We think you have liked this presentation. If you wish to download it, please recommend it to your friends in any social system. Share buttons are a little bit lower. Thank you!
Presentation is loading. Please wait.
Published byEsther Cunningham
Modified over 2 years ago
United Natural Foods, Inc. Covering Analyst: Matthew Miller Email: Miller24@uoregon.edu
Investment Thesis ›United Natural Foods has experienced significant growth ›Market has priced in expected growth ›Currently United Natural Food’s stock is overvalued
Business Overview ›Founded 1996 from merger of two regional distribution companies ›First nationwide distributor of natural, organic and specialty products ›First firm in U.S. certified by QAI
Scale of Operations ›U.S. & Canada ›27,000 customers ›26 distribution centers ›65,000 SKU’s ›4,800 suppliers
Products as Percent of Revenue
Wholesale Industry ›Revenue projected to decline by 1.5% in 2013 ›Low margins ›Competition from direct distribution
Natural & Organic Products Industry ›Growing at about 10% per year ›Expected to continue at 9% or higher ›Growth driven by demand for healthy and environmentally sustainable products
Comparables ›Growth ›Beta ›Margins ›Industry Similarities ›Market Capitalization
Comparables ›Whole Foods Market – 30% ›Costco – 30% ›Core-Mark – 20% ›Hain Celestial – 10% ›Sysco – 10%
Comparables Valuation Multiple Implied PriceWeight EV/Revenue 88.710.00% EV/Gross Profit 64.890.00% EV/EBIT52.2533.00% EV/EBITDA 49.3933.00% EV/(EBITDA-Capex)56.440.00% P/E 53.5034.00% Price Target $51.73 Current Price 52.49 Overvalued (1.44%)
DCF Analysis ›Revenue Model –4 segments ›Supernatural ›Conventional ›Natural Products Retailers ›Other ›Revenue growth driven by continued demand for healthy, safe & sustainable products
Percent of Revenue by Segment 2012
Revenue Mix Over Time
Percent of Revenue by Segment 2018
Whole Foods Market ›New stores opened in 2012 –25 ›In development –79 ›United Natural Foods primary supplier in all regions –Under contract through 2020
DCF Assumptions ›Cogs increasing as a % of revenue ›Gross margin decreasing ›SG & A decreasing as a % of revenue ›Operating margin expanding 9-12 bps
DCF Valuation ›Implied price of DCF: $38.10 ›Overvalued by 27.42%
DCF Valuation ›Possible reasons –Beta –Market Risk Premium
Sensitivity Analysis of Beta Implied Price Terminal Growth Rate 382.0%2.5%3.0%3.5%4.0% Adjusted Beta 0.6545.4950.4056.9366.0079.49 0.7538.2541.5845.8151.3558.92 0.8532.8235.1938.1041.7546.48 0.9528.6130.3532.4334.9838.14 1.0525.2526.5628.1129.9532.18
Sensitivity Analysis of Market Risk Premium Implied Price Terminal Growth Rate 382.0%2.5%3.0%3.5%4.0% Market Risk Premium 5%49.5055.4563.5475.2293.53 6%39.6643.2747.9054.0362.53 7%32.8235.1938.1041.7546.48 8%27.8029.4431.3833.7436.66 9%23.9725.1426.5128.1230.05
Implied Price Final Price Implied PriceWeight DCF Implied Price$38.1025.00% Comparables Implied Price$51.7375.00% Price Target $48.32 Current Price $52.49 Overvalued (7.94%)
Portfolio Position # of sharesCost Basis/shareCurrent PriceReturn Tall Firs350$34.87$52.7951.14% Svigals40$34.85$52.7951.48%
Note ›United Natural Foods reports 1 st quarter earnings Nov 30 –Expected Revenue: $1.381 Bn
›Based upon my DCF & comparables analysis, I found United Natural Food’s stock to be overvalued. Therefore, I recommend a sell for both the Tall Firs and Svigals portfolios. Recommendation
Prudential Financial, Inc. Covering Analyst: Christian Meunier
Apple Inc. (AAPL) Covering Analyst: Cameron Schwartz
PNC Financial Services Group Covering Analyst: Matthew Miller
Dr. Pepper Snapple Group (DPS) Covering Analyst: Joshua Jordan
Covering Analyst: Cecilia Xia
Business Analysis and Valuation Prof. Arturo Capasso Relative Valuation.
Covering Analyst: Colin Bourdin
Oracle Corporation (ORCL) Covering Analyst: Joshua Jordan
1 Research term paper Five major sections: Company background / introduction Competitive strengths Financial analysis (focus section) Stock valuation analysis.
Consumer Staples Presentation August 4, 2009 Shane Connor Josh Drushel Jessica Kirwin.
STAPLES COMPANY VALUATION JACKIE PHAN LATRISHA SEARCY ANNA DAI.
Costco Wholesale Corporation (Costco). Company Overview Industry: Discount Retailers Target Market: Small business owners & 100k earners 417 Warehouse.
American Eagle outfitters Presented by : Linden Lu Yanlei Xu Yanlei Xu Gleb Zarkh Gleb Zarkh Mohamed Ibrahim Mohamed Ibrahim
American Eagle Outfitters, Inc.
Nu Skin Enterprises Inc.
Recommendation: BUY United Parcel Service (UPS); Sell NG, JOYG, BHP.
Manish, William, & Sarah. CURRENT HOLDINGSSUGGESTED HOLDINGS AT&T0% Verizon0% China Mobile Ltd.2.41% NII Holdings0.98% Buy: AT&T2.14% NII.
(NYSE: BREW) TEAM MEMBERS: Purvi Mittal Leiyi Huang Harout Sahakian
METHANEX: Valuation and Strategic Review MICHAEL COOK ERIN ROBINSON PHIL WALLACE RUSHAB HARIA RAJANVIR AHUJA Recommendation: BUY 1-year Price Target: C$36.15.
Stock Presentation Consumer Discretionary Sector November 17 th, 2009 Tiffany Arnett, Pinjalim Bora, Sam Brickell.
© 2017 SlidePlayer.com Inc. All rights reserved.