group 16 csx deck
TRANSCRIPT
![Page 1: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/1.jpg)
CSX CorporationCompany Valuation
Jay Graham, Avery Pagan, Tucker Hamlin Claire Hill, Michael Selfe
Max Eberhart
![Page 2: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/2.jpg)
CSX is one of the largest freight rail transportation companies on the East Coast
• The company serves 23 states
• Reaches 2/3 of U.S. population
• 22,000 track miles and 70 distribution ports
• Freight portfolio includes: Commodities (agricultural,
industrial, automotive), Coal, and Intermodal
• 60% of industrial production
Company History2
![Page 3: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/3.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
Limited Competition – Long-Term Profitability – Flexibility in Energy Markets – Valuation 3
![Page 4: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/4.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
4
![Page 5: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/5.jpg)
The railroad industry operates in a duopoly and CSX is part of the East Coast rail network
5
CSX Rail NetworkU.S. Rail Network
![Page 6: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/6.jpg)
CSX and Norfolk Southern share similar key comparative metrics
Key Metric
Rail Area Covered > 21,000 miles > 21,000 miles
Number of Employees 30,000 28,500
Total Freight Volume 2014 (in thousands)
6,922 7,675
Number of Locomotives 4,257 4,265
6
![Page 7: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/7.jpg)
Heavily prioritizing fuel efficiency and customer service, CSX is powered by principles
• National Gateway
• Pittsburgh Intermodal Rail
Terminal
• GenSets: new fleet of carbon-
efficient locomotives
• idle-reducing technologies:
APUs and AESS
7
483 Revenue Ton-Miles/Gallon
404 Revenue Ton-Miles/Gallon
![Page 8: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/8.jpg)
With coal revenue decreasing, CSX is positioning itself to make a push towards intermodal transportation
8
![Page 9: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/9.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
9
![Page 10: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/10.jpg)
We believe that CSX’s revenue will grow in the future by 7% YOY
10
![Page 11: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/11.jpg)
CSX differentiates itself within the market by being the most time efficient freight transporter
11
![Page 12: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/12.jpg)
Future growth of CSX is contingent on risk factors
• Natural occurrences, including severe weather
• Global economic conditions
• Legislation or regulatory changes and compliance risks, including environmental
regulations as a result of climate change
• Capacity constraints
12
![Page 13: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/13.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
13
![Page 14: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/14.jpg)
Strategic Domestic Coal Realignment
• Domestic energy markets have dramatically shifted
• CSX has realigned its operations from the Central Appalachia region to the Illinois Basin
• The company continues to increase infrastructure through the additions of track and yard capacity
14
![Page 15: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/15.jpg)
Increase in Coal Exports to developing economies
• CSX sees long-term growth in global demand as developing countries become more urbanized
• China and India are countries that are very depended on continuous shipments of U.S. coal
• The company has ready access to large U.S. coal suppliers and multiple port facilities
15
![Page 16: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/16.jpg)
The Emergence of New Domestic Energy Markets
• A key driver for this has been the surge in shale drilling for the extraction of oil and natural gas
• These markets include: crude oil, liquefied petroleum gases (LPG), and other related materials
• CSX’s LPG market has expanded rapidly with increased investment in new operating capacity
16
![Page 17: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/17.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
17
![Page 18: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/18.jpg)
We value CSX to be growing at a rate of 7% YOY
18
![Page 19: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/19.jpg)
Common sized income statement with consistent growth
Common Sized Income Statement 2009A 2010A 2011A 2012A 2013A 2014A 2015E 2016E 2017E 2018E 2019E
Revenue 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
COGS 35.6% 34.4% 36.4% 35.9% 35.8% 35.7% 35.7% 35.7% 35.7% 35.7% 35.7%
Gross Margin 64.4% 65.6% 63.6% 64.1% 64.2% 64.3% 63.4% 63.4% 63.4% 63.4% 63.4%
SG&A 29.1% 27.8% 26.2% 25.7% 26.1% 26.7% 27.1% 27.1% 27.1% 27.1% 27.1%
Operating Margin 25.3% 28.9% 29.1% 29.4% 28.9% 28.5% 27.4% 27.4% 27.4% 27.4% 27.4%
Other Expenses 22.8% 23.1% 21.9% 22.6% 22.6% 22.4% 22.0% 22.0% 22.0% 22.0% 22.0%
Net Income 12.5% 14.7% 15.5% 15.8% 15.5% 15.2% 14.3% 14.3% 14.3% 14.3% 14.3%
19
![Page 20: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/20.jpg)
We expect CSX to have a slow, yet steady, FCF increase
Year 2015E 2016E 2017E 2018E 2019E
Total Revenue $ 13,555 $ 14,504 $15,520 $16,606 $17,768
Expense (COGS) $4,707 $5,036 $5,389 $5,766 $6,170
Gross Profit (loss) $8,848 $9,467 $10,130 $10,839 $11,598
EBIT $4,091 $4,377 $4,684 $5,012 $5,363
EBIT * (1-tax rate) $2,585 $2,766 $2,960 $3,167 $3,389
Depreciation expense $1,205 $1,289 $1,379 $1,476 $1,579 Change in NWC $64 $68 $73 $78 $84
CAPX $2,440 $2,610 $2,793 $2,989 $3,198 Free Cash Flow $1,286 $1,377 $1,473 $1,576 $1,686
20
Tax Rate: 36.8% Terminal Growth Rate: 5% WACC: 9.42%
![Page 21: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/21.jpg)
Slow and steady free cash flow leads to slightly overvalued stock
Terminal Value (millions) $40078
Enterprise Value (millions) $34115
Cash & Cash Equivalents (millions) $669
Debt (millions) $9514
Equity Value (millions) $25270
Number of Shares 983Value/Share $26
21
![Page 22: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/22.jpg)
There are three major factors that can affect CSX’s share value
Optimistic Assumptions Base Pessimistic Assumptions
Annual Revenue Growth Rate 8.00% 7.00% 5.00%
