⁠Dimitry Nakhla | Babylon Capital®
A quality valuation analysis on $UBER 🧘🏽‍♂️

•NTM P/E Ratio: 29.43x
•YTD Mean: 19.67x

•NTM FCF Yield: 5.13%
•YTD Mean: 3.97%

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

Going forward, investors can receive ~44% MORE in earnings per share & ~29% MORE in FCF per share 🧠***

Before we get into valuation, let’s take a look at $UBER business quality

BALANCE SHEET✅
•Cash & Short-Term Inv: $9.06B
•Long-Term Debt: $10.84B

$UBER has a strong balance sheet, a BBB- S&P Credit Rating & 11x FFO Interest Coverage

RETURN ON CAPITAL❌➡️🆗
•2019: (35.9%)
•2020: (18.1%)
•2021: (14.0%)
•2022: (9.0%)
•2023: 4.5%
•LTM: 8.9%

RETURN ON EQUITY❌➡️✅
•2019: (77.5%)
•2020: (46.9%)
•2021: (3.9%)
•2022: (76.6%)
•2023: 20.4%
•LTM: 34.3%

$UBER has ok return metrics

REVENUES✅
•2019: $13.00B
•2023: $37.28B
•CAGR: 30.13%

FREE CASH FLOW❌➡️✅
•2019: ($4.91B)
•2023: $3.36B

NORMALIZED EPS❌➡️✅
•2019: ($2.49)
•2023: $1.82

SHARE BUYBACKS❌
•2019 Shares Outstanding: $1.25B
•LTM Shares Outstanding: $2.08B

By increasing its shares outstanding ~66%, $UBER decreased its EPS by ~40% (assuming 0 growth)

MARGINS❌➡️🆗
•LTM Gross Margins: 32.7%
•LTM Operating Margins: 6.4%
•LTM Net Income Margins: 10.5%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~44% MORE in EPS & ~29% MORE in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $UBER has to grow earnings at an 9.84% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2025 - 2027 EPS growth over the next few years to be more than the (9.84%) required growth rate:

2024E: $2.81 (54.1% YoY) *FY Dec

2025E: $3.15 (12.0% YoY)
2026E: $4.02 (27.7% YoY)
2027E: $5.09 (26.6% YoY)

$UBER has an ok track record of meeting analyst estimates ~2 years out, so let’s assume $UBER ends 2027 with $4.56 in EPS & see its CAGR potential assuming different multiples

22x P/E: $100.32💵 … ~15.0% CAGR

21x P/E: $95.76💵 … ~13.3% CAGR

20x P/E: $91.20💵 … ~11.5% CAGR

19x P/E: $86.64💵 … ~9.7% CAGR

As you can see, $UBER appears to have attractive return potential IF we assume >20 earnings (a multiple justified by its growth rate)

At >22x earnings, $UBER has aggressive CAGR potential & it’s not unreasonable for the business to trade for ~22x (given its growth rate, balance sheet, & improving financials)

Those buying today have some margin of safety given, especially since we reduced 2027 EPS estimates by ~10%

Today at $65💵 $UBER appears to be a decent consideration for investment

However, I am personally not as interested in $UBER as it fails to meet some of my quality requirements & I am unforgiving with business selection … I already have an investable universe with the world’s highest-quality names & don’t need to make an exception for a decent business

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲.
tweet

⁠Dimitry Nakhla | Babylon Capital®
7 months ago I stated:

“Today at $300💵 $LULU appears to be worthwhile consideration for investment”

Since then, $LULU shares gained +31% ✅*

As I suggested in the post attached below👇🏽

“$LULU can demand a >20x multiple IF it beats growth estimates over the next few years, signaling that the sell-off due to competitive pressures may be overdone

I don’t believe it’s unreasonable to rely on ~22x (especially given $LULU return metrics, balance sheet, & strong history of growth — $LULU has grown its revenues ANNUALLY since 2007 🤯)

Today at $300💵 $LULU appears to be a worthwhile consideration for investment — albeit with several competitive risks (and how $LULU responds) that should be monitored closely”

*The analysis on $LULU was met with a -20% downturn shortly after. However, investors who maintained conviction in the company's strong foundation were ultimately rewarded. This serves as a reminder that, despite market fluctuations, well-researched investments with strong fundamentals can yield long-term success
_______

#stocks #investing"

