aim xlii spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · unitedhealth, hannon...
TRANSCRIPT
Advisory Board PresentationAIM XLII
Spring 2016
AIM XLIIAnalyst Introductions
Daniel Burke (Spokane, WA)Covanta Holdings, Garmin
Will Cai (Zhejiang, China)Delphi Automotive, Ingredion
Phillip DeBruin (Harvard, MA)TJX Companies, Spirit Airlines
Ryan Doolan (Kansas City, MO)O’Reilly Automotive, Cerner
John Flanagan (Arlington Heights, IL)Hain Celestial, Pandora
Conor Hanratty (New Canaan, CT)Facebook, Polaris
Gregory Hansen (Erie, PA)Kinder Morgan, Knoll
Ale Hejase (Beirut, Lebanon)Check Point Software, Krispy Kreme
William Husic (Glastonbury, CT)ExxonMobil, McDonald’s
Thomas Klaritch (Nashville, TN)UnitedHealth, Hannon Armstrong
Patrick Knott (Cockeysville, MD)Walt Disney Co., Wabtec
Ariston Lowe (Sydney, Australia)MasterCard, Equifax
Andrew McCourt (Scituate, MA)Mobileye, Herman Miller
Matthew Minnis (Kansas City, KS)Union Pacific, American Airlines
Nicholas Moller (Cincinnati, OH)Fastenal, Kroger
Carl Schmidt (Bloomfield Hills, MI)Jazz Pharmaceuticals, Sprouts
Gregory Sullivan (Hoboken, NJ)Best Buy, MarketAxess
Wesley Taul (Owensboro, KY)Alphabet, Gilead
Thomas Thomas (Troy, MI)Activision Blizzard, Whirlpool
Benjamin Walker (Lehi, UT)American Tower, Whitestone
Patrick Whitmore (Cleveland, OH)Microsoft, Sherwin-Williams
AgendaCourse OverviewEconomic OutlookSecurity AnalysisPortfolio PerformanceAIM XLII HighlightsConcluding Remarks
Course OverviewFundamentalsAnalyst ResponsibilitiesInvestment Philosophy & Policies
Course Objectives Analyst Selection
Methodology
Course OverviewFundamentals
• Provide students with a thorough grounding in the portfolio management process
• Enhance each student’s ability to effectively communicate their approach and analyses leading to their investment recommendations
• MBA and MSA candidates submit a resume, transcript, and cover letter
• Analysts are selected based on academic performance, professional experience, and other relevant criteria
• The new AIM class inherits the portfolio handed over by the previous class
• Each analyst conducts and presents investment analyses for an existing portfolio stock
• Analysts then cover a stock of their choice to be considered for addition to the portfolio
• Finally, the class votes on the composition of the new portfolio based on each analyst’s final recommendation
5
Individual Responsibilities
Course OverviewAnalyst Responsibilities
• Industry / Sector Analysis
• Economic Analysis
• Portfolio Performance
• Newsletter & Webpage
Group Projects Portfolio Management
Inherited Portfolio,65%
AIM XLII Additions,35%
• Company Background • Fundamental Analysis
• Earnings Forecast • Beta Forecast
• Technical Analysis • Intrinsic Valuation
Analyst Reports
6
Investment Philosophy Investment Constraints
Course OverviewInvestment Philosophy & Policies
• Only common equities traded on major U.S. exchanges
• Avoid companies whose ethics are not consistent with those of the University
• Abortifacients• Birth Control• Tobacco
• Liquidity: Investments limited to common equities
• Time Horizon: 3-5 year outlook
• “Prudent Person Rule”
• Outperform the S&P 500 over the long-term
• Make well-researched trade decisions that contribute to the growth of the portfolio’s value for the use of future classes
Investment Guidelines AIM XLII Portfolio Composition
Large-cap,61%
Mid-cap,25%
Small-cap,14%
7
Economic Outlook• Consumer & Economic Growth• Global Trade• Oil Prices & Energy• Interest Rates & Federal Reserve Policy
0%
2%
4%
6%
8%
10%
12%
1967 1971 1975 1979 1983 1987 1991 1995 1999 2003 2007 2011 2015
Unemployment Average = 6.2% Wage Growth Average = 4.2%
Unemployment & Wages
Source: Bureau of Economics Analysis, AIM / Doolan 2016
Year-over-Year Growth in GDP
Economic OverviewLow Wage Growth & Consumer Sentiment
• Labor force participation rate at historical low of 62.4%
• Wage growth remains tepid
• Unemployment rate of 4.9%
• U.S. consumer sentiment at 7-month low of 89.7%
• Consumption: 67-68% of GDP
• U.S. Real GDP has grown at a 1.8% CAGR since 2000 but increased to a 2.0% CAGR since 2010
• Growth is projected to be greater than 2.0% annually through 2018 and forecasted at 2.0% in the long run
• Recent negative growth is observed in only two periods (2008 and 2009)
(4%)
(2%)
0%
2%
4%
6%
8%
1967 1971 1975 1979 1983 1987 1991 1995 1999 2003 2007 2011 2015
GDP Growth Average = 2.8%
9
Weakening U.S. Dollar
Source: Bloomberg, AIM / Doolan 2016
Emerging Markets GDP Growth
Economic OverviewWeaker U.S. Dollar & Lower Growth in China
• USD at weakest level since June• Multinational companies can convert foreign
currency at favorable exchange rate
• Trade deficit increased to $47.1 million in February 2016• Look for tightening with weaker currency
• China GDP slowing but showing signs of stabilizing
• India 2015 GDP growth overtook China at 7.3%
Spot Price vs. USDJanuary 2016 Current % Change
HKD 7.80 HKD 7.76 (0.5%)NZD 1.54 NZD 1.46 (5.2%)AUD 1.43 AUD 1.30 (9.1%)CAD 1.41 CAD 1.27 (9.9%)CHF 1.02 CHF 0.98 (3.9%)GBP 0.70 GBP 0.69 (1.4%)JPY 118.57 JPY 111.62 (5.9%)EUR 0.93 EUR 0.89 (4.3%)CNY 6.57 CNY 6.50 (1.1%)
12.7%14.2%
9.6%9.2%
10.6%
9.5%7.8%
7.7% 7.3%
6.8%
9.3% 9.8%
3.9%
8.5%10.3%
6.6%5.1%
6.9%7.3%
7.3%
2.7% 1.8%(0.3%)
(2.8%)
2.5% 1.6% 2.3% 2.2% 2.4% 2.4%
(5%)
0%
5%
10%
15%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
China India United States
10
Source: U.S. Energy Information Administration, OPEC, AIM / Hejase 2016
U.S. Gasoline & Crude Oil Prices ($ per gallon)
U.S. Oil Production & Consumption
Economic OverviewOil Production & Consumption
• Political gridlock effect: Iran and Russia vs. Saudi Arabia
• Global supply pressures
• Lower oil prices hold down CPI
• Generates consumer discretionary spending
U.S. Rig Count & Crude Inventories Production Growth Since 2013
United States 25%
OPEC 5%
Consumption Growth Since 2013
United States 3%
Global 7%
Overview
1,600
1,700
1,800
1,900
2,000
2,100
2,200
0
500
1,000
1,500
2,000
2,500
3,000
Jan-13 Jan-14 Jan-15 Jan-16
Mill
ions
of B
arre
ls
Activ
e Ri
gsRig Count Crude Inventories
$0.00
$1.00
$2.00
$3.00
$4.00
2012 2013 2014 2015 2016 2017 2018
Price Difference Retail Regular Gasoline Crude Oil
2017E 2018E2016E
11
Yield Curve
Source: Federal Reserve, AIM / Hejase 2016
Fed Funds Rate
Economic OverviewInterest Rates
0.36%0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
2007 2008 2009 2010 2011 2012 2013 2014 2015 201
• Market has priced in a low possibility of 2016 rate hikes
• Rate hike likely not impounded in risk asset prices
• Fed will pursue a careful and patient course towards higher interest rates; hinting at no increase in the April meeting
0.0% 0.0% 0.1% 0.3%0.6%
0.9%
1.3%1.7%
1.9%2.2%
2.5%
0.2% 0.2%0.4%
0.6% 0.8% 0.9%1.2%
1.6%1.8%
2.2%
2.6%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
1 Month 3 Month 6 Month 1 Year 2 Year 3 Year 5 Year 7 Year 10 Year 20 Year 30 Year
April 2015 April 2016
Implications
12
Security Analysis• Fundamental Analysis• Growth Dynamics• Discovery• Merger Scenarios• Technical Analysis• Alternative Valuation Methods
Security AnalysisCompanies & Focus of Analysis
Fundamental Analysis Growth & IndustryGrowth DynamicsDiscovery
Alternative Valuation DiscoveryMerger ScenariosFundamental Analysis
Growth Dynamics Technical AnalysisFundamental AnalysisEarnings Analysis / Merger
Discovery Fundamental AnalysisEarnings AnalysisGrowth Dynamics
14
McDonald’s Corp.NYSE: MCD
Price (4/13/2016): $126.89
1-yr Forward P/E: 23.7x
Market Cap: $115.4 billion
Dividend Yield: 2.74%
LTM EPS: $4.82
$126.89
$80
$90
$100
$110
$120
$130
$140
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Husic 2016
Focus – Fundamental Analysis
One-Year Price Chart
15
10.4% 7.9% 7.6%
17.8% 18.5%
7.0%
0.6x
0.4x
1.1x
0.0x
0.3x
0.6x
0.9x
1.2x
0%
5%
10%
15%
20%
McDonald's Corp. The Wendy's Co. Yum! Brands Inc.
