LT Growth
Estimate
Pepsico (PEP) 7/29/2016 Consumer Staples 156,750$ 108.92$ 3.54 0.70 -0.50% 5.42% 65.33 59.98% 40.02% 18.56% 10.75% 7.10%
Nike (NKE) 7/29/2016 Consumer Disc. 93,120$ 55.50$ 2.16 0.53 -0.50% 4.35% 49.62 89.41% 10.59% 3.81% 2.27% 13.40%
Boeing (BA) 7/29/2016 Industrials 85,140$ 133.66$ 7.40 1.26 -0.50% 8.93% 82.86 62.00% 38.00% 17.27% 10.03% 12.56%
Walgreens Boots Alliance (WBA) 7/28/2016 Consumer Staples 84,530$ 79.46$ 2.90 1.11 -0.50% 7.99% 36.30 45.68% 54.32% 32.47% 18.38% 11.61%
General Electric (GE) 7/29/2016 Conglomerate 286,350$ 31.14$ 1.18 1.28 -0.50% 9.06% 13.03 41.85% 58.15% 33.67% 19.02% 10.48%
Facebook (FB) 7/29/2016 Technology 354,510$ 123.94$ 1.63 0.85 -0.50% 6.36% 25.63 20.68% 79.32% 69.09% 36.95% 35.39%
Starbucks (SBUX) 7/28/2016 Consumer Disc. 84,740$ 58.21$ 1.79 0.80 -0.50% 6.05% 29.61 50.86% 49.14% 25.27% 14.48% 18.13%
Ebay (EBAY) 7/29/2016 Technology 35,180$ 31.16$ 1.63 1.13 0.00% 8.62% 18.92 60.72% 39.28% 18.13% 10.51% 5.74%
Southwest Airlines (LUV) 7/29/2016 Industrials 23,640$ 37.01$ 3.76 1.25 1.00% 10.37% 36.27 97.99% 2.01% 0.68% 0.41% 13.94%
Duke Energy (DUK) 8/1/2016 Energy 59,000$ 85.65$ 3.83 0.22 -0.50% 2.41% 158.96 185.59% -85.59% -18.63% -11.64% 4.83%
Exxon Mobil (XOM) 7/28/2016 Energy 371,490$ 90.20$ 3.11 0.82 -0.50% 6.17% 50.39 55.87% 44.13% 21.41% 12.34% 21.27%
Apple (AAPL) 7/28/2016 Technology 544,620$ 98.66$ 9.02 1.01 -0.50% 7.36% 122.51 124.17% -24.17% -6.96% -4.24% 9.74%
Wal-Mart Stores (WMT) 7/28/2016 Consumer Staples 228,510$ 73.24$ 4.52 0.20 -0.50% 2.28% 197.90 270.21% -170.21% -28.20% -18.03% 4.34%
Visa (V) 7/28/2016 Financials 187,050$ 79.19$ 2.02 0.85 -0.50% 6.36% 31.76 40.11% 59.89% 35.51% 20.02% 16.05%
Alibaba (BABA) 7/28/2016 Technology 204,430$ 83.12$ 4.17 3.08 -0.50% 20.34% 20.50 24.66% 75.34% 59.45% 32.31% 25.88%
Johnson & Johnson (JNJ) 8/1/2016 Healthcare 345,900$ 125.40$ 5.37 0.80 -0.50% 6.05% 88.82 70.83% 29.17% 12.17% 7.13% 6.52%
Verizon (VZ) 7/28/2016 Telecom 225,480$ 54.86$ 3.54 0.25 -0.50% 2.60% 136.28 248.42% -148.42% -26.17% -16.67% 4.55%
Lockheed Martin (LMT) 7/28/2016 Industrials 76,980$ 257.31$ 12.01 0.61 -0.50% 4.85% 247.39 96.14% 3.86% 1.29% 0.77% 7.11%
Alphabet (GOOGL) 7/28/2016 Technology 521,780$ 765.84$ 23.74 0.92 -0.50% 6.80% 349.20 45.60% 54.40% 29.90% 17.00% 15.07%
Under Armour (UA) 7/29/2016 Consumer Disc. 25,810$ 39.46$ 0.39 0.65 1.00% 6.61% 5.90 14.96% 85.04% 88.31% 46.21% 24.13%
Gilead Sciences (GILD) 7/29/2016 Healthcare 106,490$ 80.18$ 11.39 1.21 -0.50% 8.62% 132.19 164.86% -64.86% -15.35% -9.52% 0.08%
Amazon.com (AMZN) 7/29/2016 Technology 359,770$ 761.79$ 2.43 1.68 -0.50% 11.56% 21.01 2.76% 97.24% 228.21% 104.64% 49.35%
Microsoft (MSFT) 7/29/2016 Technology 442,560$ 56.68$ 2.10 1.05 -0.50% 7.61% 27.58 48.66% 51.34% 27.14% 15.52% 8.53%
Union Pacific (UNP) 7/29/2016 Industrials 77,500$ 93.05$ 5.14 0.71 -0.50% 5.48% 93.77 100.77% -0.77% -0.26% -0.14% 7.35%
Costco (COST) 8/1/2016 Consumer Disc. 73,400$ 167.56$ 5.29 0.85 -0.50% 6.36% 83.18 49.64% 50.36% 26.25% 15.01% 9.13%
26
Implications of PVGO Status – Large Caps
 For most companies, their betas are less than one, meaning these larger companies are expected to be safer
than the overall market.This is also the main factor for companies that have long term growth rates their
PVGO % range.
 If the forecasted long term growth rates did not fall into the PVGO % growth range, it wasn’t too far off.
 For the cases with large discrepancies between what analysts project for long term growth and what PVGO
% observes mostly stems from companies that have negative growth expectations. Some companies with
higher projected growth rates from research analysts (>20%) tend to be overvalued, as their PVGO % is
extremely high.
Source: SEC Filings,Yahoo Finance, Individual Analysis
27
PVGOThought Process Applied to other Companies – Small/Mid Caps
Company
Valuation
Date
Sector
Market Cap
($M)
TTM Gross
CF ($M)
Beta
Size
Adjustment
Disc. Rate CF/r ($M)
% No
Growth
% PVGO
3 Year
Growth
Estimate via
PVGO
5 Year
Growth
Estimate via
PVGO
LT Growth
Estimate
InvenSense (INVN) 7/27/2016 Technology 673$ 2.00 2.96 3.00% 23.09% 8.66 1.29% 98.71% 324.18% 137.14% 20.00%
IXYS Corp (IXYS) 7/27/2016 Technology 371$ 28.00 1.35 5.00% 14.99% 186.74 50.33% 49.67% 25.72% 14.72% 14.01%
AeroVironment (AVAV) 7/27/2016 Industrials 677$ 17.00 1.22 3.00% 12.18% 139.58 20.63% 79.37% 69.23% 37.04% 12.67%
Ryerson Holding Corp (RYI) 7/27/2016 Materials 550$ 67.00 2.52 4.00% 21.33% 314.11 57.11% 42.89% 20.53% 11.87% 49.26%
GoPro (GPRO) 7/28/2016 Technology 1,840$ -56.00 0.63 2.00% 7.48% (748.65) -40.69% 140.69% N/A N/A 15.00%
Game Stop Corp (GME) 7/28/2016 Consumer Disc. 3,260$ 558.00 0.94 1.50% 8.92% 6,252.94 191.81% -91.81% -19.52% -12.22% 11.34%
Tallgrass Energy (TEGP) 7/28/2016 Energy 1,080$ 295.00 2.33 2.00% 18.14% 1,626.32 150.59% -50.59% -12.76% -7.86% 24.00%
Air Lease Corp (AL) 7/28/2016 Financials 2,980$ 742.00 1.57 2.00% 13.37% 5,548.12 186.18% -86.18% -18.70% -11.68% 8.91%
Garmin Ltd (GRMN) 7/28/2016 Technology 1,130$ 583.00 0.64 2.00% 7.54% 7,729.23 684.00% -584.00% -47.32% -31.92% 5.85%
Shake Shack (SHAK) 7/28/2016 Consumer Disc. 1,470$ 29.00 1.04 2.00% 10.05% 288.53 19.63% 80.37% 71.94% 38.47% 25.20%
Angie's List (ANGI) 7/28/2016 Technology 557$ 8.00 1.39 4.00% 14.25% 56.16 10.09% 89.91% 114.74% 58.20% 10.00%
