Beruflich Dokumente
Kultur Dokumente
Abdulla Elsadig
+44 (0)7751 836 628
a-elsadig@hotmail.com
Summary
I am issuing a buy recommendation for the stock of U.S. retailer
Target (TGT US), as my analysis of the company suggests that
the current price overemphasises the permanence of the
companys current headwinds and that the stock is undervalued
by 30-40%.
Targets financial performance over the first half of the year has
been poor primarily due to:
Investment Snapshot
Price at Issue: $68.56
Price Target: $90-$95
Potential Return: 30-40%
Time Horizon: 12 Months
Catalysts: Q4, Q1 Earnings
Potential Hedges: SPY, XRT, GPS
Company Snapshot
Sector: Retail
Geographic Sales: 100% U.S.
Revenues (LTM): $71.6bn
EPS (LTM): $4.90
FCF (LTM): $3.13bn
ROIC (LTM) : 14.2%
Stock Snapshot
Market Cap: $39.5bn
EV/EBITDA: 6.9
P/E Ratio: 13.5
P/S Ratio: 0.6
52 Week High: $84.14
52 Week Low: $65.50
Price Performance:
target of ~$90.
I also carry out a discounted cash flow analysis and comparables
analysis which show that Target is trading at a minimum of a
30% discount to its intrinsic value and sector peers. The next
several earnings releases should catalyse this price movement.
Investment risks include managements initiatives failing or
taking longer than expected to boost traffic, a drop in consumer
spending, continued food deflation and a market correction.
BUY | TGT US | Oct 2016
Abdulla Elsadig
Equity Recommendation
Company Background
Target is the second largest discount retailer in the U.S. behind Wal-Mart with ~$75bn in revenues and
around 1800 stores across the nation. While they sell a large variety of goods, their niche is delivering
quality cheap chic apparel and home goods rather than the absolute focus on price that competitor WalMart possesses.
The company grew sales at low double digit rates in the 2000-2008 period as Targets products and brand
became popular with consumers nationwide. Post-GFC, sales growth has slowed down to low single digits
as Target became a mature company and the increasing pressures of e-commerce. New CEO, Brian Cornell
was instated after the previous CEO resigned over a large data breach in 2014 which damaged the
companys reputation.
Being a relatively mature company, the stock price has been driven primarily by expectations for current
and next year EPS as well as the performance of the wider U.S. consumer. As can be seen in Figure 1 below,
2016 has seen 2 major downward revisions for year-end EPS.
Figure 1: Bloomberg Consensus EPS Estimates (BEst) & Price for Target (TGT US)
The stock has seen high volatility over the past year as financial results have surprised analyst expectations
and as guidance and outlook has been updated by management. The start of 2016 began well for Target,
with the stock rising 20% sharply due to a Q4 15 EPS beat and managements guidance for FY2016 EPS
of $5.30, higher than the previous consensus estimate of $5.17.
BUY | TGT US | Oct 2016
Abdulla Elsadig
Equity Recommendation
But triggered by disappointing results across the retail sector, poor sales and traffic as well as lowered
guidance for Q2 sent the stock tumbling, even despite the EPS beat.
The stock saw some recovery heading into Q2 results but another poor quarter of sales and traffic results
saw guidance marked down again. This time FY2016 EPS guidance was marked down from $5.30 to $5.00
and the stock subsequently gapped down 6%. Since then, the stock has drifted to the $67 level, probably
due to poor expectations for Q3 and Q4 results after 2 disappointing quarters.
However, after analyzing the factors that have led to Targets poor operating performance in the first half
of the year and the initiatives that management have been or will be implementing, the second halfs
performance should be markedly improved at a time when sentiment is negative.
Figure 2 Target's financial results over the last year and the markets reactions
What is significant, is that while overall sales and traffic numbers have been lackluster, Targets core
Signature categories have performed strongly, with comp sales consistently growing over >5% since the
start of 2015. These are the four categories (style, wellness, baby and kids) that have historically been
Targets differentiating factor and why customers have shopped at Target. Accordingly, they have been at
the core of managements recent strategy as when CEO Brian Cornell arrived, Target was losing customers
to off-price competitors such as TK-Maxx and Ross Stores. Profitability has also beaten expectations with
operating margins about 100 bps higher YoY in recent quarters. This has been due to very effective cost
control, corporate restructuring and the sale of their Canadian and Pharmacy divisions that have improved
the companys return on capital.