Return on Assets Net Profit Margin Capital Turnover
Revenue Analysis ($ billion)
Source: Company Filings, AIM / Husic 2016
McDonald’s vs. Competitors: Return on Assets
Common Sized Income Statement: Percent of Total Sales
McDonald’s Corp.Trend & Fundamental Analysis
20.4% 19.8% 19.9% 17.3% 17.8% 18.1% 18.3% 18.5% 18.7% 18.9%
11.0% 11.2% 10.9% 12.4% 13.9% 12.5% 12.4% 12.3% 12.2% 12.1%
54.1% 54.3% 54.5% 54.9% 54.2% 54.3% 54.2% 54.1% 54.0% 53.9%
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Net Income Taxes Non-operating Expenses Operating Expenses Cost of Sales
18.3 18.6 18.9 18.2 16.5 16.2 16.0 15.6 15.2 14.7
8.7 9.0 9.2 9.3 8.9 9.3 9.6 9.7 9.9 9.9
$0
$5
$10
$15
$20
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Company Operated Total Franchised & Affiliated
16
McDonald’s Corp.Valuation & Thesis
Source: AIM / Husic 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $148.90 $119.12
Dividend Discount Model 5% $142.22 $7.11
Implied Forward P/E Multiple 5% $116.82 $5.84
Implied Forward P/Sales Multiple 5% $135.98 $6.80
Implied Forward P/EBITDA Multiple 5% $126.08 $6.30
Intrinsic Value $145.17
Market Price (4/13/2016) $126.89
Estimated Upside / (Downside) 14.4%
Investment Thesis• Fast food market share leader with dominant, expanding global presence• Restructuring plan to refranchise operations and improve margins and return on capital• Stock currently undervalued based on various valuation methodologies
17
Union Pacific RailroadNYSE: UNP
Price (4/13/2016): $80.67
1-yr Forward P/E: 14.0x
Market Cap: $68.9 billion
Dividend Yield: 2.72%
LTM EPS: $5.49
One-Year Price Chart
Source: Yahoo Finance, AIM / Minnis 2016
Focus – Discovery
$81.72
$60
$70
$80
$90
$100
$110
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
18
Michael Haverty
Source: AIM / Minnis 2016
Insights
Union Pacific RailroadDiscovery
• Former President, Santa Fe Railroad
• Former CEO, Kansas City Southern
• Member, National Railroad Hall of Fame
• 40+ years railroad experience
• Union Pacific has the best rail franchise and routes in America
• Margins may be unsustainable
• Potential sources of growth in Intermodal and transport to Mexico
19
Union Pacific Railroad Map
Source: Company Filings, AIM / Minnis 2016
Changes to Investment Thesis
Union Pacific RailroadDiscovery
• More confident about a slight margin decline but pricing power continues
• Short-term declines for Intermodal and commodity-related products but solid recovery expected
• Future problems in trucking will be an advantage to rail
• Rail industry has survived many downturns
20
Union Pacific RailroadValuation & Thesis
Source: AIM / Minnis 2016
Recommendation: HOLD Portfolio Decision: HOLD
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 90% $92.05 $82.84
Implied Forward P/E Multiple 5% $86.30 $4.31
Dividend Discount Model 5% $61.69 $3.08
Intrinsic Value $90.24
Market Price (4/13/2016) $80.67
Estimated Upside / (Downside) 11.9%
Investment Thesis• Value stock that has been beaten up• Great routes with a competitive advantage• Future growth in Intermodal segment
21
MarketAxess Holdings, Inc.NASDAQ: MKTX
Price (4/13/2016): $125.00
1-yr Forward P/E: 42.2x
Market Cap: $4.7 billion
Dividend Yield: 0.83%
LTM EPS: $2.55
One-Year Price Chart
$125.00
$70
$80
$90
$100
$110
$120
$130
$140
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Sullivan 2016
Focus – Growth Dynamics
22
Average Daily Traded Bond Volume ($ billion)
Source: Company Filings, SIFMA, AIM / Sullivan 2016
Daily Corporate Bond Volume ($ billion)
MKTX Total Traded Bond Volume ($ billion) MKTX Corporate Bond Market Share
MarketAxess Holdings, Inc.Market Data
8941,015 1,036
818894 853 849 816
729 729
$0
$200
$400
$600
$800
$1,000
$1,200
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Total Bond Volume Federal Agency Agency MBS
17 1614
20 20 2123
2527 27
$0
$5
$10
$15
$20
$25
$30
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Corporate Debt
522590
694767
979
$0
$200
$400
$600
$800
$1,000
$1,200
2011 2012 2013 2014 2015Total Bond Trading Volume
11%12%
14% 15%
17%
2%3%
5%6%
9%
0%
3%
6%
9%
12%
15%
18%
2011 2012 2013 2014 2015
High Grade High Yield
23
MarketAxess Holdings, Inc.Valuation & Thesis
Source: AIM / Sullivan 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Blended Discounted Free Cash Flow 100% $133.31 $133.31
Implied Forward P/E Multiple 0% $123.14 --
Dividend Discount Model 0% $135.60 --
Intrinsic Value $133.31
Market Price (4/13/2016) $125.00
Estimated Upside / (Downside) 6.7%
Investment Thesis• Unparalleled market penetration• Unmatched product and service offering to institutional investor and broker-dealer client base• Growth of e-trading in fixed income is inevitable
24
Sprouts Farmers Market, Inc.NASDAQ: SFM
Price (4/13/2016): $28.56
1-yr Forward P/E: 24.4x
Market Cap: $4.3 billion
Dividend Yield: n/a
LTM EPS: $0.84
One-Year Price Chart
$28.56
$15
$20
$25
$30
$35
$40
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Schmidt 2016
Focus – Growth & Industry
25
Company Overview Primary Competitors
Historical Revenue ($ million) Retail “Triple Double”
Sprouts Farmers Market, Inc.Growth Story
Source: Company Filings, AIM / Schmidt 2016
1,106
1,795
2,438
2,967
3,593
$0
$1,000
$2,000
$3,000
$4,000
2011 2012 2013 2014 2015
36%
22% 21%
13% 14% 14%
134%
89%
18%
0%
20%
40%
60%
80%
100%
120%
140%
0%
10%
20%
30%
40%
2013 2014 2015Sales Growth % Unit Growth % EPS Growth %
• U.S. grocery retailer offering fresh, natural, and organic foods at affordable prices
• Operates 224 stores across 13 states
• Unique store layout
• Superior supplier relationships
26
Year-over-Year Sales Growth Margin Profile
Same Store Sales Growth (Q4 2015) Potential Store Opportunity
Sprouts Farmers Market, Inc. Comparable Companies
10%
18%
37% 39%
0%
10%
20%
30%
40%
Natural Grocers Sprouts The Fresh Market Whole Foods
0%
10%
20%
30%
40%
50%
60%
70%
2012 2013 2014 2015
Sprouts Kroger The Fresh Market Whole Foods
6.4%
3.3%
5.7% 5.4%
3.6%
1.8%
3.5% 3.4%
0%
2%
4%
6%
8%