Dave & Busters Ent (PLAY) 7/28/2016 Consumer Disc. 1,900$ 152.00 0.72 2.00% 8.04% 1,889.51 99.45% 0.55% 0.19% 0.12% 19.17%
GNC Holdings (GNC) 7/28/2016 Consumer Staples 1,860$ 264.00 1.00 2.00% 9.80% 2,693.88 144.83% -44.83% -11.60% -7.14% 7.80%
Varian Medical (VAR) 7/28/2016 Healthcare 8,260$ 472.00 0.80 1.50% 8.05% 5,866.27 71.02% 28.98% 12.08% 7.08% 15.00%
Neustar (NSR) 7/28/2016 Telecom 1,300$ 292.00 1.26 2.00% 11.43% 2,554.64 196.51% -96.51% -20.17% -12.64% 12.67%
Barracuda Network (CUDA) 7/28/2016 Technology 1,130$ 17.00 3.33 2.00% 24.41% 69.65 6.16% 93.84% 152.55% 74.51% 19.83%
TTM Technologies (TTMI) 7/29/2016 Technology 982$ 135.00 1.83 3.00% 16.00% 843.53 85.93% 14.07% 5.22% 3.08% 18.73%
Chipotle (CMG) 7/29/2016 Consumer Disc. 12,340$ 351.00 0.33 1.00% 4.60% 7,631.93 61.85% 38.15% 17.33% 10.07% 10.69%
Alaska Air Group (ALK) 7/29/2016 Industrials 8,270$ 1215.00 0.84 1.50% 8.30% 14,644.20 177.08% -77.08% -17.35% -10.81% 4.01%
Six Flags (SIX) 7/29/2016 Consumer Disc. 5,260$ 303.00 1.26 1.50% 10.93% 2,772.14 52.70% 47.30% 23.80% 13.67% 8.00%
Verisign (VRSN) 7/29/2016 Telecom 9,400$ 467.00 1.14 1.50% 10.18% 4,588.42 48.81% 51.19% 26.98% 15.41% 8.00%
Hawaiian Holdings (HA) 8/2/2016 Industrials 2,390$ 239.00 1.82 2.00% 14.94% 1,599.58 66.93% 33.07% 14.32% 8.38% 13.05%
Tiffany & Co. (TIF) 8/2/2016 Consumer Disc. 7,740$ 643.90 1.87 1.50% 14.75% 4,363.97 56.38% 43.62% 21.04% 12.14% 7.87%
TTM Gross CF equals Net Income plus Depreciation and Amortization
28
Implications of PVGO Status – Small/Mid Caps
 The small/mid caps have betas above one and higher size adjustments, which led to discount rates higher than
10% for most companies.
 Once again, the companies that have forecasted long term growth rates above the derived PVGO % range
stems from low to negative growth expectations.
 In terms of gross cash flow, there tends to be a larger discrepancy between research analysts’ growth
forecasts and growth expectations derived from PVGO % when compared to large caps.This leads to the
belief that understanding small/mid cap companies can potentially lead to abnormal returns for an investor.
 This idea also plays into the “illiquidity/relevancy premium”, where stocks with little to no media coverage and lower
trading volumes can provide the best opportunities to beat the market.
Source: SEC Filings,Yahoo Finance, Individual Analysis
29
Key Drawbacks to PVGOThought Process
 Although the PVGO Thought Process can lead to interesting insight about the growth expectations for a company,
there are a few drawbacks and pitfalls to watch out for:
1. An economic benefit that yields a positive number must be used in order to determine the PVGO % (see GoPro valuation
on slide 27 for example).An investor must also know which economic benefit to use when valuing companies at various
stages of the corporate life cycle in different industries, especially when yielding extremely high or negative growth
expectations. Since FCF and EPS cannot always be used for every situation, an investor must understand how the economic
benefit will lead to value creation over the given time horizon.
2. The discount rate is the only true way to account for risk, so an investor must have a clear understanding as to how to
calculate it, as well as make adjustments for different fundamental factors.Also, an investor must determine if the benefit
used will be for all shareholders and debtholders or shareholders only, because this will affect the discount rate used.
3. The PVGO Thought Process is best used when an investor has a target time horizon. Based on implied market discount
rates, the typical market participant invests with a time horizon between 3-7 years.The process isn’t as effective if an
investor’s time horizon isn’t in between these parameters because if the time horizon is shorter, than only stock with
negative expectations will be deemed investible ideas. Conversely, an investment horizon beyond this range may yield too
many investible ideas. 30
Conclusion
 The PVGO Thought Process can be used as an attempt to quantify the market’s growth expectations for a stock.
 Can lead to higher accuracy in forecasting economic benefits and understanding investor sentiment for a
company’s stock in a short amount of time.
 Can also be used to understand what stage the market may think a company is at in their Corporate Life Cycle.
 This process is best used for investors that fully understand the major inputs:
1. Economic Benefit
2. Discount Rate
3. PVGO % of the company relative to it’s own history and peers
4. An investor’s time horizon
31
Key Resources
 Expectations Investing: Reading Stock Prices for Better
Returns by Michael J. Mauboussin – CFA Publications
(September 2006)
 Fundamental Analysis and Market Prices Presentation for
the OIV Conference by Stephen Penman
 Aswath Damodaran’s website and publications
 New Construct’s website
 Valuation: Measuring and Managing theValue of
Companies: Fourth Edition – byTim Koller, Marc
Goedhart, and DavidWessels
 Understanding BusinessValuation – by Gary R.Trugman
 Jae Jun from Oldschoolvalue.com
 Duff & Phelp’s Cost of Capital Series
 The Guru Investor by John Reese
 Best Practices for Equity Research Analyst and
AnalystSolutions website by JamesValentine
 Morningstar’s website
 Zack’s website
 Marketwatch’s website
 Barron’s website
 Federal Reserve Economic Data
 S&P Dow Jones Indices
32

