| For the last several years investors have been trying to
evaluate those absurdly high priced Internet stocks. The classic discounted dividend
valuation method does not work, because many Internet companies do not have earnings or
dividends. Thus some investors believe their only Internet stock analysis tool is
intuitive judgement. This means they are operating blindly. David D. Alger, CEO of Fred
Alger Management, a New York based investment firm, wrote a wonderful article called
"Big Profits Are in Store From Online Revolution" (Wall Street Journal, April
26, 1999). Using the abbreviated income statement valuation method to appraise AOL, Alger
shows why AOL's current P/E (price earnings) ratio of 224.95 is not out of line.
PE ratios are important because a firm's stock price is often determined by multiplying
the EPS (earnings per share) times the P/E ratio. Market determined P/E ratios include not
only earnings and sales growth but also the risk and volatility of the company's
performance, the debt-equity structure and other factors. In this column I compare Alger's
abbreviated income statement method for AOL to a known Wall Street winner Dell Computer
Inc.
Assumptions and Forecasting EPS
Table 1 shows the abbreviated income statement method supplied Alger. Here you multiple
your sales prediction times the estimated after-tax profit margin to determine your
earnings forecast. The estimated earnings are then divided by the number of shares
outstanding to determine the earnings per share (EPS).
Table 1
Abbreviated Income Statement Method for Determining the EPS for AOL
| |
Current
Annual Sales(Millions) |
Multiplier |
Estimated
2004 Sales(Millions) |
Estimated
26% After-Tax Profit Margin |
Estimated
Shares Outstanding (Million) |
Estimated
Earnings Per Share 2004 |
| AOL * |
$2,800.0 |
5.71 |
$16,000 |
4,160 |
1,014.6 |
$4.10 |
*Based on the estimates used in David D. Alger's article
"Big Profits are in Store From Online Revolution" (Wall Street Journal, April
26, 1999).
In his Wall Street article, Alger assumes that AOL sales in 2004 will be 5.7 times what
they are today (as shown in Table 1). This assumption is based on AOL acquiring 18 million
subscribers and increasing their monthly service fees to $28. Besides receiving an
additional $3.5 billion in revenue from advertising and other sources. Is this possible?
Assumptions about the After-Tax
Profit Margin
Table 1 shows that Alger assumes that AOL will have an after-tax profit margin of 26%.
Alger believes this is realistic because AOL will likely increase their subscription base
while keeping their marketing costs constant. Does AOL have what it take achieve a 26%
after-tax profit margin?
Determining the Fair Market
Value of an Internet Stock
Table 2 shows how Alger assumes that in five years AOL will continue to grow at a 30 %
rate which justifies a P/E ratio of 50. According to Alger, this means that the stock
price in 2004 should be $205.00.
Table 2
Determining the Current Stock Price
|
EPS
in 2004 (Table 1) |
Avg.
P/E Ratio |
Stock
Price in 2004 |
Discount
13%, 5 years |
Estimated
Pricefor1999 |
Price
as of June 30, 1999 |
Estimate
Difference (Dollars) |
Estimate
Difference (Percent) |
AOL |
4.10 |
50 |
$205.00 |
0.543 |
111.32 |
$110.00 |
$1.32 |
1.2% |
*Based on the estimated used in David D. Alger's article
"Big Profits are in Store From Online Revolution" (Wall Street Journal, April
26, 1999).
If we discount the forecasted 2004 stock price, as indicated in Table 2, by 13% (our
investor required rate of return) the estimated stock price for 1999 is $111.32 per share.
On June 30, 1999 AOL was selling for $110.00 a difference of $1.32. This is about a 1.2%
difference in the estimated and actual price.
A Reality Check By Comparing
Dell to AOL
In order to validate Alger's approach, I have chosen a "high flyer" of the
1990s Dell Computer, Inc. and compared the two companies.
Are the sales forecasts realistic? Alger forecasts AOL's sales to
increase 5.7 times in five years. Dell's sales increased 6.4 times from 1994 to 1999. (See
Table 3 for comparison details). This indicates that this assumption is not unrealistic.
Is the after-tax 26% profit margin reasonable? Dell and AOL are in two
different industries so I can not compare after-tax profits but I can compare the growth
in earnings. Dell's current after-tax profit margin is 8%. For the last four years Dell's
earnings have increased by 1.8 times each year. For AOL to reach the Alger after-tax
profit goal of $4,160 million, AOL's after-tax profits need to increase 2.1 times a year
for the next five years. Based on Dell's performance its possible. (Note: For the time
periods analyzed, these are comparable sized companies.)
Is the P/E ratio sensible? Alger assumes that AOL will continue to have a
30% growth rate, which justifies a P/E ratio of 50 in the year 2004. In comparison, Dell's
growth rate was over 100% per year for the last four years and the company's current P/E
ratio is 63 (as shown in Table 4). Therefore Alger's prediction of 50 and Dell's current
P/E ratio of 63 are comparable.
Table 3
Abbreviated Income Statement Method for Determining the EPS for Dell
| |
1994 Annual
Sales (Millions) |
Multiplier |
Actual 1999
Sales (Millions) |
Actual 8%
After-Tax Profit Margin |
Actual
Shares Outstanding (Million) |
Actual
Earnings Per Share 1999 |
| DELL |
$2,873 |
6.4 |
$18,243 |
1,460 |
2,772 |
$0.52 |
Table 4 shows how I calculate the estimated 1999 value of Dell stock by multiplying
their current EPS ($0.59) times their current PE ratio (63) to arrive at a fair market
value of $37.17. Dell's price as of June 30, 1999 was $37.00, a difference of $0.17.
However, in 1994 if Dell had a P/E ratio of 224.95 like AOL their stock price would be
much higher now.
Table 4
Determining the Current Stock Price
|
Current
EPS June 1999 |
Current
P/E Ratio |
1999
Estimated Value |
Price
as of June 30, 1999 |
Actual
Difference (Dollars) |
Actual
Difference (Percent) |
DELL |
0.59 |
63 |
$37.17 |
37.00 |
.17 |
0.05% |
Summing it up
In conclusion, the abbreviated income statement method as demonstrated by David Alger
shows a fundamental analysis method that is useful for valuing Internet stocks. Even with
soaring revenue forecasts, predictions of lofty profit margins and high P/E ratios this
approach is realistic. This means that investors do not have to shut their eyes, take a
deep breath and blindly plunge into the Internet stock market. However, they will have to
do their homework and develop a set of assumptions for each Internet stock that
they analyze.
|