Sprouts Kroger The Fresh Market Whole Foods
Operating Profit Margin Net Profit Margin
Source: Company Filings, Morningstar, Wells Fargo, AIM / Schmidt 2016
7.8%
5.4%
(3.7%)
(1.8%)(4%)
(2%)
0%
2%
4%
6%
8%
10%
SFM KR TFM WFM
27
Sprouts Farmers Market, Inc.Valuation & Thesis
Source: AIM / Schmidt 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $29.27 $23.42
Implied Forward P/E Multiple 10% $30.38 $3.04
Implied Forward P/Sales Multiple 10% $30.63 $3.06
Intrinsic Value $29.52
Market Price (4/13/16) $28.56
Estimated Upside / (Downside) 3.4%
Investment Thesis• One of few retailers experiencing double-digit sales, EPS, and unit growth• Expansion of private label products and deli offerings should increase daytime traffic• Despite rapid expansion, the Company expects 14% unit growth over the next 5-10 years
28
Whitestone REITNYSE: WSR
Price (4/13/2016): $12.98
1-yr Forward P/E: 9.4x
Market Cap: $356.3 million
Dividend Yield: 8.78%
LTM EPS: $0.24
One-Year Price Chart
$12.98
$8
$9
$10
$11
$12
$13
$14
$15
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Walker 2016
Focus – Alternative Valuation Methods
29
Community Centered PropertiesTM
Source: Company Filings, AIM / Walker 2016
Revenue by Location & Type ($ thousand)
Net Operating Income (NOI) Margin Growth
Whitestone REITOverview
Acquire in Great Neighborhoods• Growing cities• High income ($75k+)• Untapped value
Unlock Intrinsic Value• Expand existing structures• Develop excess land• Divide large spaces
Internet-Resistant Leasing• Dining and grocery• Health and wellness• Entertainment
54%
58% 59%60% 61% 62% 62% 63%
65%66%
50%
54%
58%
62%
66%
70%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Phoenix Houston Dallas AustinSan
Antonio Chicago TotalRetail $28,856 $12,121 $5,969 $5,329 $3,762 $710 $56,747 Flex - 8,445 - - - - 8,445 Office 371 1,753 4,757 - - - 6,881 Development 1,291 - - 2,500 - - 3,791 Total $30,518 $22,319 $10,726 $7,829 $3,762 $710 $75,864
30
Community Retail Center Cap Rates
Source: Company Filings, CBRE, Green Street Advisors, AIM / Walker 2016
Green Street NAV Method ($ thousand)
Size / SG&A Adjustment ($ thousand)
Whitestone REITNet Asset Value (NAV) Method
Midpoint Cap WeightPhoenix 5.63% 40%Houston 6.00% 29%Dallas 5.13% 14%Austin 5.00% 10%San Antonio 5.50% 5%Chicago 5.25% 1%Weighted Cap 5.59% 100%
SG&A Excess $9,000 All REIT Cap Rate 7%Value 128,571 Gross Asset Value (GAV) 1,110,488 % of GAV 12%
Net Asset Value2015 NOI $62,081 Weighted Cap 5.59%Gross Asset Value (GAV) 1,110,488
Less Net Liabilities 509,656 Net Asset Value (NAV) 600,832 Shares Outstanding 26,991Per Share Value $22.26
Discount to NAVBoard Governance 4%SG&A Expenses 20%Leverage 8%
Total Discount 32%Adjusted Share Value $15.14
31
Whitestone REITValuation & Thesis
Source: AIM / Walker 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $16.34 $13.07
Net Asset Value 20% $15.14 $3.03
Dividend Discount Model 0% $18.14 --
Forward P/FFO 0% $14.18 --
Intrinsic Value $16.10
Market Price (4/13/2016) $12.98
Estimated Upside / (Downside) 24.0%
Investment Thesis• Strong internet-resistant leasing strategy in attractive retail locations • Trading well below private market value of the assets• Concerns of governance, size, and leverage don’t warrant current discount
32
The TJX Companies, Inc.NYSE: TJX
Price (4/13/2016): $76.63
1-yr Forward P/E: 23.3x
Market Cap: $51.7 billion
Dividend Yield: 1.34%
LTM EPS: $3.33
One-Year Price Chart$76.63
$55
$60
$65
$70
$75
$80
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / DeBruin 2016
Focus – Fundamental Analysis
33
Operating Summary & Outlook
Source: Company Filings, Capital IQ, AIM / DeBruin 2016
Sales & Margins ($ billion, %)
Store Growth vs. Peers
The TJX Companies, Inc. Overview
(2%)
0%
2%
4%
6%
2012 2013 2014 2015 2016
TJX Mall-Based Department Stores Discount Home Furnishings
$23.2$25.9 $27.4 $29.1 $30.9
27.3%28.8%
12.4%14.0%
6.5% 7.4%
0%
5%
10%
15%
20%
25%
30%
$0
$10
$20
$30
$40
2012 2013 2014 2015 2016
Sales Gross Margin Operating Margin Net Margin
• Discount apparel and home furnishings retailer operating several branded segments in North America & Europe
• Domestic TJ Maxx and Marshalls sales and store count represent 2/3 of total
• Store count is primary sales driver: 50% projected growth
• Overhead control advantage and strong inventory management should continue
• Nearly zero online sales
34
The TJX Companies, Inc.Valuation & Thesis
Source: AIM / DeBruin 2016
Recommendation: HOLD Portfolio Decision: SELL
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $81.39 $65.11
TEV/EBITDAR Multiple 20% $57.78 $11.56
Implied Forward P/E Multiple 0% $56.52 --
Intrinsic Value $76.67
Market Price (4/13/2016) $76.63
Estimated Upside / (Downside) 0.1%
Investment Thesis• Solid business with broad appeal that should perform in a variety of environments• Size and execution advantage don’t fully neutralize intense competition • Domestic market saturation may force growth abroad in order to achieve store count goal:
will incur time and expense to establish network
35
Equifax, Inc.NYSE: EFX
Price (4/13/2016): $114.95
1-yr Forward P/E: 25.4x
Market Cap: $13.6 billion
Dividend Yield: 1.01%
LTM EPS: $3.66
One-Year Price Chart
$114.95
$90
$95
$100
$105
$110
$115
$120
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Lowe 2016
Focus – Merger Scenarios
36
$0
$400
$800
$1,200
$1,600
2011 2016E 2020E 2011 2016E 2020E 2011 2016E 2020E 2011 2016E 2020E
Pro Forma Revenue Forecast ($ million)
Source: Company Filings, AIM / Lowe 2016
Pro Forma Revenue Segmentation ($ million)
Equifax, Inc.Revenue Build
U.S. Information Solutions WorkforceInternational (incl. Veda) North America Personal
1,893 2,073 2,304 2,436 2,664 2,884 3,097 3,333 3,594 3,883
282317
356399
448
3,1663,414
3,6893,993
4,331
$0
$1,000
$2,000
$3,000
$4,000
$5,000
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
EFX Veda
37
Considerations
Source: Company Filings, AIM / Lowe 2016
DCF Scenario Analysis ($ per share)
Interest Coverage Ratio: Upside vs. Downside Interest Coverage Ratio: Consideration Effect