More Related Content

Similar to PVGO Formula for Equity Valuation (Long Version)

Five Rules for Successful Stock Investing Book.pptx
Five Rules for Successful Stock Investing Book.pptxFive Rules for Successful Stock Investing Book.pptx
Five Rules for Successful Stock Investing Book.pptx
YashJain483049
 
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docxSaltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
anhlodge
 
Strategic financial management
Strategic financial managementStrategic financial management
Strategic financial management
Shaikh Abdulsaeed
 
Right team, right story, right price
Right team, right story, right priceRight team, right story, right price
Right team, right story, right price
Maria Pinelli
 

Similar to PVGO Formula for Equity Valuation (Long Version) (20)

PVGO Thought Process for Equity Valuation
PVGO Thought Process for Equity ValuationPVGO Thought Process for Equity Valuation
PVGO Thought Process for Equity Valuation
 
PVGO Thought Process for Equity Valuation
PVGO Thought Process for Equity ValuationPVGO Thought Process for Equity Valuation
PVGO Thought Process for Equity Valuation
 
Basics-of-Investment-in-Financial-Market.pptx
Basics-of-Investment-in-Financial-Market.pptxBasics-of-Investment-in-Financial-Market.pptx
Basics-of-Investment-in-Financial-Market.pptx
 
Five Rules for Successful Stock Investing Book.pptx
Five Rules for Successful Stock Investing Book.pptxFive Rules for Successful Stock Investing Book.pptx
Five Rules for Successful Stock Investing Book.pptx
 
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docxSaltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
Saltanat CuadraFarah Mohammad RasheedSabrina NaqviGloria the.docx
 
CMC Markets Trading Smart Series: Company Fundamentals
CMC Markets Trading Smart Series: Company FundamentalsCMC Markets Trading Smart Series: Company Fundamentals
CMC Markets Trading Smart Series: Company Fundamentals
 
Growth Stocks vs Value stocks
Growth Stocks vs Value stocks Growth Stocks vs Value stocks
Growth Stocks vs Value stocks
 
Exchange Traded Funds
Exchange Traded FundsExchange Traded Funds
Exchange Traded Funds
 
Brochure 1
Brochure 1Brochure 1
Brochure 1
 
MainStay International Equity Fund
MainStay International Equity Fund MainStay International Equity Fund
MainStay International Equity Fund
 
Strategic Planning Process - From Conception to Execution
Strategic Planning Process - From Conception to ExecutionStrategic Planning Process - From Conception to Execution
Strategic Planning Process - From Conception to Execution
 
Chapter 11.ppt
Chapter 11.pptChapter 11.ppt
Chapter 11.ppt
 
Quarterly report for our investors - Fourth quarter 2020
Quarterly report for our investors - Fourth quarter 2020Quarterly report for our investors - Fourth quarter 2020
Quarterly report for our investors - Fourth quarter 2020
 
Strategic financial management
Strategic financial managementStrategic financial management
Strategic financial management
 
Stock Market Greed N Fear
Stock Market   Greed N Fear Stock Market   Greed N Fear
Stock Market Greed N Fear
 
Dividend Yield Strategy
Dividend Yield StrategyDividend Yield Strategy
Dividend Yield Strategy
 
Right team, right story, right price
Right team, right story, right priceRight team, right story, right price
Right team, right story, right price
 
AAII Los Angeles September 2014
AAII Los Angeles September 2014AAII Los Angeles September 2014
AAII Los Angeles September 2014
 
Tech and Venture Capital in the Time of Corona
Tech and Venture Capital in the Time of Corona Tech and Venture Capital in the Time of Corona
Tech and Venture Capital in the Time of Corona
 
BCG Matrix Explaint
BCG Matrix ExplaintBCG Matrix Explaint
BCG Matrix Explaint
 

Recently uploaded

Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Klinik kandungan
 
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get CytotecAbortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Riyadh +966572737505 get cytotec
 

Recently uploaded (20)

Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
 
Production and Cost of the firm with curves
Production and Cost of the firm with curvesProduction and Cost of the firm with curves
Production and Cost of the firm with curves
 
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usanajoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
 
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
 
Black magic specialist in Saudi Arabia (Kala jadu expert in UK) Bangali Amil ...
Black magic specialist in Saudi Arabia (Kala jadu expert in UK) Bangali Amil ...Black magic specialist in Saudi Arabia (Kala jadu expert in UK) Bangali Amil ...
Black magic specialist in Saudi Arabia (Kala jadu expert in UK) Bangali Amil ...
 
Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024
 
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
 
Pitch-deck CopyFinancial and MemberForex.ppsx
Pitch-deck CopyFinancial and MemberForex.ppsxPitch-deck CopyFinancial and MemberForex.ppsx
Pitch-deck CopyFinancial and MemberForex.ppsx
 
fundamentals of corporate finance 11th canadian edition test bank.docx
fundamentals of corporate finance 11th canadian edition test bank.docxfundamentals of corporate finance 11th canadian edition test bank.docx
fundamentals of corporate finance 11th canadian edition test bank.docx
 
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumWebinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech Belgium
 
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get CytotecAbortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
 
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
 
Shrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdfShrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdf
 
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
Benefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansBenefits & Risk Of Stock Loans
Benefits & Risk Of Stock Loans
 
cost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptxcost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptx
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
 
Famous Kala Jadu, Black magic expert in Oman Or Kala ilam expert in Kuwait
Famous Kala Jadu, Black magic expert in Oman Or Kala ilam expert in KuwaitFamous Kala Jadu, Black magic expert in Oman Or Kala ilam expert in Kuwait
Famous Kala Jadu, Black magic expert in Oman Or Kala ilam expert in Kuwait
 
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
 

PVGO Formula for Equity Valuation (Long Version)