BUY | TGT US | Oct 2016
Abdulla Elsadig
Equity Recommendation
Investment Thesis
The current market price, analyst estimates and management guidance all point towards negative comp
sales over the coming quarters. However, an analysis of the disrupting factors and other initiatives has
revealed that operating performance and earnings should deliver considerable upside.
The first halfs poor traffic and sales results were mainly due to the negative impact of:
AFA boycott
Abdulla Elsadig
Equity Recommendation
Marketing is being updated to emphasize the changes that have been made. Targets own brands have
been expanded to include these wellness products and their $1bn Market Pantry brand has received a
complete rebranding. There are also now dedicated grocery teams to ensure presentation is up to
standard and products that are increasingly popular amongst millennials such as Greek yoghurt, granola,
craft beers, fresh meat and coffee are receiving greater prominence in displays and marketing.
To make space, packaged foods, an underperforming sector, has seen its shelf space decreased. In other
categories, SKUs are being trimmed across the board as management believe that excessive choice is
leading to confusion and hampering the consumers decision making. This should not only help the shopping
experience but help Target sell more of the most popular products and keep them stocked consistently.
CEO Brian Cornells experience from his time as head of grocer Safeway and the appointment of Anne
Dament (a former Safeway executive who has brought on a number of other Safeway employees) as
Targets grocery head shows that management understand the importance of the sector and that they have
plenty of ability to execute these plans. These changes should attract more consumers and boost visit
frequency considerably. The extra traffic will then be leveraged into even higher sales for their Signature
lines.
Supply Chain Issues
Another food-related issue is that Targets is losing too much perishable food to spoilage. According to
people familiar with the matter, Targets loss of inventory in the perishables category has been significantly
higher than the industry average. This is due to the fact that Targets supply chain wasnt built for delivery
of perishables as Target noted that This challenge is understandable because we've been asking our supply
chain to move well beyond its original design. The CEO noted that Short term, it certainly has an impact
on our performance in grocery and food.
Currently perishables are shipped through infrastructure owned by C&S Wholesale Grocers and a
spokeswoman mentioned to the Wall Street Journal that they are considering moving more business to
C&S which should decrease shipping times. They are quoted as We are still in the early stages of our food
repositioning effort, which includes evaluating how we get fresher foods to our guests faster and finding
ways to better leverage our distribution centers and partners.
Target noted in the Q2 earnings call that an unacceptable number of vendor shipments received by our
DCs, either too early or too late. Newly appointed COO John Mulligan has been driving a number of
initiatives to improve inventory management by working with vendors and optimising inbound processing
at distribution centres. This has resulted in out of stocks being reduced by 50% between Q2 16 and Q4
15 and the percentage of shipments that arrive exactly on time has more than doubled over the last year.
Abdulla Elsadig
Equity Recommendation
Food Deflation
On top of poor grocery traffic and volumes, Targets food sales have been hit by particularly strong deflation
in the sector. The U.S. Food at Home Price Index, has seen prices decrease since the start of the year with
a 2.2% deflation reading for September (YoY). Supply is partly to blame, especially with dairy, eggs and
poultry where supply is known to be extremely high around the country. Demand from China has also been
resetting prices of many commodities and the strong dollar is causing international consumers to purchase
fewer U.S. produced goods.
As many of these factors are transitory
in nature, it is unlikely that prices will
continue decreasing past the short
term.
The
U.S.
Department
of
mean revert to its long term average of ~2.5% over the next few quarters. Furthermore, the price decline
in meats may have a positive impact on overall sales as Kroger CFO noted at the Jefferies Consumer
Conference in June 2016 that meat had been inflationary for so long, retail prices have gotten to a point
where people stop buying as much and price points are now more attractive and people are buying more".
