Discussion about this post

User's avatar
Piyush Patil's avatar

Hi, Good research, Thank you for sharing.

Where did you see Brian Hill hold 18% stake? On Tikr and interactivebroker, I dont see this. Only Simply wall st is showing Brian Hill owns 18% stake. How to know which is correct?

Expand full comment
Nicoper's Notes's avatar

Thank you for the analysis and for sharing it. It's thorough and identifies drivers of growth correctly. It's maybe also worth considering that they have some 600 million in capital leases (or 4.5 per share). These are debt equivalents I would take out of your estimate of enterprise value (leases as debt have prior rights compared to common equity). Regarding the terminal multiple, based on data I collected, over 2006 – 2022 value between 10 and 12 (10.8 to be exact) seems like a fair estimate. Still the same (https://pages.stern.nyu.edu/~adamodar/New_Home_Page/dataarchived.html) data would suggest cost of capital of 8% so those two level out in a way 🙂 Keep up the good work! 🍀

Expand full comment
3 more comments...

No posts