  • 1. The PVGO Thought Process For EquityValuation By Michael O. Ijeh August 8, 2016
  • 2. Keynes’s Famous Beauty Contest Quote For The Stock Market "It is not a case of choosing those [faces] that, to the best of one's judgment, are really the prettiest, nor even those that average opinion genuinely thinks the prettiest.We have reached the third degree where we devote our intelligences to anticipating what average opinion expects the average opinion to be.And there are some, I believe, who practice the fourth, fifth and higher degrees.“ Keynes, GeneralTheory of Employment, Interest and Money, 1936 2
  • 3. Keynes’s Belief – Is It True?  Keynes believed that behavior of a beauty pageant judge was happening in the stock market  This would have people pricing shares not based on what they think their fundamental value is, but rather on what they think everyone else thinks their value is, or what everybody else would predict the average assessment of value to be.  It could be true, but one can still gain a competitive advantage in the stock market by viewing the market in a different manner Based on “Keynesian Beauty Contest”Wikipedia webpage 3
  • 4. How To Gain A Competitive Advantage In Stock Selection  Superior Forecast*  DifferentView of Valuation*  Understanding Investor Sentiment*  Having Insider Information So is there a way to combine all of these methods for gaining a competitive advantage in stock selection? (Well, maybe not the insider information) *Based on FaVeS framework from AnalystSolutions 4
  • 5. Challenges With TraditionalValuation Techniques Market Approach (Multiples)  Can be tough finding a good peer group of comparable companies since no two companies are the same  Market valuations can fluctuate dramatically  Market prices aren’t always based on fundamentals or expectations, but even on irrational behavior and events uncorrelated to a company’s business  Implicit expectations are baked into a multiple Income Approach (DCF)  Can be tough determine the forecast horizon and the many assumptions that go along with the model  Shorter horizon – TerminalValue contributes too much to theValue of the company  Longer horizon – Greater chance for forecasting error and will probably be outside of investment horizon  Could possibly be “garbage in, garbage out” And is there a way to combine both of these methods for stock selection? 5
  • 6. So How Can an Investor Gain A Competitive Advantage Without Falling Into The Common Pitfalls For EquityValuation?  By trying to understand potential returns the market expects from a stock for a given investment horizon, and deciding if the market’s expectations are:  Too High,  Too Low, or  Just Right  From there, an investor can make a recommendation as to if a stock is truly under-, over-, or fairly valued 6
  • 7. So How Can We Understand The Market’s Expectations? Can potentially be done by using the PresentValue of Growth Opportunities (PVGO) Thought Process: 𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 = 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝒘𝒊𝒕𝒉 𝑵𝒐 𝑮𝒓𝒐𝒘𝒕𝒉 + 𝑮𝒓𝒐𝒘𝒕𝒉 𝑬𝒙𝒑𝒆𝒄𝒕𝒂𝒕𝒊𝒐𝒏𝒔 or 𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 = 𝑴𝒊𝒏𝒊𝒎𝒖𝒎 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝑻𝒐𝒅𝒂𝒚 + 𝑬𝒙𝒑𝒆𝒄𝒕𝒆𝒅 𝑽𝒂𝒍𝒖𝒆 𝒐𝒇 𝑭𝒊𝒓𝒎 𝑻𝒐𝒎𝒐𝒓𝒓𝒐𝒘 7
  • 8. PVGO Thought Process  Based off of the Gordon Growth Model, using this train of thought can help an investor understand the market’s expected returns for a given stock and weigh it against the risk  Goal of this process is to find stocks of companies that have low growth expectations relative to an investor’s assessment of a company’s risk and potential returns 𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 𝒕 = 𝑬𝒄𝒐𝒏𝒐𝒎𝒊𝒄 𝑩𝒆𝒏𝒆𝒇𝒊𝒕 𝒕+𝟏 𝑫𝒊𝒔𝒄. 𝑹𝒂𝒕𝒆−𝑮𝒓𝒐𝒘𝒕𝒉 𝑹𝒂𝒕𝒆 𝑽𝒂𝒍𝒖𝒆 𝑭𝒊𝒓𝒎 𝒕 = 𝑬𝒄𝒐𝒏𝒐𝒎𝒊𝒄 𝑩𝒆𝒏𝒆𝒇𝒊𝒕 𝒕 𝑫𝒊𝒔𝒄. 𝑹𝒂𝒕𝒆 + 𝑷𝑽𝑮𝑶 8
  • 9. Three Main Components Of The PVGO Thought Process 1. The Economic Benefit I. Which “benefit” will be used? EPS, FCF, Dividends, EBITDA, Revenue, NOPAT, etc. II. Directly finding EquityValue or indirectly by finding the value of the enterprise first? III. Timeframe of past “benefit”? LTM, 3 or 5 year average, weighted averages, etc. 2. The Discount Rate / Cost of Capital I. CAPM II. Build-up Model III. Cost of Debt plus Risk Premium 3. Growth Expectations (PVGO %) I. Past trends in growth and margins for the economic benefit used II. Potential size of a company’s industry III. Current stage of Company/Industry life cycle IV. Competitive Analysis V. Other Fundamental Analysis VI. Investment Horizon and Implications 9
  • 10. How PVGO Relates To A Company’s RiskWithin Their Life Cycle PVGO, Discount Rates, and the Corporate Life Cycle Growth Stage Start-up Young Growth High Growth Mature Growth Mature Stable Decline Description Business idea Create business model Build the business, creating revenues Grow business via operating leverage, create profitability Defend business from new competitors and markets Scale down business, consolidate Investing Option Investing (go for upside) Growth Investing (maximize value from growth) Scaling Investing (scale up growth) Defensive Investing (protect the competitive advantage) Maintenance Investing (preserve value) Divesting (shed past investments) Financing All Equity All Equity First signs of debt capacity, but little to no benefits Debt capacity expands, and the benefits of borrowing will start to exceed the costs Benefits of borrowing significantly exceed costs Pay down debt as assets are sold Revenues None Finding first customers, may need to "grow at all costs" to gain traction Revenue growth increases rapidly, possibly even doubling every year Revenue growth starts to slow down, but still growing faster than the broad market Revenues are more in line with the rest of the broad market, as competitors start to saturate the market Revenues start to decline; only way to grow significantly is via M&A Profits / CF None Cash burn is extremely high Signs of profitability start to appear as losses decrease; business is close to being CF positive Profitability starts to grow significantly via operating leverage Profitability growth starts to slow down; business may start to accumulate cash on hand Profitability drops off dramatically, as assets are sold, decreasing the business's earnings power Value Driver (Economic Benefit) Market Potential Key Performing Indicators / Operating Data Revenue / Gross Profit Gross Cash Flow / EBIT / EBITDA Free Cash Flow / Net Earnings Book Value / invested Capital / Dividends Discount Rate (Cost of Equity) Extremely high, as the chance of failure is very high (>50%) Still very high, as the business model is still unproven (40-50%) Not as high as before since the business model has gained traction, but still high due to little to no profitability (30-40%) As the business begins to