Equifax, Inc.Merger Scenarios
• Debt contribution to Veda acquisition drives valuation and determines future capital structure
• Currently capacity for debt exists
• Total debt is 30% of total assets
• Interest coverage 9.96x$114 $111 $109
$149$145 $141
$170$165
$160
$100
$120
$140
$160
$180
All Debt 72/25 D/E 50/50 D/E
Upside
Downside
Base
0x
2x
4x
6x
8x
10x
12x
14x
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Base
Upside
Downside
0x
2x
4x
6x
8x
10x
12x
14x
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
All Debt
75/25 Debt-to-Equity
50/50 Debt-to-Equity
38
Equifax, Inc.Valuation & Thesis
Source: AIM / Lowe 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $148.46 $118.76
Implied Forward P/E Multiple 10% $124.62 $12.46
Implied Forward EV/EBITDA Multiple 10% $125.77 $12.58
Intrinsic Value $143.80
Market Price (4/13/2016) $114.95
Estimated Upside / (Downside) 25.1%
Investment Thesis• Growth in emerging markets (cash-based to credit-based economies)• Veda acquisition provides gateway to Asia• Operates in protected oligopoly
39
Activision Blizzard, Inc.NASDAQ: ATVI
Price (4/13/2016): $34.75
1-yr Forward P/E: 19.4x
Market Cap: $25.8 billion
Dividend Yield: 0.73%
LTM EPS: $1.19
$34.75
$20
$24
$28
$32
$36
$40
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Thomas 2016
Focus – Discovery
One-Year Price Chart
40
Company Background
Source: Company Filings, AIM / Thomas 2016
Product vs. Subscription Revenue
Activision Blizzard, Inc.Overview
The Business• Develops and publishes e-gaming content• Retail, subscription, event, and licensing channels
New Platforms & Segments• Activision Blizzard Studios: film and television• Activision Blizzard Media Networks: eSports• Major League Gaming: eSports streaming events• King Digital: subscription and mobile content
Key Franchises• Call of Duty, Candy Crush, Destiny, Diablo, Overwatch,
Skylanders, Starcraft, World of Warcraft
1.6x
2.6x2.3x 2.2x
2.9x
2.3x
1.7x
1.1x
Product / Subscription
38% 28% 31% 32% 25% 30% 37% 48%
62% 72% 69% 68% 75% 70% 63% 52%
2008 2009 2010 2011 2012 2013 2014 2015
Subscription / Sales Product / Sales
41
Casual Gamer Perspective
Source: Wall Street Journal, AIM / Thomas 2016
Hardcore Gamer Perspective
Key Takeaways Key Takeaways
Activision Blizzard, Inc.Discovery
Store Visits
Popularity• Call of Duty “flies off the shelves” • Overwatch is highly anticipated, and pre-orders have been
impressiveGamer Community• eSports is becoming local• Live streaming is becoming more mainstream
Game Development• ATVI uses game development strategies that gamers
notice, appreciate, and pay for• ATVI is highly respected and has a very loyal and dedicated
followingeSports• It is real, it is big, and it is commercializing
2
6
7
8
10
10
$18.4
$0 $5 $10 $15 $20
Tour de France
Stanley Cup
NBA Finals
Super Bowl
The Masters
Cricket World Cup
Dota 2 (eSports)
Prize Money ($ million)
Kyle FergusonND MBA (2016)
42
Activision Blizzard, Inc.Valuation & Thesis
Source: AIM / Thomas 2016
Recommendation: HOLD Portfolio Decision: HOLD
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $38.80 $31.04
Implied Forward P/E Multiple 10% $37.60 $3.76
Implied Forward P/Sales Multiple 10% $38.73 $2.90
Intrinsic Value $37.70
Market Price (4/13/2016) $34.75
Estimated Upside / (Downside) 8.5%
Investment Thesis• Well-positioned to capitalize on the rise of eSports and live video game streaming • Movement from product to subscription sales will grow recurring revenue and reduce costs• Prepared to take on the dynamic environment of electronic gaming with a strong cash
position and balance sheet
43
Alphabet, Inc.NASDAQ: GOOG
Price (4/13/2016): $751.72
1-yr Forward P/E: 27.5x
Market Cap: $519.2 billion
Dividend Yield: n/a
LTM EPS: $23.59
$751.72
$500
$550
$600
$650
$700
$750
$800
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Taul 2016
Focus – Growth Dynamics
One-Year Price Chart
44
Core Business
Source: Company Filings, comScore, AIM / Taul 2016
Revenue ($ billion)
Restructuring Market Share
Alphabet, Inc.Overview
2938
4656
6675
86
$0
$20
$40
$60
$80
$100
2010 2011 2012 2013 2014 2015 2016E
• Seven applications with over 1 billion users each
• Provide financial clarity on core business and moonshots• CFO Ruth Porat brings increased financial discipline • R&D rationalization, divesting lagging bets, renewed cloud
focus
Alphabet
Google “Bets”
Android, 53%
Apple, 44%
Other, 3%
US Mobile OS
Google, 66%
Bing, 15%
Baidu, 10%
Yahoo, 8%
Other, 2%
Global Search Engine
45
U.S. Mobile Retail Commerce ($ billion)
Source: Statista, Bloomberg, AIM / Taul 2016
Digital Advertising Spending ($ billion)
Leading Mobile Apps (U.S., 2015)
Alphabet, Inc.Industry Trends & Market Dynamics
126
99 9681 77 76 74
68 63
0
20
40
60
80
100
120
140
Facebook YouTube FB Msngr Search Play Maps Pandora Gmail Instagram
mill
ion
uniq
ue v
isito
rs
5775
96112
130
150
$0
$40
$80
$120
$160
2014 2015 2016E 2017E 2018E 2019E
31 28 25 25 26 28
19 30 42 5158
655058
6775
8494
$0
$20
$40
$60
$80
$100
2014 2015 2016E 2017E 2018E 2019EDesktop Mobile / Tablet
• 81% of millennials use YouTube; average mobile session is 40 minutes
• Search, Maps, Gmail enjoy success on Apple devices
• Android’s dominance in emerging markets should allow future monetization of Google Play
46
Alphabet, Inc.Valuation & Thesis
Source: AIM / Taul 2016
Recommendation: HOLD Portfolio Decision: HOLD
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 90% $830.71 $747.36
Implied Forward P/E Multiple 5% $656.21 $32.81
Implied Forward P/Sales Multiple 5% $692.37 $34.62
Intrinsic Value $814.78
Market Price (4/13/2016) $751.72
Estimated Upside / (Downside) 8.4%
Investment Thesis• Product suite protects key applications and drives user engagement• Macro trends in technology and consumer spending support continued growth• Capture new opportunities in mobile e-commerce, digital video, and virtual reality
47
Sherwin-Williams Co.NYSE: SHW
Price (4/13/2016): $297.08
1-yr Forward P/E: 23.9x
