Message Font: Serif | Sans-Serif

No. of Recommendations: 1
MFPD -

My Real Money column has a chart, which I did not provide above because I do not know how to copy/paste graphics on these discussion boards.

If it helps, a reader on another discussion asked about AAP. Here are my comments. See if you can recreate the math. I assume readers know how to "grow" EPS at a specified growth rate, calculate operating values in the post-forecast period, and how to do present value calculations. If not, check out the spreadsheets in Aswarth Damodaran's website, which a Google search will point you to. He has lots of spreadsheets, and you should find what you need there.

Hewitt

EPS is \$2.18, and the High growth rate is 15% for the next 5 years. So the Medium growth rate is 75% of the High, or 11.3%. Low growth is 50% of the high, or 7.5%. So EPS five years from now for the Low, Medium, and High is \$3.13, \$3.71, and \$4.38, respectively.

Now, years 6-10. To be conservative, we assume growth here is 50% of years 1-5. So our Low, Medium, and High growth rates are 3.8%, 5.6%, and 7.5% a year. Imputed EPS 10 years from now is \$3.76, \$4.88, and \$6.29 for Low, Medium, and High.

Terminal value beginning in year 11 is 3% a year.

Now we estimate intrinsic value. We start with book value, which is \$9.41 per share. Then we add the present value of EPS from years 1-10 (forecast period), and also the present value of EPS beginning in year 11 (post-forecast period). I use a 10% discount rate. You may think 10% is too low, that, say, 11-12% (or higher) is more appropriate. I do not object. But I use 10% for all companies because I want to compare them as economic equals. Once I get to know the business better, I may go back and adjust the discount rate.

Per-share intrinsic values are \$49, \$59, and \$70, based on the above assumptions. The weighted average intrinsic value is \$58, based upon 40% for the Low, 35% for the Medium, and 25% for the High forecast.

At \$38, AAP's PIV is 66%. Its expected return is 52%.

For an exceptional company (Earnings Power Staircase, durable competitive advantage), you might decide to buy at a maximum PIV of 75%, or \$43. You might also decide to sell if the PIV is over 125%, or \$72.

For a run-of-the-mill company (upper-right box of the Earnings Power Chart in 4 of the last 5 years but no staircase, no competitive advantage) you may decide to pay no more than 60% of intrinsic value, and then sell at 100%.

### Announcements

When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.