asei valuation
TRANSCRIPT
![Page 1: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/1.jpg)
SIF ValuationSIF Valuation
Jason TuroJason Turo
Spring 2009Spring 2009
BA 455BA 455
![Page 2: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/2.jpg)
Weekly GraphLong Horizon
American Science
Monro Muffler
Applied Signal
![Page 3: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/3.jpg)
Daily Graph Mid Horizon
![Page 4: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/4.jpg)
60 Minute GraphShort Horizon
American Science
![Page 5: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/5.jpg)
Applied Signal Technology APSG
Competition:
L-3 Communications, BAE Systems, Boeing, Raytheon Corporation, General Dynamics, Harris Corporation, Lockheed Martin
![Page 6: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/6.jpg)
Monro Muffler & Brake MNRO
Automotive car repair- Consumer Services
• Relies wholly on Consumer Spending
![Page 7: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/7.jpg)
American Science & Engineering ASEI
X-Ray Security Products for Homeland Security Microelectronics Industry
• MKT CAP: $681M, LT DEBT: $9.0M, TD/Assets: $10.1/$263.3 = 3.84%
• 346 Employees• Massachusetts
NYT.COM
![Page 8: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/8.jpg)
What they do
• Cargo Search Inspection Systems:
• High/Medium Energy non-intrusive inspection and screening devices
• For: Vehicles, pallets, air/land cargo, baggage, mail, personnel
• Used against: Drug trafficking, trade fraud, and terrorism
![Page 9: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/9.jpg)
vs. SPY, INDEX & COMPETITORS
![Page 10: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/10.jpg)
What happened in October?
• Received order from US government for multiple backscatter vans
• December received order from Abu Dhabi government
![Page 11: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/11.jpg)
How: TechnologyZ Backscatter™ Technology: Photo-like images that reveal organic threats and contraband, including explosives, plastic weapons and drugs.
Transmission X-rays, a traditional detection technology
Dual-energy transmission
Radioactive Threat Detection technology helps locate dirty bombs and nuclear devices, in addition to conventional threats during X-ray screening.
![Page 12: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/12.jpg)
Who ? 10-K
Industry use: Mainly Governments
• Homeland Security and Counterterrorism Solutions
• Military Solutions • Port and Border Solutions • Facility and Event Solutions • High Threat and Critical Infrastructure • Aviation Solutions
![Page 13: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/13.jpg)
Why?
• Beginning with the terrorist attacks on September 11, 2001, and continuing with the proliferation of global terrorism, homeland security and force protection concerns have become of paramount importance in the United States and around the world.
![Page 14: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/14.jpg)
Why?
![Page 15: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/15.jpg)
Market Diversification
![Page 16: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/16.jpg)
Customer Service Packages
• Platinum Service Package• Semi-annual and annual PMs
• All parts and labor
• All consumables
• Disposal of the X-ray tube
• All travel expenses
• 4-hour response time
• Gold Service Package• Semi-annual and annual PMs
• All parts and labor
• All consumables
• Disposal of the X-ray tube
• All travel expenses
• 24-hour response time
• Silver Service Package• Semi-annual and annual PMs
• All parts and labor are included (except the X-ray tube)
• All consumables
• Disposal of the X-ray tube
• All travel expenses
• 24 hour response time
• Bronze Service Package• Semi-annual and annual PMs
• Emergency repair labor billed at Prevailing Time & Materials rates (portal-to-portal)
• Travel expenses are billed at cost
![Page 17: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/17.jpg)
• This margin is due primarily to improved system performance under service contracts as compared to the prior year.
$1.74
Revenue per $1 spent on service contracts
$1.96 $1.77
Service Contracts
![Page 18: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/18.jpg)
Management Discussion 10-K•Net Sales increased 9%•CargoSearch System revenues increased 2yrs - higher order volume•ZBackscatter sales shift to other products with greater percentage of revenues.•Service revenues increase 22%- Large service contracts.
![Page 19: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/19.jpg)
New Contracts
![Page 20: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/20.jpg)
Ziri Analysts ReportsMorgan Keegan 2/10/09
2/4/09- Stifel Nicolaus
![Page 21: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/21.jpg)
Where are sales?