Market Cap: $27.4 billion
Dividend Yield: 1.13%
LTM EPS: $11.38
$297.08
$200
$220
$240
$260
$280
$300
$320
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Whitmore 2016
Focus – Earnings Forecast
One-Year Price Chart
48
Paint Stores, 64%
Global Finishes, 17%
Consumer, 14%
Latin America, 6%
Sherwin-Williams, 11%
Valspar, 9%
PPG, 21%
Masco Corp., 6%
Other, 53%
Company Background
Source: Company Filings, Bloomberg, AIM / Whitmore 2016
U.S. Paint & Coatings Market Share
Sherwin-Williams Co.Overview
2015 Revenue ($ million)
Paint Stores 7,209
Consumer 1,578
Latin America 631
Global Finishes 1,916
• Over 4,000 Sherwin-Williams branded outlets for paints, stains, supplies, and equipment
• 2016: 90-100 new U.S. stores expected
• New Lines • HGTV HOME• Paint Shield anti-microbial
• Global finishes provides mass market industrial, automotive, and marine paints & coatings
Revenue Breakdown by Segment
49
Key Assumptions
Source: Company Filings, AIM / Whitmore 2016
Valspar Acquisition Details
Sherwin-Williams Co.Valuation
VAL Assets ($4.3B)
VAL Debt ($2.0B)
New Debt ($8.3B)
Cash ($1.0B)
Goodwill ($7.0B)
All Cash Acquisition
($11.3B)
$113 Per Share
EPS & Dividend Forecast
• Announced March 2016; transaction closes Q1 2017• 35% premium to unaffected Valspar share price• All cash; $8.3 billion in new debt financing• Enhances geographic reach and industry positions• Synergies: $280 million by 2017, $320 million by 2018• Anti-trust and divestiture provisions included for SHW
$2.00 $2.20 $2.68 $3.36 $4.16 $5.11 $6.21 $7.46 $7.41
$8.95 $11.38
$17.18 $17.23 $19.49
$21.22 $22.88
$0
$5
$10
$15
$20
$25
2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Dividends Basic EPS
Last 3-Yr Avg. 2016E 2020E
Revenue Growth 6.0% 5.3% 6.6%
COGS 53.1% 51.7% 51.6%
SG&A 32.8% 31.4% 29.7%
Share Repurchases 4.9% --% 1.2%Note: Shares in millions
50
Sherwin-Williams Co.Valuation & Thesis
Source: AIM / Whitmore 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 100% $310.12 $310.12
Dividend Discount Model 0% $285.12 --
Implied Forward P/E Multiple 0% $314.67 --
Intrinsic Value $310.12
Market Price (4/13/2016) $297.08
Estimated Upside / (Downside) 4.4%
Investment Thesis• Raw materials purchasing power and vertical integration of resin supply chain• Growth opportunities for coil-coatings, automotive, and construction in developing economies• Valspar acquisition: Sherwin brings consumer presence to international markets
51
Hannon Armstrong Sustainable InfrastructureNYSE: HASI
Price (4/13/2016): $18.99
1-yr Forward P/E: 23.3x
Market Cap: $721.0 million
Dividend Yield: 6.24%
LTM EPS: $0.21
$18.99
$14
$16
$18
$20
$22
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Klaritch 2016
Focus – Fundamental Analysis
One-Year Price Chart
52
Company Background
Source: Company Filings, AIM / Klaritch 2016
Interest-Earning Assets & Liabilities ($ million)
Portfolio Breakdown
Hannon Armstrong Sustainable InfrastructureOverview
• HASI is a debt and equity financier for renewable energy and efficiency projects.
• Portfolio • 105 renewable energy and efficiency transactions• 54% corporate investment grade• 45% federal or local government
• IPO in April 2013
• Set-up as a REIT
• $2.5 billion transaction pipeline for 2016
• Restructured 71% of its debt to fixed rate in 2015Wind, 37%
Efficiency, 31%
Solar, 30%
Other, 2%
152 187306
547
871
156 191 229
381
571
$0
$200
$400
$600
$800
$1,000
2011 2012 2013 2014 2015Average Interest Earnings Assets Average Interest Bearing Liabilities
53
Forecasted Yields, Interest Rates & Spreads
Source: Company Filings, AIM / Klaritch 2016
Growth Assumptions General Outlook
Hannon Armstrong Sustainable InfrastructureFundamental Analysis
• Through the forecast horizon
• Interest-earning assets: 38%
• Interest-bearing liabilities: 43%
• Greater investment in solar and wind projects
• Rates expected to rise slowly and gradually over time
• Solar and wind energy expected to be majority of US energy build (consistent with past four years)
• Solar ITC extended to 2022 and Wind PTC to 2018
• Low default rate expected due to quality of projects
7.7%
6.3%5.7% 5.5% 5.5% 5.8% 6.0% 6.1% 6.2% 6.4%
6.0%5.2%
4.3% 4.0%3.4% 3.4% 3.5% 3.6% 3.6% 3.6%
1.7%1.2% 1.4% 1.5%
2.1% 2.4% 2.5% 2.6% 2.6% 2.8%
0%
2%
4%
6%
8%
2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Average Yield Average Interest Rate Interest Rate Spread
54
Hannon Armstrong Sustainable InfrastructureValuation & Thesis
Source: AIM / Klaritch 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow to Equity 40% $19.52 $7.81
Residual Income 40% $21.01 $8.40
Dividend Discount Model 10% $20.28 $2.03
Implied Forward P/E Multiple 5% $19.24 $0.96
Price-to-Book Multiple 5% $18.90 $0.94
Intrinsic Value $20.14
Market Price (4/13/2016) $18.99
Estimated Upside / (Downside) 6.1%
Investment Thesis• Strong niche position in growing market that needs intelligent financing• Greater investment in solar and wind transactions will increase yields• Invested assets provide investment-grade, predictable cash flows with low default rate
55
Fastenal CompanyNASDAQ: FAST
Price (4/13/2016): $45.82
1-yr Forward P/E: 23.3x
Market Cap: $13.2 billion
Dividend Yield: 2.62%
LTM EPS: $1.77
$45.82
$30
$35
$40
$45
$50
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Moller 2016
Focus – Technical Analysis
One-Year Price Chart
56
Business
Source: Company Filings, AIM / Moller 2016
Product Mix
Revenue Growth
Fastenal CompanyOverview
• Industrial supplier for manufacturing and non-residential construction industries
• 2,622 stores, 96% in the U.S. and Canada
• Revenue from fastener and non-fastener product lines
• Fastenal-manufactured products represent 5% of revenue
• Strategy: customer service, local presence, and long-term customer relationships
14.0% 13.5%
(17.5%)
17.6%21.9%
13.3%
6.1%
12.2%
3.6%
(20%)
(10%)
0%
10%
20%
30%
2007 2008 2009 2010 2011 2012 2013 2014 2015
5-Year CAGR: 11.4%
57
Methodology
Source: Yahoo Finance, AIM / Moller 2016
90-Day Williams Alligator
