Offshore
Photo
Alvin
Xiaomi 15 Series
Indonesian Pricing

Xiaomi 15 Ultra
• 16/512 GB: IDR 16,999,000 (~$1,025/₹89,683)
• 16 GB/1 TB: IDR 19,999,000 (~$1,206/₹1,05,510)

Xiaomi 15
• 12/256 GB: IDR 11,999,000 (~$724/₹63,304)
• 12/512 GB: IDR 12,999,000 (~$784/₹68,580)

An incredible pricing right there. 🔥
tweet
Offshore
Photo
Dimitry Nakhla | Babylon Capital®
A quality valuation analysis on $NVDA 🧘🏽‍♂️

•NTM P/E Ratio: 25.37x
•10-Year Mean: 35.93x

•NTM FCF Yield: 3.54%
•10-Year Mean: 3.08%

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

Going forward, investors can receive ~42% MORE in earnings per share & ~15% MORE in FCF per share 🧠***

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

BALANCE SHEET
•Cash & Short-Term Inv: $43.21B
•Long-Term Debt: $8.46B

$NVDA has a strong balance sheet, an AA- S&P Credit Rating, & 259x FFO Interest Coverage Ratio

RETURN ON CAPITAL
•2020: 19.1%
•2021: 19.1%
•2022: 26.0%
•2023: 16.2%
•2024: 60.5%
•2025: 90.0%

RETURN ON EQUITY
•2020: 26.0%
•2021: 29.8%
•2022: 44.8%
•2023: 17.9%
•2024: 91.5%
•2025: 119.2%

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

REVENUES
•2020: $10.92B
•2025: $130.50
•CAGR: 64.23%

FREE CASH FLOW
•2020: $4.27B
•2025: $60.85B
•CAGR: 70.12%

NORMALIZED EPS
•2020: $0.14
•2025: $2.99
•CAGR: 84.46%

SHARE BUYBACKS🆗
•2020 Shares Outstanding: 24.72B
•LTM Shares Outstanding: 24.80B

$NVDA is investing in its own growth, driving innovation, and expanding its market leadership. This strategic use of capital is generating higher returns for investors

MARGINS
•LTM Gross Margins: 75.0%
•LTM Operating Margins: 62.4%
•LTM Net Income Margins: 55.8%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~42% MORE in EPS & ~15% MORE in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $NVDA has to grow earnings at a 12.68% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2026 - 2028 EPS growth over the next few years to be more than the (12.68%) required growth rate:

2026E: $4.50 (50.4% YoY) *FY Jan
2026E: $5.72 (27.2% YoY)
2027E: $6.42 (12.3% YoY)

$NVDA has an excellent track record of meeting analyst estimates ~2 years out, but let’s assume $NVDA ends 2027 with $6.42 in EPS & see its CAGR potential assuming different multiples

28x P/E: $179.76💵 … ~18.0% CAGR

27x P/E: $173.34💵 … ~16.5% CAGR

26x P/E: $166.92💵 … ~15.0% CAGR

25x P/E: $160.50💵 … ~13.5% CAGR

24x P/E: $154.08💵 … ~11.9% CAGR

23x P/E: $147.66💵 … ~10.3% CAGR

As you can see, $NVDA appears to have attractive return potential EVEN IF we assume some multiple compression relying on 24x earnings, a multiple generally below its historical averages & a multiple that’s justified given the company’s growth rate & moat

$NVDA is a good consideration today at $111💵

Given its volatility & high uncertainty, I’d likely strategically buy in tranches, enhancing margin of safety, while positioning myself to win-win regardless of short-term price action

E.g. purchase 1/3 at ~$111, 1/3 at ~$90, & 1/3 at ~$77

If the stock price goes 📉 I can accumulate more shares at an even more attractive valuation, if the stock price goes 📈 I’m in the green
___

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[...]
Offshore
⁠Dimitry Nakhla | Babylon Capital® A quality valuation analysis on $NVDA 🧘🏽‍♂️ •NTM P/E Ratio: 25.37x •10-Year Mean: 35.93x •NTM FCF Yield: 3.54% •10-Year Mean: 3.08% As you can see, $NVDA appears to be trading below fair value Going forward, investors…
𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲.
tweet
Offshore
Photo
The Kobeissi Letter
BREAKING: Putin has agreed to broker talks between President Trump and Iran after Trump asked him to do so directly, per Bloomberg. https://t.co/A9P3fPKlzu
tweet
Offshore
Photo
The Kobeissi Letter
BREAKING: Gold prices surge over +1% for a second-straight day as markets price in increased recession risk and start of trade war. https://t.co/cCNz0Ricth

What just happened?

The Dow just went from being up +300 points at the open to falling as much as -1,100 points in hours.

Between 10:00 AM and 3:30 PM ET, the S&P 500 erased a whopping $1.5 trillion in market cap.

