Offshore
Photo
Clark Square Capital
Shared a new idea earlier this weekโ€”no paywall on this one. Be sure to check it out. https://t.co/vuA08Zj07S
tweet
Offshore
Video
App Economy Insights
๐Ÿ“Š October earnings visualized. https://t.co/7OlwR2BKfK
tweet
Offshore
Photo
App Economy Insights
๐Ÿ“Š How They Make Money โ€” October Report

The latest edition is out!

๐Ÿ”ฅ 70+ companies visualized across tech, finance, entertainment, and more.

What caught your eye this month?

๐Ÿ‘‡ Download the full report:
https://t.co/PMf7sukbSW
tweet
Offshore
Photo
Quiver Quantitative
BREAKING: Microsoft just signed a $9.7B contract with $IREN.

We spent the last three months sounding the alarm on a purchase of $IREN stock by a US congressman.

The stock has now risen 330%.

Follow for more! https://t.co/XVXaeC9qIb
tweet
Offshore
Photo
Dimitry Nakhla | Babylon Capitalยฎ
A quality valuation analysis on $MA ๐Ÿง˜๐Ÿฝโ€โ™‚๏ธ

โ€ขNTM P/E Ratio: 30.01x
โ€ข3-Year Mean: 31.65x

โ€ขNTM FCF Yield: 3.43%
โ€ข3-Year Mean: 3.20%

As you can see, $MA appears to be trading slightly below fair value

Going forward, investors can receive ~5% MORE in EPS & ~7% MORE FCF per share ๐Ÿง ***

Before we get into valuation, letโ€™s take a look at why $MA is a great business

BALANCE SHEETโœ…
โ€ขCash & Short-Term Inv: $10.65B
โ€ขLong-Term Debt: $18.98B

$MA has a strong balance sheet, an A+ S&P Credit Rating, & 23x FFO Interest Coverage

RETURN ON CAPITALโœ…
โ€ข2020: 40%
โ€ข2021: 45%
โ€ข2022: 59%
โ€ข2023: 61%
โ€ข2024: 64%
โ€ขLTM: 68%

$MA maintains strong returns on capital, highlighting the financial efficiency of the business

REVENUESโœ…
โ€ข2015: $9.67B
โ€ข2025E: $32.69B
โ€ขCAGR: 12.95%

FREE CASH FLOWโœ…
โ€ข2015: $3.92B
โ€ข2025E: $15.30B
โ€ขCAGR: 14.58%

NORMALIZED EPSโœ…
โ€ข2015: $3.43
โ€ข2025E: $16.44
โ€ขCAGR: 16.96%

SHARE BUYBACKSโœ…
โ€ข2015 Shares Outstanding: 1.14B
โ€ขLTM Shares Outstanding: 0.91B

By reducing its shares outstanding by 20%, $MA increased its EPS by 25% (assuming 0 growth)

MARGINSโœ…
โ€ขLTM Gross Margins: 100%
โ€ขLTM Operating Margins: 58.9%
โ€ขLTM Net Income Margins: 45.3%

***NOW TO VALUATION ๐Ÿง 

As stated above, investors can expect to receive ~5% MORE in EPS & ~7% MORE FCF per share

Using Benjamin Grahamโ€™s 2G rule of thumb, $MA has to grow earnings at a 15.01% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2026 - 2028 EPS growth over the next few years to be greater than the (15.01%) required growth rate:

2025E: $16.44 (13% YoY) *FY Dec

2026E: $19.09 (16% YoY)
2027E: $22.19 (16% YoY)
2028E: $25.86 (17% YoY)

$MA has a good record of meeting analyst estimates ~2 years out, but letโ€™s assume $MA ends 2028 with $25.86 in EPS & see its CAGR potential assuming different multiples

32x P/E: $827๐Ÿ’ต โ€ฆ ~14.2% CAGR

31x P/E: $801๐Ÿ’ต โ€ฆ ~13.1% CAGR

30x P/E: $775๐Ÿ’ต โ€ฆ ~11.9% CAGR

29x P/E: $750๐Ÿ’ต โ€ฆ ~10.7% CAGR

28x P/E: $724๐Ÿ’ต โ€ฆ ~9.5% CAGR

As you can see, $MA appears to have attractive return potential if we assume >30x earnings multiple

Given its growth, quality, & historical averages, a >30x multiple appears more than reasonable for $MA

$MA currently trades at roughly the same forward valuation it did ahead of โ€œLiberation Day,โ€ when it traded down to $480 on April 8, 2025

Today, at $552๐Ÿ’ต $MA appears to be a good consideration for investment

At $500๐Ÿ’ต $MA offers a stronger margin of safety, supporting a ~12% CAGR while assuming a 27x multiple
___