Fastenal CompanyTechnical Analysis
$34
$36
$38
$40
$42
$44
$46
$48
$50
Jan-16 Feb-16 Mar-16 Apr-16
FAST Price 13-period MA (Jaws) 8-period MA (Teeth) 5-period MA (Lips)
• Indicator to confirm the presence of a trend and direction
Alligator Formula
1. Alligator’s Jaw (blue line): 13-period SMA, moved into the future by 8 periods
2. Alligator’s Teeth (green line): 8-period SMA, moved by into the future 5 periods
3. Alligator’s Lips (red line): 5-period SMA, moved into the future by 3 periods
Interpretation• Crossing and diverging lines in April 2016 is a signal to
adjust trading position
• 13-period MA crossed above 8- and 5-period MAs confirming downward trend
• Indication: SELL
58
Methodology
Source: Yahoo Finance, AIM / Moller 2016
One-Year Ichimoku Cloud
Fastenal CompanyTechnical Analysis
$34
$36
$38
$40
$42
$44
$46
$48
$50
Apr-15 Jul-15 Oct-15 Jan-16 Apr-16
• Indicator that defines support and resistance, identifies trend, gauges momentum, and provides trading signals
Five Plots
1. Conversion line: 9-day (H + L) / 22. Base line: 26-day (H + L) / 23. Leading span A: (Conversion + Base) / 2 + 26 days4. Leading span B: 52-day (H + L) / 2 + 26 days5. Lagging span: Close – 26 days
Interpretation• Leading span A is above leading span B
• FAST prices are above green cloud
• Indication: BUY
59
Fastenal CompanyValuation & Thesis
Source: AIM / Moller 2016
Recommendation: SELL Portfolio Decision: SELL
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 90% $42.20 $37.98
Implied Forward P/E Multiple 10% $29.90 $2.99
Technical Analysis 0% $40.00 --
Intrinsic Value $40.97
Market Price (4/13/2016) $45.81
Estimated Upside / (Downside) (10.6%)
Investment Thesis• Fastenal revenue will grow faster than sector growth but not return to historic 11% CAGR• Industrial vending machines will increase customer stickiness but not drive revenue • Lower price competition and nascent online sales presence will hinder growth and margins
60
Knoll, Inc.NYSE: KNL
Price (4/13/2016): $22.18
1-yr Forward P/E: 12.3x
Market Cap: $1.1 billion
Dividend Yield: 2.67%
LTM EPS: $1.36
$22.18
$14
$16
$18
$20
$22
$24
$26
$28
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Hansen 2016
Focus – Discovery
One-Year Price Chart
61
Company Background
Source: Company Filings, AIM / Hansen 2016
Revenue Growth by Segment
Operating Margin by Segment
Knoll, Inc.Overview
3%4%
7% 7%
12% 12%14% 15%
19% 19%22% 23%
0%
5%
10%
15%
20%
25%
2013 2014 2015 2016EOffice Studio Coverings
Knoll StudioKnoll O
ffice
Knol
l Cov
erin
gs
QUALITY RELATIONSHIPS SUSTAINABILITY
“…High Design, High Margin…”
(5%)
0%
5%
10%
2013 2014 2015 2016E
Office Studio Coverings Total Revenue
62
Holly Hunt Outside Sales Representative
Source: AIM / Hansen 2016
Holly Hunt Showroom Sales Associate
High-End Residential Architectural Design Firm Owner
Knoll, Inc.Discovery
• Autonomous: expand existing client relationships• Synergies coming from production and payment• Hospitality expansion: Knoll coverings on Holly Hunt pieces• Rumored crossovers between Holly Hunt and Knoll • Access to different price points
• Increase in architect and designer traffic• Request for quotes are trending towards higher price
points and multiple pieces
“Holly Hunt has successfully begun global expansion and Knoll is driving further expansion into Europe and Asia.”
• Growth in new high-end project starts with current six month backlog• Currently not bidding on projects due to capacity• Clients often want office space designed with the comfort of their residence• Increase in average project spend with an increase on furniture budget
“Clients want an office space that feels like home; Knoll provides the design and durability that office design requires.”
63
Knoll, Inc.Valuation & Thesis
Source: AIM / Hansen 2016
Recommendation: BUY Portfolio Decision: BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $25.04 $20.04
Implied Forward P/E Multiple 15% $23.91 $3.59
Dividend Discount Model 5% $34.74 $1.74
Book Value per Share 0% $5.35 --
Intrinsic Value $25.37
Market Price (4/13/2016) $22.18
Estimated Upside / (Downside) 14.4%
Investment Thesis• Margin improvement by growing residential segment and strategic growth into Europe• Increased order placement in Q4 2015 • Growing architectural and design client backlog
64
Delphi Automotive PLCNYSE: DLPH
Price (4/13/2016): $76.42
1-yr Forward P/E: 12.8x
Market Cap: $21.2 billion
Dividend Yield: 1.52%
LTM EPS: $5.06
$76.42
$50
$60
$70
$80
$90
$100
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Cai 2016
Focus – Growth Dynamics
One-Year Price Chart
65
Company Background
Source: Company Filings, AIM / Cai 2016
Revenue ($ billion)
Revenue by Segments
Delphi Automotive PLCOverview
Electrical / Electronic Architecture,
53%Powertrain
Systems, 29%
Electronics & Safety,
18%
• Global vehicle components supplier
• Safe, green, and connected
• Tremendous revenue growth
• Shift to Asia
Bookings ($ billion)
1820
2224 24
26
$0
$10
$20
$30
2010 2011 2012 2013 2014 2015
12
15
20
$0
$5
$10
$15
$20
2010 2015 2020E
66
Growth in China
Source: Company Filings, AIM / Cai 2016
Urbanization & Vehicle Penetration
Regional Revenue Mix
Delphi Automotive PLCGrowth Opportunity in China
• Operations in China• 100% management control• Tripled engineers from 2010 to 2015
• Tremendous growth opportunities• Penetration rate• Urbanization• Shift from sedan to SUV
Revenue from China ($ billion)
1.7
2.9
4.4
$0
$1
$2
$3
$4
$5
2010 2015 2018E
Americas, 40%
Europe, 35%
Asia, 25%
2015
Americas, 36%
Europe, 33%
Asia, 31%
2020E
107
40
0
20
40
60
80
100
120
China United States
Cities Over 1.5 Million People
8.0
1.3 1.8
0
2
4
6
8
10
12
China United States Europe
People per Vehicle
67
Delphi Automotive PLCValuation & Thesis
Source: AIM / Cai 2016
Recommendation: HOLD Portfolio Decision: SELL
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $82.40 $65.92
Dividend Discount Model 10% $59.49 $5.95
Implied Forward P/E Multiple 10% $60.48 $6.05
Intrinsic Value $77.92
Market Price (4/13/2016) $76.42