![Page 22: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/22.jpg)
R&D
Year Sales Spent R&D Revenue from R&D Non-R&D Revenue2008 $166,733,000 $12,306,000 $13,978,000 $152,755,0002007 $153,186,000 $7,184,000 $6,597,000 $146,589,0002006 $163,604,000 $9,601,000 $2,804,000 $160,800,000
The fiscal 2008 R&D efforts were focused on design modifications and enhancements to existing products, the development of new applications and the development of new products.
R&D spent/Sales R&D earned/Sales Non R&D / Sales7.38% 8.38% 91.62%4.69% 4.31% 95.69%5.87% 1.71% 98.29%
![Page 23: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/23.jpg)
1. Burden of Tax (tax bracket)
2. Burden of Interest (how much is financed at what rate)
3. Revenue that is left over after paying variable costs, used for fixed (interest on debt). How much a company makes (before interest and taxes) on each dollar of sales WANT HIGH
4. Determines how efficient company uses assets to make
sales/cash WANT HIGH
5. How much growth in roe is financed GREATER POWER TO GENERATE ROE
ROE= Net Income Pretax profit EBIT Sales AssetsPretax Income EBIT Sales Assets Equity
Operating Assets EquityMargin Turnover Leverage
Tax Burden Interest Burden
![Page 24: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/24.jpg)
Operating Assets EquityMargin Turnover Leverage
2008 $17,478 $27,485 $27,643 $166,763 $235,534 10.524%$27,485 $27,643 $166,763 $235,534 $166,072
63.591% 99.428% 16.576% 70.802% 141.826%
2007 $24,610 $40,016 $40,369 $153,186 $221,725 14.675%$40,016 $40,369 $153,186 $221,725 $167,698
61.500% 99.126% 26.353% 69.088% 132.217%
2006 $29,786 $45,769 $45,793 $163,604 $173,389 22.877%$45,769 $45,793 $163,604 $173,389 $130,198
65.079% 99.948% 27.990% 94.357% 133.173%
2005 $11,185 $11,267 $11,267 $88,310 $98,290 18.166%$11,267 $11,267 $88,310 $98,290 $61,570
99.272% 100.000% 12.758% 89.846% 159.639%
2004 $1,911 $1,820 $1,820 $76,340 $55,800 4.973%$1,820 $1,820 $76,340 $55,800 $38,430
105.000% 100.000% 2.384% 136.810% 145.199%
Tax Burden Interest Burden
ROE= Net Income Pretax profit EBIT Sales AssetsPretax Income EBIT Sales Assets Equity
Operating Assets EquityMargin Turnover Leverage
Tax Burden Interest Burden
![Page 25: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/25.jpg)
Shares outst. 9,110 Current Price $74.58
2008 2007 2006 2005 2004Net Income $17,478 $24,610 $29,786 $11,185 $1,911Inc. Btax $27,485 $40,016 $45,769 $11,267 $1,820EBIT $27,643 $40,369 $45,793 $11,267 $1,820Sales $166,763 $153,186 $163,604 $88,310 $76,340Assets $235,534 $221,725 $173,389 $98,290 $55,800Equity $166,072 $167,698 $130,198 $61,570 $38,430
ROE 10.524% 14.675% 22.877% 18.166% 4.973%ROA = NI/TA 7.42% 11.10% 17.18% 11.38% 3.42%
Price $74.58 Price $74.58Equity/Shares 18.23 Sales/Shares 18.31P/BV 4.09 P/sales 4.07
Earnings $1.87 $2.38 $3.27 $1.31 $0.26Dividend $0.80 $0.60 $0.00 $0.00 $0.00
Growth:b = e-d/e 57.219% 74.790% 100.000% 100.000% 100.000%g = ROE x b 6.02% 10.98% 22.88% 18.17% 4.97%Last earnings x growth $1.98
Last 3 quarters= $2.26Compared to previous 4 Q 20.856%Leverage RatiosLT Debt $10,100.00 $9,500.00 $10,400.00 $9,600.00 $0.00LT Debt/ Assets 4.29% 4.28% 6.00% 9.77% 0.00%LT Debt/ Equity 6.08% 5.66% 7.99% 15.59% 0.00%
COGS or sales $166,763 $153,186 $163,604 $88,310 $76,340Inventory $40,107 $20,140 $16,886 24940 $11,390Inventory Turnover = 4.16 7.61 9.69 3.54 6.70
∆ Sales 8.86% -6.37% 85.26% 15.68%
![Page 26: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/26.jpg)
Decrease in Profit margin of product sales• Higher technology costs more• Overseas sales costs to establish• Competitive industry?
48.9%31.7%
![Page 27: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/27.jpg)
2006 85% increase in sales???
• Results of Operations 10-K
• Primarily increased revenue from Z backscatter system $52.4M and $8.4M cargo system search
• From US Gov’t and International sales
![Page 28: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/28.jpg)
Competitors Decrease OperatingMargin as well
![Page 29: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/29.jpg)
![Page 30: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/30.jpg)
Management Compensation
![Page 31: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/31.jpg)
Management Structure
![Page 32: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/32.jpg)
Realized Risks 10-K
Sales in foreign countriesCurrency riskSmall # of customers for large portion of revenue
•· longer payment cycles by foreign customers;• •· difficulties in staffing and managing foreign operations;• •· geopolitical instability;• •· political and economic changes and disruptions;• •· favoritism towards local suppliers;• •· governmental currency controls;• •· interruption to transportation flow for delivery of parts to us and •· currency exchange rate fluctuations; and• •· tariff regulations.
![Page 33: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/33.jpg)
Growth Drivers 10-K
• International sales, primarily to foreign governments, accounted for approximately 36%, 27%, and 14% (2008, 2007, 2006).
• Additional growth in the seaports and borders, federal and military facilities, and corporate security markets.
![Page 34: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/34.jpg)
Patents
The Company believes that its patents, proprietary technology, know-how, and trademarks provide substantial protection for the Company’s competitive position
![Page 35: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/35.jpg)
Insider Trades Options Express
![Page 36: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/36.jpg)
![Page 37: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/37.jpg)
Institutional Holdings
![Page 38: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/38.jpg)
Calls or Puts
• What Does Put-Call Ratio Mean?A ratio of the trading volume of put options to call options.
• 23% = 4.3 Calls to 1 Put
• Investor sentiment of increase in future price
![Page 39: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/39.jpg)
Forward PE80/4= 20
Morningstar
![Page 40: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/40.jpg)
Ziri
![Page 41: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/41.jpg)
P/E Model
Company………………………… ASEI
Current price 74.58
Current EPS (Last 4 Qtrs) 2.56
Current P/E 29.13
Most Recent Dividend (Qtr) 0.2000
Current yield 1.07%
Current market P/E 11.70
Current relative P/E 2.49
High Most Likely Low
EPS - Forecast 1-Year out 4.05 3.90 3.65
Market P/E - Forecast 12.30 11.70 11.20
Rel. P/E - Forecast 2.30 1.90 1.70
Estimated price 114.57 86.70 69.50
Expected Return w ithout Dividends 53.63% 16.25% -6.82%
Dividend yield 1.07% 1.07% 1.07%
State Based Expected Return (P/E Model) 54.70% 17.32% -5.74%
Probability of state 25% 50% 25%
P/E Model - Expected Future Value 89.37$
P/E Model - Expected upside 20.90%
State Based Estimated Price FCFE 90.60 78.44 62.28
State Based Expected Return (P/E Model) 21.48% 5.18% -16.49%