๐ƒ๐ˆ๐’๐‚๐‹๐Ž๐’๐”๐‘๐„โ€ผ๏ธ

๐“๐ก๐ข๐ฌ ๐œ๐จ๐ง๐ญ๐ž๐ง๐ญ ๐ข๐ฌ ๐ฉ๐ซ๐จ๐ฏ๐ข๐๐ž๐ ๐Ÿ๐จ๐ซ ๐ข๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง๐š๐ฅ ๐š๐ง๐ ๐ž๐๐ฎ๐œ๐š๐ญ๐ข๐จ๐ง๐š๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐ž๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐š๐ง๐ ๐๐จ๐ž๐ฌ ๐ง๐จ๐ญ ๐œ๐จ๐ง๐ฌ๐ญ๐ข๐ญ๐ฎ๐ญ๐ž ๐ข๐ง๐ฏ๐ž๐ฌ๐ญ๐ฆ๐ž๐ง๐ญ ๐š๐๐ฏ๐ข๐œ๐ž, ๐š๐ง ๐จ๐Ÿ๐Ÿ๐ž๐ซ, ๐จ๐ซ ๐š ๐ฌ๐จ๐ฅ๐ข๐œ๐ข๐ญ๐š๐ญ๐ข๐จ๐ง ๐ญ๐จ ๐›๐ฎ๐ฒ ๐จ๐ซ ๐ฌ๐ž๐ฅ๐ฅ ๐š๐ง๐ฒ ๐ฌ๐ž๐œ๐ฎ๐ซ๐ข๐ญ๐ฒ.

๐๐š๐›๐ฒ๐ฅ๐จ๐ง ๐‚๐š๐ฉ๐ข๐ญ๐š๐ฅยฎ ๐š๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐ž๐ฉ๐ซ๐ž๐ฌ๐ž๐ง๐ญ๐š๐ญ๐ข๐ฏ๐ž๐ฌ ๐ฆ๐š๐ฒ ๐ก๐จ๐ฅ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ž ๐ฌ๐ž๐œ๐ฎ๐ซ๐ข๐ญ๐ข๐ž๐ฌ ๐๐ข๐ฌ๐œ๐ฎ๐ฌ๐ฌ๐ž๐. ๐€๐ง๐ฒ ๐จ๐ฉ๐ข๐ง๐ข๐จ๐ง๐ฌ ๐ž๐ฑ๐ฉ๐ซ๐ž๐ฌ๐ฌ๐ž๐ ๐š๐ซ๐ž ๐š๐ฌ ๐จ๐Ÿ ๐ญ๐ก๐ž ๐๐š๐ญ๐ž ๐จ๐Ÿ ๐ฉ๐ฎ๐›๐ฅ๐ข๐œ๐š๐ญ๐ข๐จ๐ง ๐š๐ง๐ ๐ฌ๐ฎ๐›๐ฃ๐ž๐œ๐ญ ๐ญ๐จ ๐œ๐ก๐š๐ง๐ ๐ž ๐ฐ๐ข๐ญ๐ก๐จ๐ฎ๐ญ ๐ง๐จ๐ญ๐ข๐œ๐ž.

๐ˆ๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง ๐ก๐š๐ฌ ๐›๐ž๐ž๐ง ๐จ๐›๐ญ๐š๐ข๐ง๐ž๐ ๐Ÿ๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐œ๐ž๐ฌ ๐›๐ž๐ฅ๐ข๐ž๐ฏ๐ž๐ ๐ญ๐จ ๐›๐ž ๐ซ๐ž๐ฅ๐ข๐š๐›๐ฅ๐ž ๐›๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž๐ ๐š๐ฌ ๐ญ๐จ ๐š๐œ๐œ๐ฎ๐ซ๐š๐œ๐ฒ ๐จ๐ซ ๐œ๐จ๐ฆ๐ฉ๐ฅ๐ž๐ญ๐ž๐ง๐ž๐ฌ๐ฌ. ๐๐š๐ฌ๐ญ ๐ฉ๐ž๐ซ๐Ÿ๐จ๐ซ๐ฆ๐š๐ง๐œ๐ž ๐๐จ๐ž๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž ๐Ÿ๐ฎ๐ญ๐ฎ๐ซ๐ž ๐ซ๐ž๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
tweet
Quiver Quantitative
BREAKING: Insiders are saying that Nancy Pelosi will not run for another term in Congress, per NBC News.

If she retires from Congress, you will no longer be able to track her portfolio on Quiver.
tweet
Offshore
Photo
Dimitry Nakhla | Babylon Capitalยฎ
Trash stocks are now suffering some of their sharpest drawdowns in five years ๐Ÿ“‰

$WM -19%
$RSG -21%
$WCN -17% https://t.co/TU5qu8T00r
tweet
AkhenOsiris
๐Ÿ˜‚
tweet
AkhenOsiris
$ORCL new lows since the massive earns gap up ๐Ÿ‘€
tweet