In Marketwatch.com today tittle : "Subprime could create global crisis, economist says" mentioned that there is 20% chances of another major hedge fund to tumble causing a global finance system freeze up with similar effect to the Asia countries during the 97 Asia financial crisis.
To a value investors, this is what we have been waiting for, a crisis to happen and snap up the undervalued companies.
Due to the biggest fall last week in Wall Street since 2002, there are a lot of companies trading less than what Warren Buffett has purchased. It is party time.
Quote: " When others are greedy, it is time to be worried. When others are worried, it is time to get greedy"
Jul 28, 2007
Jul 26, 2007
US Bancorp - A Bargain?
Come across this stock 3 months back in Gurufocus when Warren Buffett purchased it @ $31 plus. It has increased to the 33-37 range since then (George Soros purchased at 37).
Now due to the Countrywide Financial Corporation (CFC) effect, it has dropped back down below 30. It's a buy.
A quick look:
Dividend Yield of 5% - versus 2-3% in the industry.
return on asset of 2.09%
return on equity of 23%
equity asset ratio 0f 9% (anything greater than 5% is favourable i.e. lower risk)
US Bancorp has sidestepped credit issues, because its total subprime exposure amounts to 2.8% of its portfolio.
Today's price = $29.99
Now due to the Countrywide Financial Corporation (CFC) effect, it has dropped back down below 30. It's a buy.
A quick look:
Dividend Yield of 5% - versus 2-3% in the industry.
return on asset of 2.09%
return on equity of 23%
equity asset ratio 0f 9% (anything greater than 5% is favourable i.e. lower risk)
US Bancorp has sidestepped credit issues, because its total subprime exposure amounts to 2.8% of its portfolio.
Today's price = $29.99
Labels:
bank,
peter lynch,
subprime loan,
usb,
warren buffett
Dec 27, 2006
Dec 6, 2006
USG
In Millions of USD (except for per share items) | 12 months Ending 2005-12-31 | 12 months Ending 2004-12-31 | 12 months Ending 2003-12-31 | 12 months Ending 2002-12-31 | 12 months Ending 2001-12-31 | 12 months Ending 2000-12-31 |
Net Income/Starting Line | -1436 | 312 | 122 | 43 | 16 | -259 |
Depreciation/Depletion | 125 | 120 | 112 | 106 | 107 | 96 |
Amortization | - | - | - | - | - | - |
Deferred Taxes | -1261 | 49 | 59 | 67 | 134 | -365 |
Non-Cash Items | 3106 | -1 | 16 | 96 | 33 | 900 |
Changes in Working Capital | -28 | -52 | -72 | 130 | -53 | -8 |
Cash from Operating Activities | 506 | 428 | 237 | 442 | 237 | 364 |
Capital Expenditures | -198 | -138 | -111 | -100 | -109 | -380 |
Free Cash Flow | 308 | 290 | 126 | 342 | 128 | -16 |
% change in FCF | 6% | 130% | -63% | 167% | 0% | |
Average Growth | 48% |
Growth | 30% | Duration | 10 | |
Constant Growth Phase | 5% | |||
Discount Rate | 7% | |||
Year | FCF | PV Factor | Present Value | |
1 | 2005 | 308 | 1 | 308.00 |
2 | 2006 | 400 | 0.931 | 372.79 |
3 | 2007 | 521 | 0.867 | 451.20 |
4 | 2008 | 677 | 0.807 | 546.11 |
5 | 2009 | 880 | 0.751 | 660.98 |
6 | 2010 | 1,144 | 0.700 | 800.01 |
7 | 2011 | 1,487 | 0.651 | 968.29 |
8 | 2012 | 1,933 | 0.606 | 1,171.96 |
9 | 2013 | 2,512 | 0.565 | 1,418.48 |
10 | 2014 | 3,266 | 0.526 | 1,716.85 |
11 | 2015 | 4,246 | 0.489 | |
Future value at Constant growth | 176,374 | 0.456 | ||
Future Int Value | 0.424 | |||
NPV | 99,407.81 | |||
Total Common Share | 90 | |||
Value per Share | 1014.53 | |||
Margin of Safety | 30% | |||
Estimate | 1,558.81 | |||
Current price | $57 |
Dec 5, 2006
Analyse MA (Mastercard)
In Millions of USD (except for per share items) | 12 months Ending 2005-12 | 12 months Ending 2004-12 | 12 months Ending 2003-12 | 12 months Ending 2002-121 | 12 months Ending 2001-12 | 12 months Ending 2000-12 |
Net Income/Starting Line | 266.72 | 238.06 | -385.79 | 116.43 | 142.06 | 118.15 |
Depreciation/Depletion | 46.3 | 51.28 | 52.95 | 42.07 | 43.02 | 34.73 |
Amortization | 63.63 | 72.04 | 66.6 | 48.44 | 26.96 | 24.67 |
Deferred Taxes | -54.04 | 40.84 | -240.67 | 4.43 | -2.73 | 3.28 |
Non-Cash Items | 12.18 | 11.97 | 5.75 | 8.65 | 14.62 | 9.05 |
Changes in Working Capital | -61.95 | -70.39 | 691.6 | 89.86 | -27.43 | 70.25 |
Cash from Operating Activities | 272.85 | 343.8 | 190.44 | 309.87 | 196.5 | 260.12 |