FCFE Model - Expected Future Value 77.44$
FCFE Model - Expected upside 3.84%
P/E-model FCFE-model Total
Model weight 60% 40% 100%
Estimated value of security 84.60$
Expected return on security 14.07%
![Page 42: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/42.jpg)
Free Cash Flow to Equity Valuation (Most Likely):
Cap Exp. Growth % Relative to EPS Growth % 90.0%Depreciation Growth % Relative to EPS Growth % 70.0%Working Capital Growth % Relative to EPS Growth % 50.0%
Estimates (per share)2010 2011 2012 2013 2014 2015 2016 2017
EPS Growth Rates (%) 12.50% 9.25% 7.50% 7.00% 6.50% 6.00% 5.50%Earnings 3.90 4.39 4.79 5.15 5.51 5.87 6.22 6.57Debt Ratio (%) 36% 36% 36% 40% 43% 46% 49% 52% T. liabilities / T. assetsCapital Expenditures 0.60 0.67 0.72 0.77 0.82 0.87 0.92 0.96 ppeDepreciation 0.52 0.57 0.60 0.63 0.66 0.70 0.72 0.75∆ Working Capital 2.20 1.50 1.57 1.63 1.69 1.74 1.79 1.84
Risk Free Rate (10-Yr. US Bond) 2.550% 2.800% 3.000% 3.300% 3.500% 4.000% 4.250% 4.500%Beta 0.95 0.95 0.95 0.95 0.95 0.95 0.95 1.00Equity Market Risk Premium 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%Cost of Equity 8.25% 8.50% 8.70% 9.00% 9.20% 9.70% 9.95% 10.50%
Earnings 3.90 4.39 4.79 5.15 5.51 5.87 6.22 6.57 -(CapEx-Depr)*(1-debt ratio) 0.05 0.07 0.08 0.08 0.09 0.09 0.10 0.10 -∆wc*(1-debt ratio) 1.41 0.96 1.01 0.98 0.96 0.94 0.91 0.88 FCFE 2.44 3.36 3.71 4.09 4.46 4.84 5.21 5.58 Present value 2.25 2.85 2.89 2.90 2.87 2.78 2.68
Total PV………… 19.23 Terminal Price……………… 111.65
Estimated Value of Stock:
Total PV (2008-2014)………… 19.23 PV of Terminal Price………… 59.22 Estimated Value of Stock…… 78.44
Expected return…………………. 5.18%
Cost of Equity (CAPM)
FCFE Calculations
![Page 43: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/43.jpg)
Free Cash Flow to Equity Valuation (Best Case):
Cap Exp. Growth % Relative to EPS Growth % 100.0%Depreciation Growth % Relative to EPS Growth % 80.0%Working Capital Growth % Relative to EPS Growth % 60.0%EPS Growth Rates Relative to Most Likely Scenario 110.00%
Estimates (per share)2009 2010 2011 2012 2013 2014 2015 2016
EPS Growth Rates (%) 13.75% 10.18% 8.25% 7.70% 7.15% 6.60% 6.05%Earnings 4.05 4.61 5.08 5.49 5.92 6.34 6.76 7.17Debt Ratio (%) 36% 36% 36% 40% 43% 46% 49% 52%Capital Expenditures 0.50 0.57 0.63 0.68 0.73 0.78 0.83 0.88Depreciation 0.62 0.69 0.74 0.79 0.84 0.89 0.94 0.98∆ Working Capital 2.10 2.27 2.41 2.53 2.64 2.76 2.87 2.97
Risk Free Rate (10-Yr. US Bond) 2.550% 2.800% 3.000% 3.300% 3.500% 4.000% 4.250% 4.500%Beta 0.95 0.95 0.95 0.95 0.95 0.95 0.95 1.00Equity Market Risk Premium 5.90% 5.90% 5.90% 5.90% 5.90% 5.90% 5.90% 5.90%Cost of Equity 8.16% 8.41% 8.61% 8.91% 9.11% 9.61% 9.86% 10.40%
Earnings 4.05 4.61 5.08 5.49 5.92 6.34 6.76 7.17 -(CapEx-Depr)*(1-debt ratio) (0.08) (0.08) (0.08) (0.07) (0.06) (0.06) (0.05) (0.05) -∆wc*(1-debt ratio) 1.35 1.46 1.55 1.52 1.51 1.49 1.46 1.43 FCFE 2.78 3.23 3.61 4.05 4.47 4.91 5.35 5.79 Present value 2.57 2.75 2.82 2.88 2.89 2.83 2.77
Total PV (2008-2014)………… 19.51 Terminal Price……………… 133.10
Estimated Value of Stock:
Total PV………… 19.51 PV of Terminal Price………… 71.09 Estimated Value of Stock…… 90.60
Expected return…………………. 21.48%
Cost of Equity (CAPM)
FCFE Calculations
![Page 44: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/44.jpg)
Free Cash Flow to Equity Valuation (Worst Case):