Here's exactly what you need to know.

(a thread) https://t.co/nQpKOlrihB
- The Kobeissi Letter
tweet
Offshore
Photo
⁠Dimitry Nakhla | Babylon Capital®
RT @DimitryNakhla: Less than 8 months ago I stated:

“Today at $254💵 $V appears to be ONE OF THE BEST RISK-REWARD opportunities in today’s market & a strong consideration for investment”

Since then, $V stock rallied +42% — Also, that was essentially the lowest price that $V traded for moving forward 🎯

As I stated in the post attached below 👇🏽

“As you can see, $V appears to have attractive return potential EVEN if we assume >25x earnings, a multiple well-below its 10-year mean & more importantly — a multiple justified by its growth rate AND quality

I consider $V one of the best businesses in the world & as Warren Buffett says:

“It’s far better to buy a wonderful company at a fair price than a fair company at a wonderful price”

$V is even trading at a valuation better than just a fair price”
___

I do not throw words around carelessly. When I called $V “one of the best risk-reward opportunities in today’s market,” I meant every bit of it.

Since then, $V has delivered ~5x the return of $SPY and has climbed in price with impressive consistency.

Yes, I can understand that the allure of growth stocks & making quick gains may entice you. Yet, you cannot tell me that there is something better than generating >40% return, in less than a year, while being an owner of the world’s highest-quality business.

Best of all, you can hold $V without losing sleep or constantly checking its price.

A sober valuation analysis on $V 🧘🏽‍♂️

•NTM P/E Ratio: 23.73x
•10-Year Mean: 28.11x

•NTM FCF Yield: 4.20%
•10-Year Mean: 4.08%

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

Going forward, investors can receive ~18% MORE in earnings per share & ~3% MORE in FCF per share 🧠***

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

BALANCE SHEET
•Cash & Short-Term Inv: $16.64B
•Long-Term Debt: $20.60B

$V has a great balance sheet, an AA- S&P Credit Rating, & 31x FFO Interest Coverage Ratio

RETURN ON CAPITAL
•2019: 27.5%
•2020: 21.4%
•2021: 24.2%
•2022: 30.7%
•2023: 33.7%
•LTM: 35.7%

RETURN ON EQUITY
•2019: 35.2%
•2020: 30.7%
•2021: 33.4%
•2022: 40.9%
•2023: 46.5%
•LTM: 48.5%

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

REVENUES
•2013: $11.78B
•2023: $32.65B
•CAGR: 10.73%

FREE CASH FLOW
•2013: $2.55B
•2023: $19.70B
•CAGR: 22.68%

NORMALIZED EPS
•2013: $1.90
•2023: $8.77
•CAGR: 16.52%

PAID DIVIDENDS
•2013: $0.35
•2023: $1.87
•CAGR: 18.24%

SHARE BUYBACKS
•2013 Shares Outstanding: 2.62B
•LTM Shares Outstanding: 2.03B

By reducing its shares outstanding 22.5%, $V increased its EPS by 29% (assuming 0 growth)

MARGINS
•LTM Gross Margins: 97.8%
•LTM Operating Margins: 66.9%
•LTM Net Income Margins: 53.9%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~18% MORE in EPS & ~3% MORE in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $V has to grow earnings at an 11.87% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2024 - 2026 EPS growth over the next few years to be slightly more than the (11.87%) required growth rate:

2024E: $9.92 (13.1% YoY) *FY Sep
2025E: $11.09 (11.8% YoY)
2026E: $12.57 (13.3% YoY)

$V has an excellent track record of meeting analyst estimates ~2 years out, so let’s assume $V ends 2026 with $12.57 in EPS & see its CAGR potential assuming different multiples

28x P/E: $351.96💵 … ~16.4% CAGR

27x P/E: $339.39💵 … ~14.5% CAGR

26x P/E: $326.82💵 … ~12.6% CAGR

25x P/E: $314.25💵 … ~10.8% CAGR

As you can see, $V appears to have attractive return potential EVEN if we assume >25x earnings, a multiple well-below its 10-year mean & more importantly — a mu[...]
Offshore
⁠Dimitry Nakhla | Babylon Capital® RT @DimitryNakhla: Less than 8 months ago I stated: “Today at $254💵 $V appears to be ONE OF THE BEST RISK-REWARD opportunities in today’s market & a strong consideration for investment” Since then, $V stock rallied +42%…
ltiple justified by its growth rate AND quality

I consider $V one of the best businesses in the world & as Warren Buffett says:

“It’s far better to buy a wonderful company at a fair price than a fair company at a wonderful price”

$V is even trading at a valuation better than just a fair price

Today at $254💵 $V appears to be one of the best risk-reward opportunities in today’s market & a strong consideration for investment

#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. - Dimitry Nakhla | Babylon Capital® tweet