GuruFocus Premium Membership

Serving Intelligent Investors since 2004. Only 96 cents a day.

Free Trial

Free 7-day Trial
All Articles and Columns »

Gabelli, Fisher and Gayner Are Betting on a Fairly Valued Stock

August 14, 2014 | About:
ovenerio

ovenerio

4 followers

According to GuruFocus Guru Trades, on June 30, Mario Gabelli (Trades, Portfolio) and Ken Fisher (Trades, Portfolio) take a long position on Nike, Inc. (NKE). The company, a $67.12 billion market cap, has a trailing P/E ratio that indicates that the stock is fairly valued (25.9x vs 25.9x of industry mean). So one question arises: Why are these hedge fund managers betting on it?

So in this article, let's take a look at a model which is applicable to stable, mature, dividend-paying firms and try to find the intrinsic value of the stock. Although the model has a number of characteristics that make it useful and appropriate for many applications, it is by no means the be-all and end-all for valuation. The purpose is to force investors to evaluate different assumptions about growth and future prospects.

Valuation

In stock valuation models, dividend discount models (DDM) define cash flow as the dividends to be received by the shareholders. Extending the period indefinitely, the fundamental value of the stock is the present value of an infinite stream of dividends according to John Burr Williams.

Although this is theoretically correct, it requires forecasting dividends for many periods, so we can use some growth models like: Gordon (constant) growth model, the Two or Three stage growth model or the H-Model (which is a special case of a two-stage model). With the appropriate model, we can forecast dividends up to the end of the investment horizon where we no longer have confidence in the forecasts and then forecast a terminal value based on some other method, such as a multiple of book value or earnings.

To start with, the Gordon Growth Model (GGM) assumes that dividends increase at a constant rate indefinitely.

This formula condenses to: V0=(D0 (1+g))/(r-g)=D1/(r-g)

where:

V0 = fundamental value

D0 = last year dividends per share of Exxon's common stock

r = required rate of return on the common stock

g = dividend growth rate

Let´s estimate the inputs for modeling:

Required Rate of Return (r)

The capital asset pricing model (CAPM) estimates the required return on equity using the following formula: required return on stockj = risk-free rate + beta of j x equity risk premium

Assumptions:

Risk-Free Rate: Rate of return on LT Government Debt: RF = 2.67%. This is a very low rate because of today´s context. Since 1900, yields have ranged from a little less than 2% to 15%; with an average rate of 4.9%. So I think it is more appropriate to use this rate.

Beta: β =0.67

GGM equity risk premium = (1-year forecasted dividend yield on market index) + (consensus long-term earnings growth rate) – (long-term government bond yield) = 2.13% + 11.97% - 2.67% = 11.43%[1]

rNKE = RF + βNKE [GGM ERP]

= 4.9% + 0.67 [11.43%]

= 12.56%

Dividend growth rate (g)

The sustainable growth rate is the rate at which earnings and dividends can grow indefinitely assuming that the firm´s debt-to-equity ratio is unchanged, and it doesn´t issue new equity.

g = b x ROE

b = retention rate

ROE=(Net Income)/Equity= ((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)

The “PRAT” Model:
g= ((Net Income-Dividends)/(Net Income)).((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)

Let´s collect the information we need to get the dividend growth rate:

Financial Data (USD $ in millions)

May. 2014

May. 2013

May. 2012

Cash dividendsdeclared

799.000

703.000

619.000

Net income applicable to common shares

2.693.000

2.472.000

2.211.000

Net sales

27.799.000

25.313.000

23.331.000

Total assets

18.594.000

17.545.000

15.465.000

Total Shareholders' equity

10.824.000

11.081.000

10.381.000

Ratios

     

Retentionrate

0,70

0,72

0,72

Profitmargin

0,097

0,10

0,09

Assetturnover

1,50

1,44

1,51

Financialleverage

1,70

1,63

1,53

       

Retention rate = (Net Income – Cash dividends declared) ÷ Net Income =

0,70

       

Profit margin = Net Income ÷ Net sales =

0,10

   
       

Asset turnover = Net sales ÷ Total assets =

1,50

   
       

Financial leverage = Total assets ÷ Total Shareholders' equity =

1,72

 
       

Averages

     

Retentionrate

0,71

   

Profitmargin

0,10

   

Assetturnover

1,48

   

Financialleverage

1,62

   
       

g = Retention rate × Profit margin × Asset turnover × Financial leverage

 
       

Dividendgrowthrate

16,52%

   
       

Because, for most companies, the GGM is unrealistic, let´s consider the H-Model which assumes a growth rate that starts high and then declines linearly over the high growth stage, until it reverts to the long-run rate. A smoother transition to the mature phase growth rate that is more realistic.

Dividend growth rate (g) implied by Gordon growth model (long-run rate)

With the GGM formula and simple math:

g = (P0.r - D0)/(P0+D0)

= ($76.73 ×12.56% – $0.96) ÷ ($76.73 + $0.96) = 11.17%.

The growth rates are:

Year

Value

g(t)

1

g(1)

16,52%

2

g(2)

15,18%

3

g(3)

13,84%

4

g(4)

12,50%

5

g(5)

11,17%

G(2), g(3) and g(4) are calculated using linear interpolation between g(1) and g(5).

Calculation of Intrinsic Value

Year

Value

Cash Flow

Presentvalue

0

Div 0

0,96

 

1

Div 1

1,12

0,99

2

Div 2

1,29

1,02

3

Div 3

1,47

1,03

4

Div 4

1,65

1,03

5

Div 5

1,83

1,02

5

Terminal Value

146,61

81,15

Intrinsicvalue

   

86,23

Current share price

   

76,73

Final comment

Using a margin of safety, one should buy a stock when it is worth more than its price on the market (plus a margin: I recommend 20%). We found that intrinsic value is about 12% higher than share price, so we can conclude that the stock is fairly valued and it makes sense to hold the stock if you already bought it.

We have covered just one valuation method, and investors should not rely on it alone in order to determine a fair (over/under) value for a potential investment.

Hedge fund gurus have also been active in the company. Tom Gayner has also taken long positions in the second quarter of 2014.

Disclosure: Omar Venerio holds no position in any stocks mentioned.


[1] These values were obtained from Bloomberg´s CRP function.

About the author:

ovenerio
We provide independent fundamental research and hedge fund and insider trading focused investigation.

Rating: 3.0/5 (2 votes)

Voters:

Comments

Please leave your comment:


Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK