[1] No Growth PE
APOLLO's Market Cap is around 400M, and a no growth P/E of 7 (EY: 14.2%) will be used here to be prudent.
[2] Expected EPS Growth Rate
Adjusted EPS CAGR for T4Q, Latest 5 FY and Latest 10 FY.
I am using the average of above EPS CAGR as my expected EPS Growth Rate - 8.054%
[3] Dividend Yield
Lates FY Dividend = 0.25
Stock Price = 5.05
DY = 4.95%
[4] Business Risk
The ROE, ROA, ROIC and CROIC is in a up trend mode, and this indicate that APOLLO has a good busines model, moat & capable management.
And there is 0% of intagible asset on APOLLO which indicate that the grow achieved by organic but not via acquisitions which could lead to issues later.
In view of above, I give a 5% premium to the business risk.
[5] Financial Risk
APOLLO have a high current ratio, 0 debt and strong free cash flow. Hence, a 10% premium is applied.
[6] Earning Visibility
Revnue, Gross Profit, Operating Profit, Net Profit and Operating Cash Flow is in a clear uptrend mode. Thus, a 5% premium is applied.
[7] EPS
Average of Latest FY and T4Q EPS will be used - 0.3653
Based on above, we can calculate the intrinsic value for APOLLO
Vitaliy Katsenelson's Absolute PE Valuation Model suggest 7.636 as the intrinsic value. And, this provide u a MOS of 33.865%
You may view below post if you interest to read more on APOLLO valuation and analysis:-
- Benjamin Graham's Growth Valuation - APOLLO (6432)
- RDCF Valuation - APOLLO (6432)
- DCF Valuation - APOLLO (6432)
- Dividend Discount Model (DDM) for APOLLO
- Financial Statement Analysis - APOLLO
- Earning Yield comparison for APOLLO and LONBISC
- ROIC - APOLLO vs LONBISC
- Balance Sheet Analysis - APOLLO vs LONBISC
- Income Statement Analysis - APOLLO vs LONBISC
- DuPont Analysis - APOLLO vs LONBISC
You may interest to view my writeup on Financial Statement Analysis template to help you to kick start for your hunting:-
- Traffic Light Price Monitoring System on Financial Statement Analysis Template (v1.80)
- Price vs Value on Financial Statement Analysis Template (v1.70)
- Benjamin Graham's Growth Valuation on Financial Statement Analysis Template (v1.60)
- Update V-DDM on Financial Statement Analysis Template (v1.52)
- Update V-Asset and V-DDM on Financial Statement Analysis Template (v1.51)
- Asset Valuation (NCAV, NNWC, RNAV, EV) on Financial Statement Analysis Template (v1.50)
- Dividend Discount Model (DDM) on Financial Statement Analysis Template (v1.40)
- Absolute PE Valuation Model on Financial Statement Analysis Template (v1.30)
- Magic Formula on Financial Statement Analysis Excel Template (v1.20)
- DCF Analysis Excel Template (v1.11) - to include Non Operating Assets
- Discounted Cash Flow (DCF) Analysis Excel Template (v1.10)
- Analysis Template v1.02 and Answer to the Questions
- Financial Statement Analysis Template
References:-
No comments:
Post a Comment