A sober valuation analysis on $LULU 🧘🏽‍♂️

•NTM P/E Ratio: 21.14x
•10-Year Mean: 35.94x

•NTM FCF Yield: 3.80%
•10-Year Mean: 2.16%

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

Going forward, investors can receive ~70% MORE in earnings per share & ~75% MORE in FCF per share 🧠***

Before we get into valuation, let’s take a look at why $LULU is a good business

BALANCE SHEET✅
•Cash & Short-Term Inv: $2.24B
•Total Debt: $1.40B

$LULU has an excellent balance sheet

RETURN ON CAPITAL✅
•2020: 32.5%
•2021: 23.8%
•2022: 37.4%
•2023: 40.4%
•2024: 39.0%

RETURN ON EQUITY✅
•2020: 38.0%
•2021: 26.1%
•2022: 36.8%
•2023: 29.0%
•2024: 42.0%

$LULU has strong return metrics, highlighting the financial efficiency of the business

REVENUES✅
•2014: $1.59B
•2024: $9.62B
•CAGR: 19.72%

FREE CASH FLOW✅
•2014: $171.93M
•2024: $1.64B
•CAGR: 25.33%

NORMALIZED EPS✅
•2014: $1.91
•2024: $12.77
•CAGR: 20.92%

SHARE BUYBACKS✅
•2014 Shares Outstanding: 146.04M
•LTM Shares Outstanding: 127.06M

By reducing its shares outstanding ~13%, $LULU increased its EPS by ~15% (assuming 0 growth)

MARGINS✅
•LTM Gross Margins: 58.3%
•LTM Operating Margins: 22.9%
•LTM Net Income Margins: 16.1%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~70% MORE in EPS & ~75% MORE in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $LULU has to grow earnings at a 10.57% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2025 - 2026 EPS growth over next few years to be slightly above the (10.57%) required growth rate:

2025E: $14.16 (10.9% YoY) *FY Jan
2026E: $15.86 (12.0% YoY)

$LULU has a decent track record of meeting analyst estimates ~2 years out, so let’s assume $LULU ends 2026 with $15.86 in EPS & see its CAGR potential assuming different multiples:

25x P/E: $396.50💵 … ~19.2% CAGR

24x P/E: $380.64💵 … ~16.2% CAGR

23x P/E: $364.78💵 … ~13.1% CAGR

22x P/E: $348.92💵 … ~10.0% CAGR

As you can see, $LULU appears to have attractive return potential IF it can demand a >22x multiple

However, it’s important to keep in mind that it’s difficult to maintain a strong competitive advantage (over long periods of time) in the athletic apparel space & recent growth concerns amid increased competition is why $LULU stock is trading near the lowest end of its historical multiple range

$LULU can demand a >20x multiple IF it beats growth estimates over the next few years, signaling that the sell-off due to competitive pressures may be overdone

I don’t believe it’s unreasonable to rely on ~22x (especially given $LULU return metrics, balance sheet, & strong histo[...]

ry of growth — $LULU has grown its revenues ANNUALLY since 2007 🤯)

Today at $300💵 $LULU appears to be a worthwhile consideration for investment — albeit with several competitive risks (and how $LULU responds) that should be monitored closely

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲. "- Dimitry Nakhla | Babylon Capital®
tweet

⁠Stock Analysis Compilation
Crossroads Capital on Magnite $MGNI US

Thesis: Magnite’s Netflix partnership and CTV dominance position it to lead programmatic advertising and deliver outsized returns

(Extract from their Q3 letter) https://t.co/b3FFg9AD0d
tweet

⁠Quiver Quantitative
RT @PelosiTracker_: The Political Trading 2024 Wrapped is here

Because if you can't beat them, join them 🫡 https://t.co/NPrxVAaDGa
tweet

⁠App Economy Insights
$CRM Salesforce surged 11% after its Q3 print.

🤖 Agentforce early traction
👥 Hiring 1,400 salespeople
💰 $2B+ on new AI acquisitions
👩🏻‍💼 The AI talent war is heating up

Here's what you need to know. 👇
https://t.co/tGsXImfQeg
tweet

⁠Quiver Quantitative
Another day, another all-time high for Pelosi's portfolio.

She has made $10M in the stock market in the last week week, per our estimates.

We estimate that she is now worth $271M: https://t.co/1PWbRgKWvZ
tweet

⁠Investing visuals
Honest question for Palantir $PLTR shareholders: do you believe the current valuation is sustainable? https://t.co/T4Q7A5meGF
tweet