Estimated Upside / (Downside) 2.0%
Investment Thesis• Product portfolio aligned with market trends: safe, green, and connected• Tremendous growth opportunities in China
68
Mobileye NVNYSE: MBLY
Price (4/13/2016): $39.84
1-yr Forward P/E: 85.0x
Market Cap: $8.8 billion
Dividend Yield: n/a
LTM EPS: $0.29
$39.84
$20
$30
$40
$50
$60
$70
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / McCourt 2016
Focus – Earnings Forecast
One-Year Price Chart
69
4081
144
241
$0
$100
$200
$300
2012 2013 2014 2015
Business Overview
Source: Company Filings, AIM / McCourt 2016
Historical Revenue ($ million)
2015 Revenue Breakdown
Mobileye NVOverview
• Headquarters: Jerusalem, Israel
• IPO in August 2014
• Design and development of software for ADAS
• Two sales channels:• OEM systems• Aftermarket products
• Strength in first mover advantage and OEM relationships • 22 OEMs
North America, 54%
Europe, 30%
Asia, 15%
Other, 1%
OEM, 85%
Aftermarket, 15%
70
Earnings Drivers
Source: Company Filings, IHS Automotive, AIM / McCourt 2016
Historical Costs
Unit Projections (million)
Mobileye NVEarnings Forecast
• Historical reduction in SG&A and R&D as percentage of revenue
• Forecast a slowing of this reduction and eventual bottoming
• Growth in OEM units sold• Euro NCAP and NHTSA 5-star ratings• 2020 projection of Mobileye’s units represents 22%
of total car production
OEM Growth Rate
34.4%27.8% 28.4%
20.2%
39.4%
27.5% 25.7%20.0%
0%
10%
20%
30%
40%
50%
2012 2013 2014 2015
SG&A / Revenue R&D / Revenue
87 90 95 100 104 107 111
3 4 6 10 15 2128
0
20
40
60
80
100
120
2014 2015 2016E 2017E 2018E 2019E 2020E
Cars Sold Mobileye Units
54
109
160
215
273
102%
47%34%
27%
0%
20%
40%
60%
80%
100%
120%
0
50
100
150
200
250
300
2012 2013 2014 2015 2016E
OEM Models Growth Rate
71
Mobileye NVValuation & Thesis
Source: AIM / McCourt 2016
Recommendation: SELL Portfolio Decision: SELL
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $37.37 $29.89
Implied Forward P/Sales Multiple 20% $36.56 $7.31
Implied Forward P/E Multiple 0% $34.96 --
Intrinsic Value $37.21
Market Price (4/13/2016) $39.84
Estimated Upside / (Downside) (6.6%)
Investment Thesis• Upside potential in Euro NCAP and NHTSA 5-star ratings• Balance sheet makes Mobileye attractive acquisition target• Risk of new competitors eating away at current and future market share• Mobileye’s technology not seen as superior
72
Garmin Ltd.NASDAQ: GRMN
Price (4/13/2016): $42.32
1-yr Forward P/E: 17.5x
Market Cap: $8.8 billion
Dividend Yield: 5.14%
LTM EPS: $2.39
$42.32
$25
$30
$35
$40
$45
$50
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Source: Yahoo Finance, AIM / Burke 2016
Focus – Fundamental Analysis
One-Year Price Chart
73
$0
$500
$1,000
$1,500
$2,000
Auto Fitness Outdoor Aviation Marine
Company Overview
Source: Company Filings, Company Website, AIM / Burke 2016
Product Mix
Segment Revenue Trends: 2010-2020E ($ million)
Garmin Ltd.Company Background
Auto, 37%
Fitness, 24%
Outdoor, 15%
Aviation, 14%
Marine, 10%
2015Auto, 22%
Fitness, 29%Outdoor,
18%
Aviation, 19%
Marine, 12%
2020E
• Garmin operates across five business segments: Auto, Fitness, Outdoor, Aviation, and Marine
• Auto segment will continue to decline during the projection period
• Fitness segment remains the largest growth opportunity
• No outstanding debt
• 5-year forward revenue CAGR of 2.7% (2015–2020E)
Revenue Breakdown5-Year Forward CAGR
(7.5%) 7.2% 6.0% 9.4% 6.0%
74
Margin Performance Overview
Source: Company Filings, AIM / Burke 2016
Historical Operating Margin
Improvement in Gross Margin Improvement in Operating Margin
Garmin Ltd.Fundamental Analysis
• The Auto segment has been the lowest margin business line historically
• Decline of Auto segment and growth in other segments alters the income statement significantly
• Shift in revenue away from Auto segment and its resulting margin improvement is already fairly priced in to the stock
53.0% 53.5%
55.9%54.6%
55.6%56.3% 56.8% 57.2% 57.4%
45%
50%
55%
60%
2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
22.2% 21.8%
24.1%
19.5% 20.1% 20.5% 20.8% 21.0% 21.2%
10%
15%
20%
25%
2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
15% 14%17%
13%
31%29% 29%
23%22% 22%24%
20%
10%
15%
20%
25%
30%
35%
2012 2013 2014 2015Total Operating Margin Auto Segment Non-Auto
75
Garmin Ltd.Valuation & Thesis
Source: AIM / Burke 2016
Recommendation: NO BUY Portfolio Decision: NO BUY
Valuation Method Weight Valuation Contribution
Discounted Free Cash Flow 80% $42.71 $34.17
Implied Forward P/E Multiple 10% $39.27 $3.93
Implied Forward P/Sales Multiple 10% $38.73 $3.87
Intrinsic Value $41.97
Market Price (4/13/2016) $42.32
Estimated Upside / (Downside) (0.8%)
Investment Thesis• Strength in Fitness and other segments is not enough to mitigate declining Auto segment• Well-managed company but does not meet the investment objectives of the AIM portfolio• The stock is fairly valued by the market
76
Portfolio Performance• Historical Returns vs. Benchmarks• Attribution Analysis• Risk-Adjusted Performance• Best & Worst Performers• Portfolio Additions & Subtractions
$1.00
$2.00
$3.00
$4.00
$5.00
$6.00
$7.00
$8.00
$9.00
$10.00
1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016AIM S&P 500 Russell 2000 HBI
$8.10
$4.94
$4.89
$4.61
Historical PerformanceCumulative Return of $1.00 investment on January 1, 1996 (at inception)
Source: BNY Mellon, AIM / Knott 2016 78
Historical PerformanceAIM Portfolio Returns vs. Benchmarks
Source: BNY Mellon, AIM / Knott 2016
(2.7%)
11.1%
12.8%
10.6%
1.8%
11.8% 11.6%
7.8%
(9.8%)
6.8% 7.2% 7.5%
(2.3%)
10.2% 10.1%
7.9%
(10.0%)
(4.0%)
2.0%
8.0%
14.0%
1 Year 3 Year 5 Year Since InceptionAIM S&P 500 Russell 2000 HBI
79
Performance Attribution AnalysisAIM Portfolio Returns vs. Benchmarks
Allocation Effect
Ability to allocate assets to various sectors
Selection Effect
Ability to select securities within a particular sector
Net Management Effect
Allocation Effect + Selection Effect
Source: AIM / Knott 2016 80
0.8%
0.2%
(0.4%)(0.1%)