Sale of Pharmacy Business
CVS purchased Targets pharmacy departments in 2015 for $1.9bn and began operating 1672 pharmacies
across the country in February 2016. This should increase Targets return on capital as while it drove
sales, it put pressure on Targets margins in recent years due to the Affordable Care Act increasing cost
pressures and decreasing profitability across the pharmacy business sector.
In the short term however, management have conceded that the rebranding is causing a material disruption
to traffic as consumers take time to become aware of the switch and get used to the new procedures. As
they do, consumers will surely appreciate the improved service that CVS provides. In the medium term, the
CVS transaction is expected to increase traffic due to the much larger scale that CVS brings. Target is also
partnering with CVS to produce stronger media and marketing to introduce clarity with the consumer and
work through this transitional period. They are also offering in store incentives like free $5 gift cards with
flu shots. The $1bn of net cash provided by the sale will likely be returned to shareholders given Targets
expansive share buyback program.
BUY | TGT US | Oct 2016
Abdulla Elsadig
Equity Recommendation
AFA Boycott
Targets new bathroom policy in April 2016 which allowed customers to use the restroom or fitting room
facility that corresponds with their gender identity alienated some customers and prompted the American
Family Association (AFA) to begin a Target boycott which gained more than 1.4m signatories. This likely
resulted in a not-insignificant dip in traffic and contributed to recent sales dips. Target has since solved this
problem by pledging spending $20m to install third bathrooms at all its stores by early 2017. This should
see boycotters return to stores, as Target has bounced back from PR problems before (data breach).
Electronics Sector Weakness
Target reported a double digit percentage comp sale decline in electronics in Q2 with a third of this coming
from Apple products. This is likely a broad decline across product lines as mobile, tablet, desktop and laptop
sales growth are all known to be in decline in the U.S. However, as can be seen from the chart below (which
uses electronics and appliance store sales as a proxy for electronics sales), at least part of this was caused
from an unusually high spike in electronics sales the previous year, rather than a fall away from the long
term trend. While Q3 comps will remain tough, comps in Q4 will be much easier to beat as sales in Q415
were around the 5 year average.
There are some strong areas
within the sector that may
partially cover the weakness
seen in the areas listed above.
Wearable technology has seen
strong
products
growth
will
and
likely
Apple
see
(12%)
average
sales
Figure 4: Seasonally adjusted retail sales of Electronics Stores showing Q2-Q4 2015
Abdulla Elsadig
Equity Recommendation
efforts
have
been
very
Figure 5: Target relies on traffic over price & volume increases to drive growth
Abdulla Elsadig
Equity Recommendation
Figure 6: U.S. Retail Traffic has been declining over the long term.
The figures on that chart show the average YoY change for each calendar year.
and
first
mover
brand power will ensure that Target defends its market share over the long term. Given Targets higher
potential for growth discussed above, and its return on invested capital of over 14%, the current forward
P/E of 13.5 seems considerably lower than it should be. Thus, paired with the attractive dividend yield of
3.6% (vs 2.1% for the S&P 500), the current price also presents a great entry point for long term investors.
Abdulla Elsadig
Equity Recommendation
Catalysts
should mitigate downside risk. In Q3 of last year, unseasonably warm weather pressured apparel sales and
a double digit fall in electronics sales due to the steep decline in tablets will help to positively frame the
current weakness in the sector. Digital sales were also only 20% in Q3 15, significantly lower than their 6
quarter average of 26.8%.
In terms of margins, both Q3 and Q4 will benefit from the margin improvement from the pharmacy
business sale. Q117 will be compared to this years poor traffic results and the initiatives and factors
detailed below should result in improved performance by that time.
10
Abdulla Elsadig
Equity Recommendation
Target has recently been opening much smaller flexible format stores for urban locations. This is key as the
market for big box stores has become extremely saturated in the U.S. and urban stores have higher
productivity (I assume 30% higher sales per sq. ft. in my model). So far, Target has reported much higher
productivity for these stores and is planning to open a total of 14 in 2016, at least 19 in 2017 and have
said we're accelerating our pipeline of locations we can open in future years and we expect flex format
stores to be a key driver of future growth.
