Offshore
Video
โ Quiver Quantitative
Weโve been writing code to track politiciansโ portfolios.
Hereโs an update: https://t.co/EsqF9VX7yU
tweet
Weโve been writing code to track politiciansโ portfolios.
Hereโs an update: https://t.co/EsqF9VX7yU
tweet
Offshore
Photo
โ Dimitry Nakhla | Babylon Capitalยฎ
A quality valuation analysis on $CNI ๐ง๐ฝโโ๏ธ
โขNTM P/E Ratio: 18.02x
โข10-Year Mean: 19.89x
โขNTM FCF Yield: 3.86%
โข10-Year Mean: 3.51%
As you can see, $CNI appears to be trading slightly below fair value
Going forward, investors can receive ~10% MORE in earnings per share & ~10% MORE in FCF per share ๐ง ***
Before we get into valuation, letโs take a look at why $CNI is a good business
BALANCE SHEET๐
โขCash & Short-Term Inv: $201.88M
โขLong-Term Debt: $13.76B
$CNI has an ok balance sheet, an A- S&P Credit Rating, & 8.29x FFO Interest Coverage Ratio
RETURN ON CAPITAL๐
โข2020: 14.7%
โข2021: 13.4%
โข2022: 15.6%
โข2023: 14.4%
โขLTM: 13.7%
RETURN ON EQUITYโ
โข2020: 18.8%
โข2021: 23.1%
โข2022: 23.2%
โข2023: 27.1%
โขLTM: 27.6%
$CNI has decent return metrics, highlighting the financial efficiency of the business
REVENUESโ
โข2013: $9.95B
โข2023: $12.70B
โขCAGR: 2.47%
FREE CASH FLOW๐
โข2013: $1.48B
โข2023: $2.85B
โขCAGR: 6.77%
NORMALIZED EPS๐
โข2013: $2.74
โข2023: $5.41
โขCAGR: 7.03%
SHARE BUYBACKSโ
โข2013 Shares Outstanding: 846.10M
โขLTM Shares Outstanding: 639.08M
By reducing its shares outstanding 24.4%, $CNI increased its EPS by 32% (assuming 0 growth)
MARGINSโ
โขLTM Gross Margins: 55.1%
โขLTM Operating Margins: 40.6%
โขLTM Net Income Margins: 31.7%
***NOW TO VALUATION ๐ง
As stated above, investors can expect to receive ~10% MORE in EPS & ~10% MORE in FCF per share
Using Benjamin Grahamโs 2G rule of thumb, $CNI has to grow earnings at a 9.01% CAGR over the next several years to justify its valuation
Today, analysts anticipate 2025 - 2027 EPS growth over the next few years to be less than the (18.49%) required growth rate:
2025E: $5.76 (12.7% YoY) *FY Dec
2026E: $6.45 (12.2% YoY)
2027E $7.20 (10.4% YoY)
$CNI has a great track record of meeting analyst estimates ~2 years out, but letโs assume $CNI ends 2027 with $7.20 in EPS & see its CAGR potential assuming different multiples
20x P/E: $144.00๐ต โฆ ~14.7% CAGR
19x P/E: $136.80๐ต โฆ ~12.8% CAGR
18x P/E: $129.60๐ต โฆ ~10.9% CAGR
17x P/E: $122.40๐ต โฆ ~8.0% CAGR
As you can see, $CNI appears to have double-digit return potential if we assume >18x earnings, a level slightly below its 10-year average multiple of 19.89x
However, this assumption doesnโt leave us with too much margin of safety considering $CNI can be cyclical at times and trade for ~16x during economic slowdowns
Also, given its modest growth rates & heavy capital expenditures, investors primarily concerned with total return potential will likely do better elsewhere
$CNI is a decent deal today at $101๐ต for those primarily concerned with owning a low-volatility name with reliable dividend income & growth
Iโll be more interested in accumulating $CNI if it trades closer to $90๐ต or at ~16.25x NTM estimates (~10% below todayโs price) where I can reasonably assume ~13% CAGR while relying on a 17x multiple โฆ Iโd consider $90๐ต extremely attractive (given todayโs information & expectations)
#stocks #investing
___
๐๐๐๐๐๐๐๐๐๐โผ๏ธ: ๐๐ก๐ข๐ฌ ๐ข๐ฌ ๐๐๐ ๐๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐. ๐๐๐๐ฒ๐ฅ๐จ๐ง ๐๐๐ฉ๐ข๐ญ๐๐ฅยฎ ๐๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐๐ฉ๐ซ๐๐ฌ๐๐ง๐ญ๐๐ญ๐ข๐ฏ๐๐ฌ ๐ฆ๐๐ฒ ๐ก๐๐ฏ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ ๐ฌ๐๐๐ฎ๐ซ๐ข๐ญ๐ข๐๐ฌ ๐๐ข๐ฌ๐๐ฎ๐ฌ๐ฌ๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ.