Labor and Fringe 24.00% 26.20% 26.80%
Fuel 12.40% 12.50% 16.14%
WACC 8.86% 9.42% 10%
Value/share $39 $26 $11
22
![Page 23: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/23.jpg)
CSX is slightly overvalued by the market at $29.50; we value it at $26 per share
Limited Competition
● With a duopolistic structure and high barriers to entry, the threat of new competitors is low
● CSX is at the top of the competitive market, putting them in a better position for long-term profitability
● The ability to adapt to changes in the domestic coal market, demand for exports, and emerging energy markets
Long-Term Profitability
Flexibility in Energy Markets
Valuation● Valuation based on conservative assumptions predicts a
slightly overvalued stock
Limited Competition – Long-Term Profitability – Flexibility in Energy Markets – Valuation 23
![Page 24: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/24.jpg)
APPENDIX
24
![Page 25: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/25.jpg)
Company History Slides
25
![Page 26: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/26.jpg)
CEO – Mike Ward• Has been CEO since January of 2003• Also CEO for Dayton & Michigan Railroad
Co.• Has worked within the train industry since
graduation of Maryland• Took time off to obtain MBA from Harvard 26
![Page 27: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/27.jpg)
Company Facts• CSX employees 32,000• 26,000 of those employees are unionized• Merchandise and intermodal market are
currently growing quicker than economy
27
![Page 28: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/28.jpg)
2014 Revenue Breakdown• 12.7 Billion of revenue – driven by 3 lines of
business– Merchandise Business – 60% revenue, 42%
volume– Coal Business – 22% revenue, 18% volume
• About half of this coal goes towards electricity production (applies both domestically and internationally)
– Intermodal Business – 14% revenue, 40% volume
28
![Page 29: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/29.jpg)
Limited Competition Slides
29
![Page 30: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/30.jpg)
CSX Revenue By Cargo
30
![Page 31: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/31.jpg)
CSX Revenue By Cargo
31
![Page 32: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/32.jpg)
Sustainability Focus• CSX is very focused on increasing production and
profits – but only in a responsible manner• CSX has invested heavily in – Fuel efficiency initiatives – Cleaner facility technologies– And sustainable partnerships w/ conservation
organizations
3232
![Page 33: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/33.jpg)
Long-Term Profitability Slides
33
![Page 34: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/34.jpg)
P/E Ratio 2008 - Current
34
![Page 35: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/35.jpg)
P/Cash Flow 2008 - Current
35
![Page 36: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/36.jpg)
Price to Book Ratio 2008 - Current
36
![Page 37: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/37.jpg)
Price / FCF 2008 - Current
37
![Page 38: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/38.jpg)
EV / Sales Ratio 2008 - Current
38
![Page 39: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/39.jpg)
EV / EBITDA 2008 - Current
39
![Page 40: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/40.jpg)
Dividend Yield 2008 - Current
40
![Page 41: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/41.jpg)
EV / EBIT Ratio 2008 - Current
41
![Page 42: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/42.jpg)
Price/Share Ratio 2008 - Current
42
![Page 43: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/43.jpg)
Energy Slides
43
![Page 44: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/44.jpg)
Natural Gas Production by Source
44
![Page 45: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/45.jpg)
U.S. Dry Shale Gas Production
45
![Page 46: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/46.jpg)
Exports to India and China
46
![Page 47: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/47.jpg)
The success of the railroad industry is dependent, in part, on the health of the crude oil industry
• In recent months, the crude oil market has been in steep decline
• In 2009 and 2010, the economy got better, causing the demand for crude oil to rise
• This created an arms race for crude oil• Since, we have seen the demand for crude oil fall as
the supply of crude oil has risen• As U.S. currency continues to rise and Asian currency
continues to fall, a downward pressure on price arises
47
![Page 48: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/48.jpg)
Another driver of CSX is the health of the coal industry
• Coal is the cheapest (at 1/5 the price of other fuels) and most widely used fuel source for the generation of electricity
• Although it is the cheapest, it is also the least environmentally friendly fuel source
• There are four types of coal: lignite, sub-bituminous bituminous, and anthracite
• Coal is not a heavily traded commodity48
![Page 49: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/49.jpg)
Valuation Slides
49
![Page 50: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/50.jpg)
Income Statement
50
![Page 51: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/51.jpg)
Projected Income Statement
51
![Page 52: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/52.jpg)
Income Statement as Percent of Revenue
52
![Page 53: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/53.jpg)
Assets
53
![Page 54: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/54.jpg)
Liabilities
54
![Page 55: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/55.jpg)
The analyst consensus rating of CSX is 3.87 out of 5
Consensus Rating 3.87
Buy 45.2% 14
Hold 54.8% 17
Sell 0.0% 0
12M Target Price 22/31 35.91
Last Price 30.24
Return Potential 18.70%
1 Year Return 4.3%
55
![Page 56: Group 16 CSX Deck](https://reader034.vdocuments.net/reader034/viewer/2022051720/589dec841a28ab773b8b61fd/html5/thumbnails/56.jpg)
Analyst recommendations range in opinions, but have not yet slid into the ‘sell’ position
Neutral
Target Price: $34
Outperform
Target Price: $39
Hold
Hold
Target Price: $36
Market Perform
Target Price: $35
Buy
Target Price: $
Target Price: $
Market PerformTarget Price: $27
56