grow profits and cash flows, the question now is if the business can be scaled up; returns are still expected to be higher than the broad market (15-30%) As revenues become more in line with the rest of the broad market, so too should investor's expectations for returns, as the business's operational results start to become more predictable (7-15%) Investor expectations aligns with what growth within the entire sector and the overall economy (3-7%) PVGO % (FCF/EPS) Well above 100%, if not closer to 1000% due to the market potential Still well above 100%; must start paying attention to investments and understand how they'll enhance value Still at or around 100%, especially if the business is close to or just becoming profitable PVGO finally starts to decline, as the business starts to reach it's potential from a profitability standpoint; dividends may start to come into play (60-90%) Similar to Revenues and the discount rate, PVGO starts to align with the broad market as well (30-60%) PVGO is below the market, as profits are expected to continue to decrease; may start to expect dividends to drive PVGO more than growth in profits (0-30%) 10
  • 11. How PVGO Relates To A Company’s RiskWithin Their Life Cycle (Cont.) Time Growth in Revenues and ProfitsThroughout the CLC Revenues Profits 0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 0% 50% 100% 150% 200% 250% Time Discount Rate and PVGO %Throughout CLC PVGO (LHS) Discount Rate (RHS) Young Growth Young Growth Start-up Start-up High Growth High Growth Mature Growth Mature Growth Mature Stable Mature Stable Decline Decline CLC methodology is sourced from Aswath Damodaran’sYouTube videos and individual analysis 11
  • 12. PVGO THOUGHT PROCESS IMPLEMENTATION 12
  • 13. Understanding The PVGOThought Process – The S&P 500 Since 1990 Data is sourced from Aswath Damodaran’s Implied Equity Risk Premiums (by year) from his website Year Dividend Yield S&P 500 Earnings* Dividends* Change in Earnings T.Bond Rate Implied Premium (FCFE) Disc. Rate EPS/Disc. Rate % No Growth % PVGO 1990 3.74% 330.22 22.65 12.35 -6.87% 8.07% 3.89% 11.96% 189.38 57.35% 42.65% 1991 3.11% 417.09 19.30 12.97 -14.79% 6.70% 3.48% 10.18% 189.59 45.45% 54.55% 1992 2.90% 435.71 20.87 12.64 8.13% 6.68% 3.55% 10.23% 204.01 46.82% 53.18% 1993 2.72% 466.45 26.90 12.69 28.89% 5.79% 3.17% 8.96% 300.22 64.36% 35.64% 1994 2.91% 459.27 31.75 13.36 18.03% 7.82% 3.55% 11.37% 279.24 60.80% 39.20% 1995 2.30% 615.93 37.70 14.17 18.74% 5.57% 3.29% 8.86% 425.51 69.08% 30.92% 1996 2.01% 740.74 40.63 14.89 7.77% 6.41% 3.20% 9.61% 422.79 57.08% 42.92% 1997 1.60% 970.43 44.09 15.52 8.52% 5.74% 2.73% 8.47% 520.54 53.64% 46.36% 1998 1.32% 1,229.23 44.27 16.20 0.41% 4.65% 2.26% 6.91% 640.67 52.12% 47.88% 1999 1.14% 1,469.25 51.68 16.71 16.74% 6.44% 2.05% 8.49% 608.72 41.43% 58.57% 2000 1.23% 1,320.28 56.13 16.27 8.61% 5.11% 2.87% 7.98% 703.38 53.28% 46.72% 2001 1.37% 1,148.09 38.85 15.74 -30.79% 5.05% 3.62% 8.67% 448.10 39.03% 60.97% 2002 1.83% 879.82 46.04 16.08 18.51% 3.81% 4.10% 7.91% 582.05 66.16% 33.84% 2003 1.61% 1,111.91 54.69 17.88 18.79% 4.25% 3.69% 7.94% 688.79 61.95% 38.05% 2004 1.60% 1,211.92 67.68 19.407 23.75% 4.22% 3.65% 7.87% 859.97 70.96% 29.04% 2005 1.79% 1,248.29 76.45 22.38 12.96% 4.39% 4.08% 8.47% 902.60 72.31% 27.69% 2006 1.77% 1,418.30 87.72 25.05 14.74% 4.70% 4.16% 8.86% 990.07 69.81% 30.19% 2007 1.89% 1,468.36 82.54 27.73 -5.91% 4.02% 4.37% 8.39% 983.79 67.00% 33.00% 2008 3.11% 903.25 65.39 28.05 -20.78% 2.21% 6.43% 8.64% 756.83 83.79% 16.21% 2009 2.00% 1,115.10 59.65 22.31 -8.78% 3.84% 4.36% 8.20% 727.44 65.24% 34.76% 2010 1.84% 1,257.64 83.66 23.12 40.25% 3.29% 5.20% 8.49% 985.39 78.35% 21.65% 2011 2.07% 1,257.60 97.05 26.02 16.01% 1.88% 6.01% 7.89% 1,230.04 97.81% 2.19% 2012 2.13% 1,426.19 102.47 30.44 5.58% 1.76% 5.78% 7.54% 1,359.02 95.29% 4.71% 2013 1.96% 1,848.36 107.45 36.28 4.86% 3.04% 4.96% 8.00% 1,343.13 72.67% 27.33% 2014 1.92% 2,058.90 113.01 39.44 5.17% 2.17% 5.78% 7.95% 1,421.51 69.04% 30.96% 2015 2.11% 2,043.94 106.32 43.16 -5.92% 2.27% 6.12% 8.39% 1,267.22 62.00% 38.00% Avg. 2.08% 7.02% 4.61% 4.09% 8.70% 731.92 64.34% 35.66% Median 1.94% 8.33% 4.52% 3.79% 8.47% 696.09 64.80% 35.20% 13
  • 14. What The PVGOThought Process Can Tell Us About The Market Over The Past 25Years…  Since 1990, the average market participant could expect:  2% DividendYield,  7-8% EPS Growth,  8-9% Discount Rate based off of CAPM for Cost of Equity,  9-10% Discount Rate based off of GGM for Cost of Equity,  And 35% of the price based on future growth expectations (meaning 65% of value can be seen today) 14
  • 15. Measuring The Market’s Growth Expectations  After knowing the percentage of growth expectations baked into the market price, an investor could then back into the compounded annual growth rate for the economic benefit used based on a certain time horizon.  Since most investors look to hold a stock for 3-5 years, the growth expectations of the S&P 500 equate to a 15- 16% CAGR expectation over a 3-year period, or a 9% CAGR expectation over a 5-year period. At a 15.5% Growth Rate No-Growth % 65% PVGO % 35% $100 $54 Years 0 1 2 3 $100 $116 $133 $154 At a 9% Growth Rate No-Growth % 65% PVGO % 35% $100 $54 Years 0 1 2 3 4 5 $100 $109 $119 $130 $141 $154 15
  • 16. So What About The S&P 500 Index Now? 1. Economic Benefit Used 1. TTM EPS (2Q15-2Q16) 1. $98.75 – from S&P Dow Jones Indices - S&P 500 Earnings And Estimate Report, 8/3/16 2. Discount Rate Used 1. 1.53% - 10Year U.S.Treasury Note 2. 6.27% - (+) Implied ERP - TTM CashYield from Aswath Damodaran’s website 3. 7.80% - Discount Rate 3. PVGO % 1. $98.75 – TTM EPS 2. 7.80% - (/) Discount Rate 3. $1,266.03 – MarketValue of S&P 500 with No-Growth Expectations 16
  • 17. Implications of S&P 500’s PVGO Status  With the S&P 500 at $2,164.25 (8/5/16), the No-Growth value of the S&P 500 represents 59% of the market price, meaning 41% of the market price represents expected growth in value in the future.  The PVGO % represents ~20% CAGR over a 3 year investment horizon, or ~11% CAGR over a 5 year investment horizon.  The key question to ask is are the implied growth rates of the market reasonable, too optimistic, or too pessimistic?  For comparison, the S&P 500 Earnings And Estimate Report from S&P Dow Jones Indices projects 28% EPS growth for the next twelve months, and 23% CAGR through the end of 2017. Based on these initial estimates, an investor can extrapolate from these estimates to the S&P’s EPS growing at 13-14% over the next 3-5 years.This long term growth projection is at the lower end of the 11-20% CAGR range that’s baked into the market, and higher than the historical PVGO % baked into the market.  If any minor hiccups in the overall economy happen or corporate earnings doesn’t start growing positively , the S&P 500 EPS may not be able to grow at the expected rate.  This leads one to believe the market is a little rich, but not completely overvalued based on growth projections. At a 19.6% Growth Rate No-Growth % 59% PVGO % 41% $1266 $898 Years 0 1 2 3 S&P 500 $1266 $1514 $1810 $2164 At a 11.3% Growth Rate No-Growth % 59% PVGO % 41% $1266 $897 Years 0 1 2 3 4 5 S&P 500 $1266 $1409 $1569 $1746 $1943 $2163 Update 17
