calculating BNIs Sticker Price given all the homework weve done so far1 Look at

Calculating bnis sticker price given all the homework

• 263

This preview shows page 112 - 115 out of 263 pages.

calculating BNI’s Sticker Price given all the homework we’ve done so far: 1. Look at the Growth Rates we got: 14, 24, 8, and 11 percent. I’d be okay with using 12 percent because I think things are heading BNI’s way for the next fifty years. 2. Look at what the analysts’ consensus of growth is. Go to Earnings Estimates on the left menu and click the fourth tab, Earnings Growth Rates. This tells you the analysts are estimating 13.5 percent in the next five years. On average they’re more optimistic than I am. 3. Take the lower of the two estimates. Mine is lower, so we’ll go with 12 percent. 4. Pick the PE ratio—a multiple of earnings that this company trades at. Go to Financial Results, Key Ratios, Price Ratios. The range from low to high BNI PE ratios is from 14 to nearly 34. Add them up. Divide by 2. You get 24 as an average. You can also look at the ten-year statements on MSN Money and see the average annual PE. The highest of these is
17 at this writing. So which do you use? For a big Moat business like BNI, I like to use an average “high” PE because the buyer is going to have to pay up to get that Moat. If the buyer wants to be in the railroad business in the parts of the country where BNI has track, they have to buy BNI. That’s going to make the multiple of earnings higher, so I’m going to use a higher-than-“average” PE (as long as it doesn’t go more than double the growth rate and it’s not out of line with the historical highs) and I feel good about it. 5. Double your estimated Growth Rate. We’ve chosen a growth rate of 12 percent per year. Double 12 is 24. 6. The two PE ratios are 24 and 24. We choose the lower one. That would be 24. 7. Find the TTM EPS. It’s on the Company Report page: \$5.76. 8. Pick a Minimum Acceptable Rate of Return (MARR). Ours is 15 percent. This is a key number. It tells me that if I pay the retail value of this business and everything goes as projected above, I’ll make 15 percent a year. 9. Summarize the four numbers: TTM EPS = \$5.76, Growth Rate = 12 percent, PE = 24, MARR = 15 percent. 10. Run the numbers through the calculator on my website ( PaybackTimeBook.com ) and you get a Sticker Price (the retail value) of \$108 per share.

You've reached the end of your free preview.

Want to read all 263 pages?

• Spring '20
• Warren Buffett

What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern