CL, MAC, MTD, SKT & TPB Intrinsic Values

Today’s Intrinsic Values

Stock Overview

Rundown***

CL – COLGATE-PALMOLIVE COMPANY (HQ: USA/Industry: Household Products)

52 Week Lo/Hi Price: 72.20 / 85.61

10-Year Financial Summary (Recent/Average)
Revenue: $17.4B/$16.4B, with 3 declining years and 5.8% YoY growth
EPS (USD): 2.55/2.50, with 5 declining years and -18.8% YoY decrease
BV (USD): 0.70/0.65, with 7 declining years and -9.1% YoY decrease
FCF: $2.8B/$2.6B, with 4 declining years and -16.7% YoY decrease
Dividend: Increased 47%, with 0 declining years
Share Count: Decreased -12%

To value the business at the current market price the company would need more than a 10% per year growth for the next 10-years

MAC – THE MACERICH COMPANY (HQ: USA/Industry: Equity Real Estate Investment Trusts (REITs))

52 Week Lo/Hi Price: 11.96 / 22.88

10-Year Financial Summary (Recent/Average)
Revenue: $847M/$986M, with 5 declining years and 7.8% YoY growth
EPS (USD): 0.07/2.32, with 4 declining years
BV (USD): 14.31/22.81, with 7 declining years and -13% YoY decrease
FCF: $286M/$363M, with 5 declining years and 128.8% YoY growth
Dividend: Decreased -73%, with 2 declining years
Share Count: Increased 48%

The stock is fairly valued but only takes into account a 85% margin of safety when ideally it should be 60%

MTD – METTLER-TOLEDO INTERNATIONAL INC. (HQ: USA/Industry: Life Sciences Tools & Services)

52 Week Lo/Hi Price: 1,225.56 / 1,714.75

10-Year Financial Summary (Recent/Average)
Revenue: $3.7B/$2.8B, with 1 declining year and 20.5% YoY growth
EPS (USD): 32.78/17.15, with 0 declining years and 31.6% YoY growth
BV (USD): 6.96/21.23, with 4 declining years and -63.1% YoY decrease
FCF: $801M/$424M, with 1 declining year and 26.7% YoY growth
Company does not pay a dividend
Share Count: Decreased -28%

To value the business at the current market price the company would need more than a 23% per year growth for the next 10-years

SKT – TANGER FACTORY OUTLET CENTERS, INC. (HQ: USA/Industry: Equity Real Estate Investment Trusts (REITs))

52 Week Lo/Hi Price: 15.45 / 22.51

10-Year Financial Summary (Recent/Average)
Revenue: $427M/$434M, with 2 declining years and 9.5% YoY growth
EPS (USD): 0.08/0.85, with 5 declining years
BV (USD): 4.41/5.29, with 7 declining years and 24.2% YoY growth
FCF: $218M/$212M, with 2 declining years and 32.1% YoY growth
Dividend: Decreased -14%, with 1 declining year
Share Count: Increased 10%

The stock is fairly valued but only takes into account a 82% margin of safety when ideally it should be 55%

TPB – TURNING POINT BRANDS, INC. (HQ: USA/Industry: Tobacco)

52 Week Lo/Hi Price: 29.04 / 54.49

 9-Year Financial Summary (Recent/Average)
Revenue: $445M/$292M, with 1 declining year and 9.9% YoY growth
EPS (USD): 2.52/0.84, with 3 declining years and 36.2% YoY growth
BV (USD): 7.49/4.33, with 0 declining years and 22.2% YoY growth
FCF: $62M/$24M, with 2 declining years and 63.2% YoY growth
Dividend: Increased 450%, with 0 declining years
Share Count: Increased 29%

To value the business at the current market price the company would need more than a 11% per year growth for the next 10-years

*Growth Grade is an indicator of a company’s growth potential, refer to the Terminology page for a full description.
**Industry averages based on the stocks that have been valued on the website and not for all stocks in an industry.
***Company business descriptions are mainly quoted from there recent 10-K/20-F filing with the SEC, refer to the filing for additional information.

Intrinsic values provided are intended as reference only. They should never be used as the sole means of valuing a company and/or making investment decisions. As with any investment, an investor should perform their due diligence before investing. This includes understand the investment risks, reviewing financial reporting documents, and consult an investment professional if necessary.

Copyright (C) 2022 Intrinsic Value Index. All rights reserved.