๐๐ก๐ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ข๐ฌ ๐ข๐ง๐ญ๐๐ง๐๐๐ ๐๐จ๐ซ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง๐๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐๐ง๐ ๐ฌ๐ก๐จ๐ฎ๐ฅ๐ ๐ง๐จ๐ญ ๐๐ ๐๐จ๐ง๐ฌ๐ญ๐ซ๐ฎ๐๐ ๐๐ฌ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐ ๐ญ๐จ ๐ฆ๐๐๐ญ ๐ญ๐ก๐ ๐ฌ๐ฉ๐๐๐ข๐๐ข๐ ๐ง๐๐๐๐ฌ ๐จ๐ ๐๐ง๐ฒ ๐ข๐ง๐๐ข๐ฏ๐ข๐๐ฎ๐๐ฅ ๐จ๐ซ ๐ฌ๐ข๐ญ๐ฎ๐๐ญ๐ข๐จ๐ง. ๐๐๐ฌ๐ญ ๐ฉ๐๐ซ๐๐จ๐ซ๐ฆ๐๐ง๐๐ ๐ข๐ฌ ๐ง๐จ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐ ๐จ๐ ๐๐ฎ๐ญ๐ฎ๐ซ๐ ๐ซ๐๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
๐๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๏ฟฝ[...]
A quality valuation analysis on $CNI ๐ง๐ฝโโ๏ธ
โขNTM P/E Ratio: 18.02x
โข10-Year Mean: 19.89x
โขNTM FCF Yield: 3.86%
โข10-Year Mean: 3.51%
As you can see, $CNI appears to be trading slightly below fair value
Going forward, investors can receive ~10% MORE in earnings per share & ~10% MORE in FCF per share ๐ง ***
Before we get into valuation, letโs take a look at why $CNI is a good business
BALANCE SHEET๐
โขCash & Short-Term Inv: $201.88M
โขLong-Term Debt: $13.76B
$CNI has an ok balance sheet, an A- S&P Credit Rating, & 8.29x FFO Interest Coverage Ratio
RETURN ON CAPITAL๐
โข2020: 14.7%
โข2021: 13.4%
โข2022: 15.6%
โข2023: 14.4%
โขLTM: 13.7%
RETURN ON EQUITYโ
โข2020: 18.8%
โข2021: 23.1%
โข2022: 23.2%
โข2023: 27.1%
โขLTM: 27.6%
$CNI has decent return metrics, highlighting the financial efficiency of the business
REVENUESโ
โข2013: $9.95B
โข2023: $12.70B
โขCAGR: 2.47%
FREE CASH FLOW๐
โข2013: $1.48B
โข2023: $2.85B
โขCAGR: 6.77%
NORMALIZED EPS๐
โข2013: $2.74
โข2023: $5.41
โขCAGR: 7.03%
SHARE BUYBACKSโ
โข2013 Shares Outstanding: 846.10M
โขLTM Shares Outstanding: 639.08M
By reducing its shares outstanding 24.4%, $CNI increased its EPS by 32% (assuming 0 growth)
MARGINSโ
โขLTM Gross Margins: 55.1%
โขLTM Operating Margins: 40.6%
โขLTM Net Income Margins: 31.7%
***NOW TO VALUATION ๐ง
As stated above, investors can expect to receive ~10% MORE in EPS & ~10% MORE in FCF per share
Using Benjamin Grahamโs 2G rule of thumb, $CNI has to grow earnings at a 9.01% CAGR over the next several years to justify its valuation
Today, analysts anticipate 2025 - 2027 EPS growth over the next few years to be less than the (18.49%) required growth rate:
2025E: $5.76 (12.7% YoY) *FY Dec
2026E: $6.45 (12.2% YoY)
2027E $7.20 (10.4% YoY)
$CNI has a great track record of meeting analyst estimates ~2 years out, but letโs assume $CNI ends 2027 with $7.20 in EPS & see its CAGR potential assuming different multiples
20x P/E: $144.00๐ต โฆ ~14.7% CAGR