Capital Expenditures | -82 | -78.16 | -149.56 | -101.36 | -107.56 | -154.44 |
Free Cash Flow | 190.85 | 265.64 | 40.88 | 208.51 | 88.94 | 105.68 |
% | -28% | 550% | -80% | 134% | 0% | |
Average Growth | 115% |
Growth at 115% would be almost unattainable. Assume 20% growth
Average Growth | 20% | Duration | 10 | |
Constant Growth Phase | 5% | |||
Discount Rate | 7% | |||
Year | Free Cash Flow | PV Factor | Present Value | |
1 | 2005 | 190.85 | 1 | 190.85 |
2 | 2006 | 229.02 | 0.931 | 213.23 |
3 | 2007 | 274.82 | 0.867 | 238.22 |
4 | 2008 | 329.79 | 0.807 | 266.15 |
5 | 2009 | 395.75 | 0.751 | 297.36 |
6 | 2010 | 474.90 | 0.700 | 332.22 |
7 | 2011 | 569.88 | 0.651 | 371.17 |
8 | 2012 | 683.85 | 0.606 | 414.69 |
9 | 2013 | 820.62 | 0.565 | 463.31 |
10 | 2014 | 984.74 | 0.526 | 517.63 |
11 | 2015 | 1181.69 | 0.489 | |
Future value at Constant growth | 49085.70 | 0.456 | ||
Future Int Value | 0.424 | |||
NPV | 28588.82 | |||
Total Common Share | 100.00 | |||
Value per Share | 285.89 | |||
Margin of Safety | 30% | |||
Estimate | 200.12 | |||
Current price | $57 |
However its other financial data is not so promising:
Profitability | |
Profit Margin (ttm): | -1.36% |
Operating Margin (ttm): | 16.78% |
Management Effectiveness | |
Return on Assets (ttm): | 7.88% |
Return on Equity (ttm): | -2.45% |
i.e . return to investor is negative... hmmmm..
Dec 2, 2006
Analysing Johnson & Johnson
Growth | 14% | Duration | 10 | |
Constant Growth Phase | 0% | |||
Discount Rate | 9% | |||
Year | Free Cash Flow | PV Factor | Present Value | |
1 | 2005 | 9,245 | 1 | 9,245.00 |
2 | 2006 | 10,536 | 0.917 | 9,666.15 |
3 | 2007 | 12,008 | 0.842 | 10,106.48 |
4 | 2008 | 13,684 | 0.772 | 10,566.88 |
5 | 2009 | 15,595 | 0.708 | 11,048.24 |
6 | 2010 | 17,773 | 0.650 | 11,551.54 |
7 | 2011 | 20,256 | 0.596 | 12,077.76 |
8 | 2012 | 23,084 | 0.547 | 12,627.96 |
9 | 2013 | 26,308 | 0.502 | 13,203.21 |
10 | 2014 | 29,982 | 0.460 | 13,804.68 |
11 | 2015 | 34,169 | 0.422 | |
Future value at Constant growth | 379,660 | 0.388 | ||
Future Int Value | 0.356 | |||
NPV | 274,899.43 | |||
Total Common Share | 2,904.32 | |||
Value per Share | 94.65 | |||
Margin of Safety | 30% | |||
Estimate | 66.26 | |||
Current price | $66 |
Nov 30, 2006
Where to Start?
Where and how shall I start my journey for investment? I have been asking this question long ago. Now finally I am going to write it . I am going to investigate stocks from his recent purchase. This information may be gathered from gurufocus.com.
From the above, I sum up all total market value (product average price and number of shares purchased) and determine the percentage. So 45% of his recent purchased was Johnson & Johnson. Tomorrow I will try to get its financial data from the web and analyse its value. Most of the method will be based on this book :
The Warren Buffett Way, Second Edition
Ticker | Company | Date* | buy/sell | Impact to Portfoliodown | Price Range | (Average)* | Current Price | Change from Average | Comment | Current Shares | Value | % |
USG | USG Corp. | 30/09/2006 | Add | 0.97% | $45.01 - $51.61 | $48.20 | $51.45 | 7% | Add 156.94% | 16,700,992 | $804,987,814.40 | 25% |
LOW | Lowe's Companies Inc. | 30/09/2006 | Add | 0.36% | $26.71 - $29.47 | $28.20 | $30.10 | 7% | Add 797.44% | 7,000,000 | $197,400,000.00 | 6% |
NKE | Nike Inc. | 30/09/2006 | Add | 0.27% | $76.22 - $88.3 | $80.30 | $96.87 | 21% | Add 61.64% | 4,000,000 | $321,200,000.00 | 10% |
IRM | Iron Mountain Inc. | 30/09/2006 | Add | 0.09% | $34.41 - $43.63 | $39.20 | $43.12 | 10% | Add 20.04% | 6,031,900 | $236,450,480.00 | 7% |
JNJ | Johnson & Johnson | 30/06/2006 | add | $57.14 - $61.32 | $59.10 | $66.20 | 12% | 24,588,800 | $1,453,198,080.00 | 45% | ||
IRM | Iron Mountain Inc. | 30/06/2006 | Add | 0.13% | $35.82 - $40.2 | $37.90 | $43.12 | 14% | Add 44.25% | 5,024,700 | $190,436,130.00 | 6% |
From the above, I sum up all total market value (product average price and number of shares purchased) and determine the percentage. So 45% of his recent purchased was Johnson & Johnson. Tomorrow I will try to get its financial data from the web and analyse its value. Most of the method will be based on this book :
The Warren Buffett Way, Second Edition
Subscribe to:
Posts (Atom)