  • 18. So What AboutValuing a Company? McDonald’s (NYSE: MCD) Maybe… 1. Economic Benefit Used 1. TTM EPS (2Q15-2Q16) 1. 5.24 – fromYahoo Finance, 8/3/16 2. Discount Rate Used 1. 6.27% - (+) Implied ERP - TTM CashYield from Aswath Damodaran’s website 2. 0.66 - (x) MCD’s Beta from Google Finance 8/3/16 3. -0.50% - (+/-) Size Adjustment from Individual Analysis 4. 1.53% - (+) 10Year U.S.Treasury Note 5. 5.17% - MCD’s Discount Rate 3. PVGO % 1. 5.24 – TTM EPS 2. 5.17% - (/) Discount Rate 3. $101.39 – MarketValue of MCD per share with No-Growth Expectations 18
  • 19. Implications of MCD’s PVGO Status  With MCD having a market cap of at $103.2 B, or ~$118/share (08/03/16), the No-Growth value of MCD represents 86% of the market price, meaning only 14% of the market price represents expected growth in value in the future.  The PVGO % represents about 5% CAGR over a 3 year investment horizon, or a 3% CAGR over a 5 year investment horizon.  The key question to ask again is are the implied growth rates of the market reasonable, too optimistic, or too pessimistic?  Remember, MCD is currently paying a 3% dividend yield due MCD’s overall franchising strategy and 15-19% margin for earnings and free cash flow, essentially making the company a cash cow.  Based on these preliminary results, an investor may think the market expectations for growth are too pessimistic, and the dividend alone can justify the growth expectations. At a 5% Growth Rate No-Growth % 86% PVGO % 14% $100 $16 Years 0 1 2 3 $101 $106 $112 $118 At a 3% Growth Rate No-Growth % 86% PVGO % 14% $100 $16 Years 0 1 2 3 4 5 $101 $104 $108 $111 $114 $118 Update tables 19
  • 20. Implications of MCD’s PVGO Status – Income Approach  Currently,research analysts are forecasting a 9-10% long-term annual growth rate for MCD, which equates to a 25-35% PVGO.  Based on this range, MCD could be priced anywhere from $135-$156/share in the next 3-5 years, or ~23% return at the midpoint.  Since long-term growth estimates are usually revised downward overtime, I will use these estimates as a best case scenario and observe past trends and future plans for MCD to estimate a long-growth rate. At a 10% Growth Rate No-Growth % 75% PVGO % 25% $101 $34 Years 0 1 2 3 MCD Price $101 $112 $123 $135 At a 9% Growth Rate No-Growth % 65% PVGO % 35% $101 $55 Years 0 1 2 3 4 5 MCD Price $101 $111 $120 $131 $143 $156 20
  • 21. Implications of MCD’s PVGO Status – Income Approach (cont.)  After observing these current trends, I’m actually surprised that the market doesn’t have negative growth expectations for MCD. However, 45%+ annual EPS growth, operating margin expansion, and continued dividend growth suggests that MCD’s growth initiatives are working, and the market believes so too.  If EPS and dividend growth continues as even a modest pace, then MCD could potentially reach analysts’ long-term growth expectations.This is especially possible if an investor believes the expansion of MCD’s all-day breakfast menu can sustain the growth.  From a bearish perspective, the ‘pop’ in EPS will only happen for the next quarter or two, as the all-day breakfast roll-out will lose momentum. Additionally, MCD’s same-store sales could continue to decline as customers might not react well to MCD increase prices and having higher-quality food.  Based on the information given and the corporate life cycle stage of the company, my long-term growth estimate for MCD will be 5-7%. This leads to ~20% PVGO based on my growth estimate and a price target of $124-$129/share, or ~8% return, 3-5 years from now. Potential Growth Drivers Year FY 2013 FY 2014 FY 2015 TTM Number of Restaurants 35,429 36,258 36,525 36,504 Annual Sales Growth 2.0% -2.4% -7.4% -0.9% Annual EPS Growth 3.5% -13.2% -0.4% 46.4% Operating Margin 31.2% 29.0% 28.1% 29.7% Gross Profit/Assets* 0.31x 0.29x 0.29x 0.28x Capex/Sales 10.1% 9.4% 7.1% 7.2% Dividend Growth 8.7% 5.1% 4.9% 3.6% Source: SEC Filings, Morningstar, Individual Analysis *GPA equals this year's gross profits divided by last year's assets At a 7% Growth Rate No-Growth % 82% PVGO % 18% $101 $23 Years 0 1 2 3 MCD Price $101 $108 $116 $124 At a 5% Growth Rate No-Growth % 78% PVGO % 22% $101 $28 Years 0 1 2 3 4 5 MCD Price $101 $106 $112 $117 $123 $129 21
  • 22. Implications of MCD’s PVGO Status – Market Approach  To get a better sense of MCD’s growth expectations relative to its peers, I’ll compute the PVGO % for other companies and potential growth drivers, and compare the results to MCD. Company Market Cap ($M) Market Price TTM EPS Beta Size Adjustment Disc. Rate EPS/r % No Growth % PVGO 3 Year Growth Est. via PVGO 5 Year Growth Est. via PVGO LT Growth Estimate Sonic Corp (SONC) $ 1,370 $ 28.15 1.28 1.81 2.00% 14.88% 8.60 30.56% 69.44% 48.43% 26.75% 17.70% Wendy's (WEN) $ 2,610 $ 9.70 0.52 0.69 2.00% 7.86% 6.62 68.24% 31.76% 13.59% 7.94% 14.87% Jack in the Box (JACK) $ 3,360 $ 96.99 3.08 0.68 1.50% 7.29% 42.23 43.54% 56.46% 31.93% 18.09% 17.48% Yum! Brands (YUM) $ 34,470 $ 88.42 3.32 0.96 0.00% 7.55% 43.98 49.74% 50.26% 26.22% 14.99% 12.18% Dunkin Brands (DNKN) $ 4,120 $ 44.92 1.32 0.12 1.50% 3.78% 34.90 77.69% 22.31% 8.78% 5.18% 13.21% Starbucks (SBUX) $ 81,310 $ 55.44 1.78 0.80 -0.50% 6.05% 29.44 53.10% 46.90% 25.27% 14.48% 18.13% Average $ 21,207 $ 53.94 1.88 0.84 1.08% 7.90% 27.63 53.81% 46.19% 25.70% 14.57% 15.60% Median $ 3,740 $ 50.18 1.55 0.75 1.50% 7.42% 32.17 51.42% 48.58% 25.75% 14.74% 16.18% McDonald’s (MCD) $ 103,200 $ 117.52 5.24 0.66 -0.50% 5.17% 101.39 86.27% 13.73% 5.08% 3.01% 9.00% % Prem. (Disc.) to Median 2759.36% 234.20% 338.06% 88.59% -33.33% 69.64% 315.17% 167.78% 28.25% 19.73% 20.43% 55.64% Source: SEC Filings,Yahoo Finance, Individual Analysis 22