19x P/E: $136.80๐ต โฆ ~12.8% CAGR
18x P/E: $129.60๐ต โฆ ~10.9% CAGR
17x P/E: $122.40๐ต โฆ ~8.0% CAGR
As you can see, $CNI appears to have double-digit return potential if we assume >18x earnings, a level slightly below its 10-year average multiple of 19.89x
However, this assumption doesnโt leave us with too much margin of safety considering $CNI can be cyclical at times and trade for ~16x during economic slowdowns
Also, given its modest growth rates & heavy capital expenditures, investors primarily concerned with total return potential will likely do better elsewhere
$CNI is a decent deal today at $101๐ต for those primarily concerned with owning a low-volatility name with reliable dividend income & growth
Iโll be more interested in accumulating $CNI if it trades closer to $90๐ต or at ~16.25x NTM estimates (~10% below todayโs price) where I can reasonably assume ~13% CAGR while relying on a 17x multiple โฆ Iโd consider $90๐ต extremely attractive (given todayโs information & expectations)
#stocks #investing
___
๐๐๐๐๐๐๐๐๐๐โผ๏ธ: ๐๐ก๐ข๐ฌ ๐ข๐ฌ ๐๐๐ ๐๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐. ๐๐๐๐ฒ๐ฅ๐จ๐ง ๐๐๐ฉ๐ข๐ญ๐๐ฅยฎ ๐๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐๐ฉ๐ซ๐๐ฌ๐๐ง๐ญ๐๐ญ๐ข๐ฏ๐๐ฌ ๐ฆ๐๐ฒ ๐ก๐๐ฏ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ ๐ฌ๐๐๐ฎ๐ซ๐ข๐ญ๐ข๐๐ฌ ๐๐ข๐ฌ๐๐ฎ๐ฌ๐ฌ๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ.
๐๐ก๐ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ข๐ฌ ๐ข๐ง๐ญ๐๐ง๐๐๐ ๐๐จ๐ซ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง๐๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐๐ง๐ ๐ฌ๐ก๐จ๐ฎ๐ฅ๐ ๐ง๐จ๐ญ ๐๐ ๐๐จ๐ง๐ฌ๐ญ๐ซ๐ฎ๐๐ ๐๐ฌ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐ ๐ญ๐จ ๐ฆ๐๐๐ญ ๐ญ๐ก๐ ๐ฌ๐ฉ๐๐๐ข๐๐ข๐ ๐ง๐๐๐๐ฌ ๐จ๐ ๐๐ง๐ฒ ๐ข๐ง๐๐ข๐ฏ๐ข๐๐ฎ๐๐ฅ ๐จ๐ซ ๐ฌ๐ข๐ญ๐ฎ๐๐ญ๐ข๐จ๐ง. ๐๐๐ฌ๐ญ ๐ฉ๐๐ซ๐๐จ๐ซ๐ฆ๐๐ง๐๐ ๐ข๐ฌ ๐ง๐จ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐ ๐จ๐ ๐๐ฎ๐ญ๐ฎ๐ซ๐ ๐ซ๐๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
๐๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๏ฟฝ[...]
Offshore
โ Dimitry Nakhla | Babylon Capitalยฎ A quality valuation analysis on $CNI ๐ง๐ฝโโ๏ธ โขNTM P/E Ratio: 18.02x โข10-Year Mean: 19.89x โขNTM FCF Yield: 3.86% โข10-Year Mean: 3.51% As you can see, $CNI appears to be trading slightly below fair value Going forward,โฆ
๏ฟฝ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ก๐๐ฌ ๐๐๐๐ง ๐จ๐๐ญ๐๐ข๐ง๐๐ ๐๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐๐๐ฌ ๐๐๐ฅ๐ข๐๐ฏ๐๐ ๐ญ๐จ ๐๐ ๐ซ๐๐ฅ๐ข๐๐๐ฅ๐, ๐๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐๐ ๐๐ฌ ๐ญ๐จ ๐๐จ๐ฆ๐ฉ๐ฅ๐๐ญ๐๐ง๐๐ฌ๐ฌ ๐จ๐ซ ๐๐๐๐ฎ๐ซ๐๐๐ฒ.