If sales and earnings results improve as I expect them to, I believe investors will pay more attention to this
theme and begin pricing in this growth which will drive additional P/E expansion.
Valuation
I have carried out a discounted cash flow valuation using the McKinsey method to approximate the intrinsic
value of Targets equity under a range of scenarios. The results show an intrinsic value range of $84.55 to
$92.43 per share.
The base case assumptions underlying the cash flows and returns on capital are:
Comp sales FY1 (2016) will be 0.8% (implying improved performance over the second half of the
year). This will then grow to 2% over 3 years and remain at this level.
New store sales will grow to 0.7% over the next 5 years assuming that the rate of opening and
closures of traditional big box Target stores over the last 3 years will remain the same. However, I
expect the rate of flexible format store openings to increase to 40 by 2020 and decline from there.
Gross and operating margins will gradually rise to 30.5% and 7.3% respectively.
CapEx (net of divestitures) will mostly grow in line with revenues from ~$1.6bn to ~$2.5bn,
representing investments into infrastructure, new stores, refurbishments and technology.
The weighted average cost of capital (WACC) was calculated through solving for the discount rate that
makes the present value of the S&P 500s estimated cash flows equal to the current index level (2100 at
time of writing). All of my WACC calculations can be found in the presentation. The base case assumptions
underlying the WACC calculations and terminal value are:
S&P 500 earnings will grow at a CAGR of 6% (the average 5-year CAGR between 2002 and 2016).
The payout yield will average 5% over the next 5 years (current dividend + buyback yield).
My calculations yield a WACC of 6.24% but I use a 7% WACC in my base case scenario to allow for some
error in the input figures.
11
Abdulla Elsadig
Equity Recommendation
Valuation Snapshot
Figure 10: Target base case valuation. All figures in millions except per share values. Non-operating and non-recurring
incomes, expenses and assets have been excluded. Current year revenue growth excludes impact of Pharmacy sale.
Sensitivity Analysis
As my revenue growth rates are reasonably
conservative (averaging 2% over explicit
forecast period), I believe the main potential
sources of error lie in the assumed operating
margins and cost of capital. My sensitivity
analysis shows how the intrinsic value
changes as both inputs are altered.
Additionally, I forecast the return on capital
to average ~13.5% in the forecast period
but to gradually decline over time as return
on new capital is set equal to WACC.
12
Abdulla Elsadig
Equity Recommendation
My sensitivity analysis shows that even with a significantly higher cost of capital and much lower operating
margins, the potential downside risk is very limited. A WACC of 8% and average operating margin of 6.8%
gives an intrinsic value roughly equal to the current price but given that the operating margin has only been
lower than this once over the last 10 years, and that an 8% WACC is likely to be too high for a mature
company with an A credit rating and stable balance sheet, I believe this scenario is very unlikely.
Figure 12: Revenue Growth / Operating margin sensitivity analysis. The revenue growth numbers include the
2016 6% decrease from the pharmacy sale as stated by management in the Q1 16 earnings call.
Figure 13: WACC / Operating margin sensitivity analysis. The yellow box indicates my most probable range of outcomes.
Bold numbers indicate my base case scenario for WACC and average operating margin over the explicit forecast period.
13
Abdulla Elsadig
Equity Recommendation
Comparables Analysis
Here, I carry out a comparables analysis to see how the market is pricing Target relative to its peers. I have
selected the comparables by screening for companies that are:
Figure 15: Comparables Analysis of Target. EBITDA margins not corrected for non-operating and nonrecurring incomes/expenses.
The valuation multiples of the peer group that Target is being priced lower than its peers based off lower
revenue growth. Therefore, if Target improves its growth to the average rate of its peers, then at least a
30% increase in stock price is likely based on current market pricing, especially given Targets superior
margins and return on capital.
Investment Risks
The main risks to the investment thesis that are presently foreseeable are:
14
Abdulla Elsadig
Equity Recommendation
15