  • 23. Implications of MCD’s PVGO Status – Market Approach (cont.)  Based on the peer group, it looks as if McDonald’s is much more along in the corporate life cycle (CLC) based on the number of restaurants and market capitalization. This also explains why gross profits to assets, PVGO % and long term growth estimates are less than the peer group.  Being further along the CLC, McDonald’s doesn’t have as many investment opportunities as the rest of their peers, so the best way to maximize their value is to minimize the discount rate.To achieve this, MCD has controlled their expenses, leading to a higher operating margin, as well as paid a higher dividend, leading to a higher dividend yield.  Given the past sales growth and capital expenditure levels of MCD were similar to their peers, I believe the higher margins can lead to higher growth than what is being baked into their stock price, relative to the peer group. Based on this analysis, I reiterate my belief that MCD’s PVGO % should be closer to 20-25%. Company Number of Restaurants TTM Sales Growth TTM EPS Growth TTM Operating Margin TTM GP/Assets TTM Capex/Sales TTM Dividend Yield Sonic Corp (SONC) 3,512 0.3% -18.4% 20.6% 0.39x 6.1% 1.6% Wendy's (WEN) 6,482 -18.8% 28.6% 16.7% 0.17x 12.8% 2.5% Jack in the Box (JACK) 2,910 2.6% 28.2% 13.7% 0.34x 6.8% 1.2% Yum! Brands (YUM) 42,000 -3.1% 52.8% 16.1% 0.43x 7.0% 2.1% Dunkin Brands (DNKN) 19,669 2.3% 22.7% 40.5% 0.20x 2.8% 2.6% Starbucks (SBUX) 17,000 7.3% 24.4% 19.1% 0.92x 6.8% 1.4% Average 15,262 -1.6% 23.0% 21.1% 0.41x 7.0% 1.9% Median 11,741 1.3% 26.3% 17.9% 0.37x 6.8% 1.8% McDonalds (MCD) 36,504 -0.9% 46.4% 29.7% 0.28x 7.2% 3.0% % Prem. (Disc.) to Median 310.9% -69.0% 176.6% 166.0% 77.6% 105.1% 164.3% Source: SEC Filings, Morningstar,Yahoo Finance, Individual Analysis 23
  • 24. Implications of MCD’s PVGO Status –Valuation Range  It is also possible to construct a sensitivity table for the various PVGO % and discount rates for the price for MCD.  Based on this table and my estimates, I could potentially make a case that there’s more upside potential for than downside for MCD. $126.74 4.17% 4.67% 5.17% 5.67% 6.17% 10% $139.68 $124.72 $112.65 $102.72 $94.39 15% $147.90 $132.06 $119.28 $108.76 $99.94 20% $157.14 $140.31 $126.74 $115.56 $106.19 25% $167.62 $149.67 $135.19 $123.26 $113.27 30% $179.59 $160.36 $144.84 $132.07 $121.36 PVGO % Discount Rate MCD Price Sensitivity Table 24
  • 25. PVGOThought Process for other Companies  After understanding how the PVGO Thought Process was used for MCD, lets try to find anymore insight from just looking at the Economic Benefits, Discount Rates, implied 3-year and 5-year implied growth rates from the PVGO Thought Process, and the long term projected growth rates by equity research analyst.  An investor can quickly screen for investment ideas by just comparing the implied rates to the long term rates projected by the research analysts to see if the projected long term growth matches what’s implied by the PVGO %.  For the cells in the next 2 tables:  Green – Research analysts’ growth projections are greater than the implied growth rates from the PVGO %  Red – Research analysts’ growth projections are less than the implied growth rates from the PVGO %  Non-Color – Research analysts’ growth projections are in between the implied growth rates from the PVGO % 25
  • 26. PVGOThought Process Applied to other Companies – Large Caps Company Valuation Date Sector Market Cap ($M) Market Price TTM EPS Beta Size Adjustment Disc. Rate EPS/r % No Growth % PVGO 3 Year Growth Estimate via PVGO 5 Year Growth Estimate via PVGO LT Growth Estimate Pepsico (PEP) 7/29/2016 Consumer Staples 156,750$ 108.92$ 3.54 0.70 -0.50% 5.42% 65.33 59.98% 40.02% 18.56% 10.75% 7.10% Nike (NKE) 7/29/2016 Consumer Disc. 93,120$ 55.50$ 2.16 0.53 -0.50% 4.35% 49.62 89.41% 10.59% 3.81% 2.27% 13.40% Boeing (BA) 7/29/2016 Industrials 85,140$ 133.66$ 7.40 1.26 -0.50% 8.93% 82.86 62.00% 38.00% 17.27% 10.03% 12.56% Walgreens Boots Alliance (WBA) 7/28/2016 Consumer Staples 84,530$ 79.46$ 2.90 1.11 -0.50% 7.99% 36.30 45.68% 54.32% 32.47% 18.38% 11.61% General Electric (GE) 7/29/2016 Conglomerate 286,350$ 31.14$ 1.18 1.28 -0.50% 9.06% 13.03 41.85% 58.15% 33.67% 19.02% 10.48% Facebook (FB) 7/29/2016 Technology 354,510$ 123.94$ 1.63 0.85 -0.50% 6.36% 25.63 20.68% 79.32% 69.09% 36.95% 35.39% Starbucks (SBUX) 7/28/2016 Consumer Disc. 84,740$ 58.21$ 1.79 0.80 -0.50% 6.05% 29.61 50.86% 49.14% 25.27% 14.48% 18.13% Ebay (EBAY) 7/29/2016 Technology 35,180$ 31.16$ 1.63 1.13 0.00% 8.62% 18.92 60.72% 39.28% 18.13% 10.51% 5.74% Southwest Airlines (LUV) 7/29/2016 Industrials 23,640$ 37.01$ 3.76 1.25 1.00% 10.37% 36.27 97.99% 2.01% 0.68% 0.41% 13.94% Duke Energy (DUK) 8/1/2016 Energy 59,000$ 85.65$ 3.83 0.22 -0.50% 2.41% 158.96 185.59% -85.59% -18.63% -11.64% 4.83% Exxon Mobil (XOM) 7/28/2016 Energy 371,490$ 90.20$ 3.11 0.82 -0.50% 6.17% 50.39 55.87% 44.13% 21.41% 12.34% 21.27% Apple (AAPL) 7/28/2016 Technology 544,620$ 98.66$ 9.02 1.01 -0.50% 7.36% 122.51 124.17% -24.17% -6.96% -4.24% 9.74% Wal-Mart Stores (WMT) 7/28/2016 Consumer Staples 228,510$ 73.24$ 4.52 0.20 -0.50% 2.28% 197.90 270.21% -170.21% -28.20% -18.03% 4.34% Visa (V) 7/28/2016 Financials 187,050$ 79.19$ 2.02 0.85 -0.50% 6.36% 31.76 40.11% 59.89% 35.51% 20.02% 16.05% Alibaba (BABA) 7/28/2016 Technology 204,430$ 83.12$ 4.17 3.08 -0.50% 20.34% 20.50 24.66% 75.34% 59.45% 32.31% 25.88% Johnson & Johnson (JNJ) 8/1/2016 Healthcare 345,900$ 125.40$ 5.37 0.80 -0.50% 6.05% 88.82 70.83% 29.17% 12.17% 7.13% 6.52% Verizon (VZ) 7/28/2016 Telecom 225,480$ 54.86$ 3.54 0.25 -0.50% 2.60% 136.28 248.42% -148.42% -26.17% -16.67% 4.55% Lockheed Martin (LMT) 7/28/2016 Industrials 76,980$ 257.31$ 12.01 0.61 -0.50% 4.85% 247.39 96.14% 3.86% 1.29% 0.77% 7.11% Alphabet (GOOGL) 7/28/2016 Technology 521,780$ 765.84$ 23.74 0.92 -0.50% 6.80% 349.20 45.60% 54.40% 29.90% 17.00% 15.07% Under Armour (UA) 7/29/2016 Consumer Disc. 25,810$ 39.46$ 0.39 0.65 1.00% 6.61% 5.90 14.96% 85.04% 88.31% 46.21% 24.13% Gilead Sciences (GILD) 7/29/2016 Healthcare 106,490$ 80.18$ 11.39 1.21 -0.50% 8.62% 132.19 164.86% -64.86% -15.35% -9.52% 0.08% Amazon.com (AMZN) 7/29/2016 Technology 359,770$ 761.79$ 2.43 1.68 -0.50% 11.56% 21.01 2.76% 97.24% 228.21% 104.64% 49.35% Microsoft (MSFT) 7/29/2016 Technology 442,560$ 56.68$ 2.10 1.05 -0.50% 7.61% 27.58 48.66% 51.34% 27.14% 15.52% 8.53% Union Pacific (UNP) 7/29/2016 Industrials 77,500$ 93.05$ 5.14 0.71 -0.50% 5.48% 93.77 100.77% -0.77% -0.26% -0.14% 7.35% Costco (COST) 8/1/2016 Consumer Disc. 73,400$ 167.56$ 5.29 0.85 -0.50% 6.36% 83.18 49.64% 50.36% 26.25% 15.01% 9.13% 26
  • 27. Implications of PVGO Status – Large Caps  For most companies, their betas are less than one, meaning these larger companies are expected to be safer than the overall market.This is also the main factor for companies that have long term growth rates their PVGO % range.  If the forecasted long term growth rates did not fall into the PVGO % growth range, it wasn’t too far off.  For the cases with large discrepancies between what analysts project for long term growth and what PVGO % observes mostly stems from companies that have negative growth expectations. Some companies with higher projected growth rates from research analysts (>20%) tend to be overvalued, as their PVGO % is extremely high. Source: SEC Filings,Yahoo Finance, Individual Analysis 27