tweet
tweet
Offshore
Photo
โ Stock Analysis Compilation
Analysis of BlueBird Corporation $BLBD US - 2024 Darden at Virginia Investing Challenge (2nd Place)
Thesis: BlueBird is positioned for growth through its leadership in alternative powertrains and expanding EV adoption in the school bus market
(Extract from the Graham Doddsville Fall 2024 Issue)
tweet
Analysis of BlueBird Corporation $BLBD US - 2024 Darden at Virginia Investing Challenge (2nd Place)
Thesis: BlueBird is positioned for growth through its leadership in alternative powertrains and expanding EV adoption in the school bus market
(Extract from the Graham Doddsville Fall 2024 Issue)
tweet
Offshore
Video
โ App Economy Insights
๐ Earnings season visualized.
200+ companies covered.
Grab the December report.๐
https://t.co/APdjYK7vr3 https://t.co/uZ7IUa7Nd7
tweet
๐ Earnings season visualized.
200+ companies covered.
Grab the December report.๐
https://t.co/APdjYK7vr3 https://t.co/uZ7IUa7Nd7
tweet
Offshore
Video
โ Startup Archive
Basecamp founder Jason Fried: Customers donโt care about your features and technology
Jason recounts how when he was selling shoes growing up in Illinois, representatives of the major shoe brands would arm salespeople with facts about all of the fancy new technology (e.g. the difference between the Nike Air versus the Zoom Air, the Goodyear rubber outsole and the midsole, etc.).
However, when Jason told customers about these technologies, they didnโt care.
When you actually watched customers buy shoes, they really only cared about a few key things: What does it look like? Is it comfortable? Can I afford it?
Jason saw the same thing selling tennis rackets.
Heโd tell customers about all the latest technology and the difference between graphite versus fiberglass or natural gut string versus synthetic. Nobody cared. Theyโd look at a tennis racket and ask him if it came in other colors.
Jason has observed the same pattern across website and software:
โCompanies are obsessed with features and the technologies because thatโs what they do all day. But they donโt actually watch people buy stuff. When you watch people buy stuff, they just want the simple stuff. They want the stuff that solves their problems and just works. They like the way it looks. They like the way it feels. Itโs comfortable. Itโs affordable. Thatโs what people wantโฆ. Yet companies keep talking about the specs, the technology, and the features.โ
Jason advises founders to really listen to what your customers are saying and watch how they buy your product:
โYouโll find out that they just need a few things done really, really well. And that is really, I think, the secret to all this stuff. Itโs figuring out the basics. Nailing the basics.โ
tweet
Basecamp founder Jason Fried: Customers donโt care about your features and technology
Jason recounts how when he was selling shoes growing up in Illinois, representatives of the major shoe brands would arm salespeople with facts about all of the fancy new technology (e.g. the difference between the Nike Air versus the Zoom Air, the Goodyear rubber outsole and the midsole, etc.).
However, when Jason told customers about these technologies, they didnโt care.
When you actually watched customers buy shoes, they really only cared about a few key things: What does it look like? Is it comfortable? Can I afford it?
Jason saw the same thing selling tennis rackets.
Heโd tell customers about all the latest technology and the difference between graphite versus fiberglass or natural gut string versus synthetic. Nobody cared. Theyโd look at a tennis racket and ask him if it came in other colors.
Jason has observed the same pattern across website and software:
โCompanies are obsessed with features and the technologies because thatโs what they do all day. But they donโt actually watch people buy stuff. When you watch people buy stuff, they just want the simple stuff. They want the stuff that solves their problems and just works. They like the way it looks. They like the way it feels. Itโs comfortable. Itโs affordable. Thatโs what people wantโฆ. Yet companies keep talking about the specs, the technology, and the features.โ
Jason advises founders to really listen to what your customers are saying and watch how they buy your product:
โYouโll find out that they just need a few things done really, really well. And that is really, I think, the secret to all this stuff. Itโs figuring out the basics. Nailing the basics.โ
tweet