Cap Exp. Growth % Relative to EPS Growth % 80.0%Depreciation Growth % Relative to EPS Growth % 60.0%Working Capital Growth % Relative to EPS Growth % 40.0%EPS Growth Rates Relative to Most Likely Scenario 90.00%
Estimates (per share)2009 2010 2011 2012 2013 2014 2015 2016
EPS Growth Rates (%) 11.25% 8.33% 6.75% 6.30% 5.85% 5.40% 4.95%Earnings 3.65 4.06 4.40 4.70 4.99 5.28 5.57 5.84Debt Ratio (%) 36% 36% 36% 40% 43% 46% 49% 52%Capital Expenditures 0.50 0.55 0.58 0.61 0.64 0.67 0.70 0.73Depreciation 0.42 0.45 0.47 0.49 0.51 0.53 0.54 0.56∆ Working Capital 2.30 2.40 2.48 2.55 2.61 2.67 2.73 2.78
Risk Free Rate (10-Yr. US Bond) 2.600% 2.800% 3.000% 3.200% 3.500% 3.750% 3.900% 3.900%Beta 0.80 0.90 0.90 0.90 0.90 0.90 1.00 1.00Equity Market Risk Premium 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25%Cost of Equity 7.60% 8.43% 8.63% 8.83% 9.13% 9.38% 10.15% 10.15%
Earnings 3.65 4.06 4.40 4.70 4.99 5.28 5.57 5.84 -(CapEx-Depr)*(1-debt ratio) 0.05 0.06 0.07 0.07 0.08 0.08 0.08 0.08 -∆wc*(1-debt ratio) 1.47 1.54 1.59 1.53 1.49 1.44 1.39 1.34 FCFE 2.13 2.46 2.74 3.09 3.43 3.76 4.10 4.43 Present value 1.97 2.09 2.14 2.21 2.21 2.20 2.08
Total PV………… 14.90 Terminal Price……………… 85.13
Estimated Value of Stock:
Total PV (2008-2014)………… 14.90 PV of Terminal Price………… 47.38 Estimated Value of Stock…… 62.28
Expected return…………………. -16.49%
Cost of Equity (CAPM)
FCFE Calculations
![Page 45: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/45.jpg)
Industrials Performance Daily
![Page 46: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/46.jpg)
Industrials Performance 60 min
![Page 47: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/47.jpg)
Industrials Performance 30 min
![Page 48: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/48.jpg)
Industrials Performance 10 min
![Page 49: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/49.jpg)
![Page 50: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/50.jpg)
![Page 51: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/51.jpg)
P/E Model
Company………………………… FLR MMM
Current price 36.98 47.25
Current EPS (Last 4 Qtrs) 3.37 5.16
Current P/E 10.97 9.16
Most Recent Dividend (Qtr) 0.13 0.50
Current yield 1.35% 4.23%
Current market P/E 11.70 11.70
Current relative P/E 0.94 0.78
EPS - Forecast 1-Year out 3.70 4.10
Market P/E - Forecast 11.70 11.70
Rel. P/E - Forecast 1.10 0.91
Estimated price 47.62 43.65
Expected Return without Dividends 28.77% -7.61%
Dividend yield 1.35% 4.23%
P/E Model - Future Price 47.62$ 43.65$
P/E Model - Expected upside 30.12% -3.38%
![Page 52: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/52.jpg)
Portfolio Fit
• Buy 2.5% ASEI 8.31% + 2.5% = 10 .56% over
• Sell FLR 8.31% - 2.12% = 6.19% + 2.5% = 8.69% over
• Sell MMM 8.31% - 1.96%= 6.35% + 2.5% = 8.85% over
![Page 53: ASEI Valuation](https://reader034.vdocuments.net/reader034/viewer/2022052700/55cb2456bb61eb66508b45ae/html5/thumbnails/53.jpg)
Sources• http://www.businessdiagnostics.com.au/
financial_analysis.asp• www.wisegeek.com
• NYT.COM• WSJ.COM• Q-CHARTS• MORNINGSTAR.COM• OptionsExpress.com• Finance.yahoo.com
• Message boards:• Ragingbull.quote.com• www.investmentnation.com/ • Msnmoney.com
• Standardandpoors.com• Finance.google.com• Bloomberg News• www.sec.gov• Cfraonline.com• Valueline• Smartmoney• Businessweek.com• Harald Aas