  • 28. PVGOThought Process Applied to other Companies – Small/Mid Caps Company Valuation Date Sector Market Cap ($M) TTM Gross CF ($M) Beta Size Adjustment Disc. Rate CF/r ($M) % No Growth % PVGO 3 Year Growth Estimate via PVGO 5 Year Growth Estimate via PVGO LT Growth Estimate InvenSense (INVN) 7/27/2016 Technology 673$ 2.00 2.96 3.00% 23.09% 8.66 1.29% 98.71% 324.18% 137.14% 20.00% IXYS Corp (IXYS) 7/27/2016 Technology 371$ 28.00 1.35 5.00% 14.99% 186.74 50.33% 49.67% 25.72% 14.72% 14.01% AeroVironment (AVAV) 7/27/2016 Industrials 677$ 17.00 1.22 3.00% 12.18% 139.58 20.63% 79.37% 69.23% 37.04% 12.67% Ryerson Holding Corp (RYI) 7/27/2016 Materials 550$ 67.00 2.52 4.00% 21.33% 314.11 57.11% 42.89% 20.53% 11.87% 49.26% GoPro (GPRO) 7/28/2016 Technology 1,840$ -56.00 0.63 2.00% 7.48% (748.65) -40.69% 140.69% N/A N/A 15.00% Game Stop Corp (GME) 7/28/2016 Consumer Disc. 3,260$ 558.00 0.94 1.50% 8.92% 6,252.94 191.81% -91.81% -19.52% -12.22% 11.34% Tallgrass Energy (TEGP) 7/28/2016 Energy 1,080$ 295.00 2.33 2.00% 18.14% 1,626.32 150.59% -50.59% -12.76% -7.86% 24.00% Air Lease Corp (AL) 7/28/2016 Financials 2,980$ 742.00 1.57 2.00% 13.37% 5,548.12 186.18% -86.18% -18.70% -11.68% 8.91% Garmin Ltd (GRMN) 7/28/2016 Technology 1,130$ 583.00 0.64 2.00% 7.54% 7,729.23 684.00% -584.00% -47.32% -31.92% 5.85% Shake Shack (SHAK) 7/28/2016 Consumer Disc. 1,470$ 29.00 1.04 2.00% 10.05% 288.53 19.63% 80.37% 71.94% 38.47% 25.20% Angie's List (ANGI) 7/28/2016 Technology 557$ 8.00 1.39 4.00% 14.25% 56.16 10.09% 89.91% 114.74% 58.20% 10.00% Dave & Busters Ent (PLAY) 7/28/2016 Consumer Disc. 1,900$ 152.00 0.72 2.00% 8.04% 1,889.51 99.45% 0.55% 0.19% 0.12% 19.17% GNC Holdings (GNC) 7/28/2016 Consumer Staples 1,860$ 264.00 1.00 2.00% 9.80% 2,693.88 144.83% -44.83% -11.60% -7.14% 7.80% Varian Medical (VAR) 7/28/2016 Healthcare 8,260$ 472.00 0.80 1.50% 8.05% 5,866.27 71.02% 28.98% 12.08% 7.08% 15.00% Neustar (NSR) 7/28/2016 Telecom 1,300$ 292.00 1.26 2.00% 11.43% 2,554.64 196.51% -96.51% -20.17% -12.64% 12.67% Barracuda Network (CUDA) 7/28/2016 Technology 1,130$ 17.00 3.33 2.00% 24.41% 69.65 6.16% 93.84% 152.55% 74.51% 19.83% TTM Technologies (TTMI) 7/29/2016 Technology 982$ 135.00 1.83 3.00% 16.00% 843.53 85.93% 14.07% 5.22% 3.08% 18.73% Chipotle (CMG) 7/29/2016 Consumer Disc. 12,340$ 351.00 0.33 1.00% 4.60% 7,631.93 61.85% 38.15% 17.33% 10.07% 10.69% Alaska Air Group (ALK) 7/29/2016 Industrials 8,270$ 1215.00 0.84 1.50% 8.30% 14,644.20 177.08% -77.08% -17.35% -10.81% 4.01% Six Flags (SIX) 7/29/2016 Consumer Disc. 5,260$ 303.00 1.26 1.50% 10.93% 2,772.14 52.70% 47.30% 23.80% 13.67% 8.00% Verisign (VRSN) 7/29/2016 Telecom 9,400$ 467.00 1.14 1.50% 10.18% 4,588.42 48.81% 51.19% 26.98% 15.41% 8.00% Hawaiian Holdings (HA) 8/2/2016 Industrials 2,390$ 239.00 1.82 2.00% 14.94% 1,599.58 66.93% 33.07% 14.32% 8.38% 13.05% Tiffany & Co. (TIF) 8/2/2016 Consumer Disc. 7,740$ 643.90 1.87 1.50% 14.75% 4,363.97 56.38% 43.62% 21.04% 12.14% 7.87% TTM Gross CF equals Net Income plus Depreciation and Amortization 28
  • 29. Implications of PVGO Status – Small/Mid Caps  The small/mid caps have betas above one and higher size adjustments, which led to discount rates higher than 10% for most companies.  Once again, the companies that have forecasted long term growth rates above the derived PVGO % range stems from low to negative growth expectations.  In terms of gross cash flow, there tends to be a larger discrepancy between research analysts’ growth forecasts and growth expectations derived from PVGO % when compared to large caps.This leads to the belief that understanding small/mid cap companies can potentially lead to abnormal returns for an investor.  This idea also plays into the “illiquidity/relevancy premium”, where stocks with little to no media coverage and lower trading volumes can provide the best opportunities to beat the market. Source: SEC Filings,Yahoo Finance, Individual Analysis 29
  • 30. Key Drawbacks to PVGOThought Process  Although the PVGO Thought Process can lead to interesting insight about the growth expectations for a company, there are a few drawbacks and pitfalls to watch out for: 1. An economic benefit that yields a positive number must be used in order to determine the PVGO % (see GoPro valuation on slide 27 for example).An investor must also know which economic benefit to use when valuing companies at various stages of the corporate life cycle in different industries, especially when yielding extremely high or negative growth expectations. Since FCF and EPS cannot always be used for every situation, an investor must understand how the economic benefit will lead to value creation over the given time horizon. 2. The discount rate is the only true way to account for risk, so an investor must have a clear understanding as to how to calculate it, as well as make adjustments for different fundamental factors.Also, an investor must determine if the benefit used will be for all shareholders and debtholders or shareholders only, because this will affect the discount rate used. 3. The PVGO Thought Process is best used when an investor has a target time horizon. Based on implied market discount rates, the typical market participant invests with a time horizon between 3-7 years.The process isn’t as effective if an investor’s time horizon isn’t in between these parameters because if the time horizon is shorter, than only stock with negative expectations will be deemed investible ideas. Conversely, an investment horizon beyond this range may yield too many investible ideas. 30
  • 31. Conclusion  The PVGO Thought Process can be used as an attempt to quantify the market’s growth expectations for a stock.  Can lead to higher accuracy in forecasting economic benefits and understanding investor sentiment for a company’s stock in a short amount of time.  Can also be used to understand what stage the market may think a company is at in their Corporate Life Cycle.  This process is best used for investors that fully understand the major inputs: 1. Economic Benefit 2. Discount Rate 3. PVGO % of the company relative to it’s own history and peers 4. An investor’s time horizon 31
  • 32. Key Resources  Expectations Investing: Reading Stock Prices for Better Returns by Michael J. Mauboussin – CFA Publications (September 2006)  Fundamental Analysis and Market Prices Presentation for the OIV Conference by Stephen Penman  Aswath Damodaran’s website and publications  New Construct’s website  Valuation: Measuring and Managing theValue of Companies: Fourth Edition – byTim Koller, Marc Goedhart, and DavidWessels  Understanding BusinessValuation – by Gary R.Trugman  Jae Jun from Oldschoolvalue.com  Duff & Phelp’s Cost of Capital Series  The Guru Investor by John Reese  Best Practices for Equity Research Analyst and AnalystSolutions website by JamesValentine  Morningstar’s website  Zack’s website  Marketwatch’s website  Barron’s website  Federal Reserve Economic Data  S&P Dow Jones Indices 32