(0.5%) (0.3%)
0.5%
(0.0%)(0.4%)
0.2% 0.4%
0.0% 0.0%
(1.5%)
(2.2%)
(1.6%)
4.0%
(0.3%)
0.0% 0.1%
1.2%
0.2%
(0.4%)
(1.6%)
(2.7%)
(1.9%)
4.5%
(0.4%)(0.4%)
0.4%
(3%)
(2%)
(1%)
0%
1%
2%
3%
4%
5%
Financials Health Care Utilities ConsumerDiscretionary
ConsumerStaples
Energy InformationTechnology
Materials TelecommServices
Industrials
Allocation Effect Selection Effect Total Net Management Effect
Healthcare
Attribution AnalysisOne-Year Performance vs. S&P 500
Source: BNY Mellon, AIM / Knott 2016 81
Attribution Analysis5-Year Performance vs. S&P 500
Source: BNY Mellon, AIM / Knott 2016
0.4%
(0.0%) (0.1%)
0.3%
(0.1%) (0.1%)
0.4%
(0.1%)
0.0%
(0.0%)
1.0% 0.9%
0.0%
(0.9%)(0.8%)
(0.0%)
2.3%
0.4%
0.1%
(0.6%)
1.4%
0.9%
(0.1%)
(0.6%)
(0.9%)
(0.1%)
2.7%
0.3% 0.2%
(0.6%)(1%)
0%
1%
2%
3%
Financials Health Care Utilities ConsumerDiscretionary
ConsumerStaples
Energy InformationTechnology
Materials TelecommServices
Industrials
Allocation Effect Selection Effect Total Net Management Effect
Healthcare
82
Portfolio Risk MeasureBeta
Source: BNY Mellon, AIM / Knott 2016
1.08 1.061.01
1.12
0.84
0.68 0.68
0.78
1.050.98
0.91
1.07
0.00
0.20
0.40
0.60
0.80
1.00
1.20
1 Year 3 Years 5 Years Since Inception
AIM vs. S&P 500 AIM vs. Russell 2000 AIM vs. HBI
83
Risk-Adjusted PerformanceJensen’s Alpha: Abnormal Returns
Source: BNY Mellon, AIM / Knott 2016
(4.4%)
(1.1%)
1.1%
2.3%
5.9% 6.1%
7.3%
4.2%
(0.0%)
1.2%
3.3%
2.4%
(6%)
(4%)
(2%)
0%
2%
4%
6%
8%
1 Year 3 Years 5 Years Since Inception
AIM vs. S&P 500 AIM vs. Russell 2000 AIM vs. HBI
84
Risk-Adjusted PerformanceSharpe Ratio: Excess Returns to Risk
Source: BNY Mellon, AIM / Knott 2016
(0.10)
0.88 0.98
0.53
0.19
1.050.96
0.40
(0.10)
0.86 0.79
0.49
(0.54)
0.51 0.50 0.42
(0.80)
(0.60)
(0.40)
(0.20)
0.00
0.20
0.40
0.60
0.80
1.00
1.20
1 Year 3 Years 5 Years Since Inception
AIM S&P 500 Russell 2000 HBI
85
(56.8%)
(35.7%)
(24.7%) (23.4%) (22.0%) (19.6%) (16.7%)(9.0%) (7.7%) (5.0%) (0.6%)
0.4% 3.3% 4.5% 6.2% 6.3% 7.0% 8.5% 8.6% 15.4%
30.6% 32.5% 39.8%
54.3%
(60%)
(40%)
(20%)
0%
20%
40%
60%
KMI HAIN UNP CVA EVHC JAZZ DIS DLPH MBLY GILD XOM ORLY FB BBY CHKP AMT UNH MA TJX FAST SAVE MSFT GOOG ATVI
*Holding period return; stock purchased within the last twelve monthsSource: Yahoo Finance, AIM / Hanratty 2016
Best & Worst PerformersTrailing 12 Month +/- Analysis
Company Name Industry Return
Activision Blizzard Information Technology 54.3%)
Alphabet Information Technology 39.8%)
Microsoft Information Technology 32.5%)
Spirit Airlines* Industrials 30.6%)
Fastenal* Industrials 15.4%)
Company Name Industry Return
Kinder Morgan Energy (56.8%)
Hain Celestial Consumer Staples (35.7%)
Union Pacific Industrials (24.7%)
Covanta Holdings Industrials (23.4%)
Envision Healthcare* Healthcare (22.0%)
AIM XLII elected to sell two top
performers
Top 5 PerformersBottom 5 Performers
86
Portfolio AdditionsPortfolio Deletions
Portfolio TransactionsAdditions & Deletions
Company Name Industry
McDonald’s Consumer Discretionary
Sprouts Farmers Market Consumer Staples
Equifax Financial Services
Hannon Armstrong Financial Services
MarketAxess Financial Services
Whitestone REIT Financial Services
Herman Miller Industrials
Knoll Industrials
Wabtec Industrials
Sherwin-Williams Materials
Company Name Industry
Best Buy Consumer Discretionary
Delphi Automotive Consumer Discretionary
The TJX Companies Consumer Discretionary
Walt Disney Company Consumer Discretionary
Fastenal Industrials
Spirit Airlines Industrials
MasterCard Information Technology
Mobileye Information Technology
Source: AIM XLII 2016 87
Source: AIM / Hanratty 2016
Final PortfolioSector Breakdown
IT, 22%
Financial Services, 18%
Industrials, 18%
Healthcare, 16%
Consumer Staples, 8%
Energy, 7%
Consumer Discretionary, 7%
Materials, 4%
88
Source: Morningstar, AIM / Hanratty 2016
Sector AllocationAIM Portfolio vs. S&P 500
Sector Allocation
22%
18% 18%
16%
8% 7% 7%
4%
22%
17%
11%
16%
11%
8%
14%
3%
0%
5%
10%
15%
20%
25%
IT Financial Services Industrials Healthcare Consumer Staples Energy ConsumerDiscretionary
Materials
AIM XLII Portfolio Allocation S&P 500 Allocation
89
Sector AllocationAIM Portfolio vs. S&P 500
Sector Allocation
22%
18%
16%
8% 7% 7%
4%
22%
17%
11%
16%
11%
8%
14%
3%
0%
5%
10%
15%
20%
25%
IT Financial Services Industrials Healthcare Consumer Staples Energy ConsumerDiscretionary
Materials
AIM XLII Portfolio Allocation S&P 500 Allocation
14%
AIM XLII analysts believe two portfolio companies may be positioned more accurately than S&P industry classifications
Source: Morningstar, AIM / Hanratty 2016
11%
90
AIM XLII HighlightsChicago Trip & Class SpeakersAIM Website & NewsletterAcknowledgments
Incubator & Venture Capital Fund Private Equity
Chicago TripFebruary 11–12
Commercial Real Estate Management & Financing Long-Biased Public Equity
D.J. Lipke – AIM XVIIVice President
Michael Melby – AIM XVFounder
Brian LuerssenManaging Director
Jones Lang LaSalleRailway Exchange Building
92
Alumni Connections
Additional Highlights
Gerard Baker• Chicago trip networking dinner at Maggiano’s
• Newsletter alumni updates and articles
• Wall Street Journal editor-in-chief Gerard Baker visited Notre Dame in March to discuss the state of the economy and the upcoming presidential election
• Prior to Mr. Baker’s lecture in the Jordan Auditorium, he joined the AIM class for a presentation and open discussion
93
• AIM course description and history
• Current portfolio
• Current analysts and coverage
• Recruiting and networking tools
• Advisory board presentations
• Alumni newsletters
Additional AIM ProjectsWebsite & Newsletter
NewsletterAIM Website: aim.nd.edu
• State of the economy • Portfolio performance
• Sector updates • Company developments
• Portfolio composition • AIM alumni update
• Alumni articles • AIM analyst profiles
94
Thank you for all of your guidance and support
Closing RemarksAcknowledgments
AIM Advisory Board Notre Dame Investment Office
Scott Malpass Marlene Wasikowski
Frank Reilly Kristen Collett-Schmitt
Jerry Langley Bill McDonald
AIM XLII