Peter Clowes and Andrew Corwin. What is Diageo (DEO)? Diageo is the largest premium spirits company...
-
Upload
byron-payne -
Category
Documents
-
view
213 -
download
0
Transcript of Peter Clowes and Andrew Corwin. What is Diageo (DEO)? Diageo is the largest premium spirits company...
Peter Clowes and Andrew Corwin
What is Diageo (DEO)?
• Diageo is the largest premium spirits company in the world with control of 8 of the top 20 liquor brands.
• Diageo has a market cap of $27.05 Billion.• Diageo has the largest global presence and
established distribution system among premium liquor companies.
• Diageo’s high end, branded products yields impressive profit margins.
• Best of all, Diageo is undervalued:– Price per share: $41.14 (as of 3/9/09)– Fair Value Estimate: $78.28
Diageo’s Top Global Brands
A Socially Responsible “Sin” Stock
• Social Sustainability– 110 responsible drinking programs in 45
countries– 1.1% of Operating Profit donated annually to
direct investment in local communities• Environmental Sustainability
– Goal: Reduce company wide emissions by 5%– Goal: Reduce non-ingredient water used by
50%– 95% of solid waste was reused/recycled in
past year, goal of 100% by 2015
TTM Performance:
Holding Period Performance:
Industry Overview
• In the premium spirits sub-industry, Diageo is the current market leader.
• This sub-industry is highly competitive due to the lucrative margins it generates.
• There can only be a limited number of “premium” brands.
• Distribution and Brand Equity are crucial.
Porter’s Five Forces:
Ratio AnalysisDiageo (DEO)
Brown-Foreman (BF.A)
Constellation Brands (STZ)
CEDC (CEDC)
Mkt. Cap 34.97B 7.69B 3.43B 0.64B
P/E Ratio 11.75 17.22 (4.71) 5.73
EPS $4.73 $2.96 ($3.33) $2.41
Dividend Yield
4.83% 2.13% 0% 0%
Dividend Payout Ratio
57.32% 81.06% 0% 0%
ROE .36 .26 (.26) 0.14
NI/Sales .18 .17 (.19) 0.09
Valuation Overview:
Growth Forecast
RegionProjected
GDP Growth DEO Growth% of Total
SalesWeighted
Contribution
N. America 2.3% 3.1% 28.1% 0.9%
Europe 3.2% 3.2% 38.3% 1.2%
Asia / Pacific 6.5% 6.0% 11.1% 0.7%
International 4.7% 7.0% 22.5% 1.6%Total DEO Growth: 4.34%
*Source: IMF (www.imf.org)
Profitability: Key Drivers
• Premium Products: – High Brand Loyalty– High Margins– Unique
• Distribution Network: – Efficient Distribution Creates
Competitive Advantage– Exclusive Distribution Rights Among
Vendors
Profitability: Margins
• Combining DEO’s growth with its key drivers results in sustainable and defensible profit as evidenced by these margins:– 3-yr Trailing Average Gross Margin: 63%– 3-yr Trailing Average Operating Margin:
28%– 3-yr Trailing Average Profit Margin: 21%
FCF Generation2006 2007 2008 2009 2010 2011
Net Income
$3,528 $2,709 $2,976 $3,613 $3,479 $3,734
Free Cash Flows
$1,226 $1,514 $1,179 $2,042 $2,745 $2,702
FCF/NI 35% 56% 40% 57% 79% 72%
Access to FCF2006 2007 2008 2009 2010 2011
Net Income
$3,528 $2,709 $2,976 $3,613 $3,479 $3,734
Free Cash Flows
$1,226 $1,514 $1,179 $2,042 $2,745 $2,702
Dividends
$1,598 $1,721 $1,706 $1,780 $1,860 $1,946
Divs/FCF 130% 114% 145% 87% 68% 72%
Stock Buyback
$3,329 $4,388 $4,737 - - -
Price Per Share
$60.85 $77.60 $71.03 $80.74 $90.56 $101.08
*Prices in Millions USD (Except Per Share Data)
Valuation
• Target Price: $78.31• Price as of 3/31/09: $44.75• Model Outputs:
– Model Implied Price 6/30/08: $71.04– Actual Price for 6/30/08: $71.03
• Per Share Value of Future Dividends: $76.19 (Discounted by Ke at 8.71%)
Methodology
• Growth Forecast: 4.34% fading to 5% after five years.
• WACC: 7.69%– Risk Free: 3.25% (adjusted by 50 bps)– Cost of Debt: 7.95%– Cost of Equity: 8.71%– Beta: .77
Risk Analysis
• Currency exposure due to recent depreciation of the British Pound versus the U.S. Dollar.
• When the U.S. enters an inflationary period, due to the large amounts of cash being injected into the economy, Diageo will be protected.
• Economic slowdown may result in less high end purchases.
• Consumers may trade down, but historically, premium spirits are resilient. Scotch and whiskey have seen an increase during this economic cycle.
Sensitivity Analysis:
COGS Sales
+10% +5% Constant -5% -10% -20%
Constant $95.93 $86.74 $78.34 $70.67 $63.68 $51.58
+5% $92.62 $83.69 $75.52 $68.09 $61.32 $49.62
+10% $89.31 $80.63 $72.71 $65.51 $58.96 $47.67
+15% $85.99 $77.57 $69.90 $62.92 $56.60 $45.71
*The percent changes in this analysis are deviations from near term starting rates. Long term values are held constant. Prices are per share values.
Diageo’s Value Proposition:
• Sustained Growth and Aggressive Growth Opportunities
• Defensible Profit Margins• Stable Earnings and High FCFs• Actual Return of FCFs to
Shareholders• Highly Undervalued
Questions?