+ All Categories
Home > Documents > CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:!...

CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:!...

Date post: 02-Apr-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
30
1 Date:_____________ Analyst Name:___________________ CIF Stock Recommendation Report (Spring 2015) Company Name and Ticker:___ACT_____________ Section (A) Investment Summary Recommendation Buy: Yes No Target Price: $328.00 StopLoss Price: $285.00 Sector: Healthcare Industry: Drug Manufacturer Specialty and Generic Market Cap (in Billions): $79.2 Bil # of Shrs. O/S (in Millions): 266.25 Current Price: $296.23 52 WK Hi: $297.48 52 WK Low: $184.94 EBO Valuation: $781.16 (5 yr) Morningstar (MS) Fair Value Est.: $330.00 MS FV Uncertainty: Low MS Consider Buying: $264.00 MS Consider Selling: $412.50 EPS (TTM): $5.22 EPS (FY1): $17.58 EPS (FY2): $21.06 MS Star Rating: 4 star Next Fiscal Yr. End ”Year”: 2015 “Month”: March Last Fiscal Qtr. End: 12/14 Less Than 8 WK: Y N If Less Than 8 WK, next Earnings Ann. Date: N/A Analyst Consensus Recommendation: Buy Forward P/E: 14.40 Mean LT Growth: 20.00% PEG: 0.7 Beta: 0.31 % Inst. Ownership: 90.60% Inst. Ownership Net Buy: Y N Short Interest Ratio: 9.33 Short as % of Float: 12.80% Ratio Analysis Company Industry Sector P/E (TTM) N/A (Forward PE: 25.50%) 38.99 40.21 P/S (TTM) 5.92 5.14 41.04 P/B (MRQ) 2.73 6.33 6.21 P/CF (TTM) 64.53 30.04 337.99 Dividend Yield 0.0% 1.36% 1.32% Total Debt/Equity (MRQ) 54.86 9.32 11.24 Net Profit Margin (TTM) 12.48 11.31 7.54 ROA (TTM) 4.33 12.70 8.11
Transcript
Page 1: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

1      

   Date:_____________  

        Analyst  Name:___________________  

CIF  Stock  Recommendation  Report  (Spring  2015)  

Company  Name  and  Ticker:___ACT_____________  

Section  (A)  Investment  Summary  

Recommendation  Buy:              Yes                  No   Target  Price:  $328.00  

Stop-­‐Loss  Price:  $285.00  

Sector:  Healthcare   Industry:  Drug  Manufacturer-­‐  Specialty  and  Generic  

Market  Cap  (in  Billions):  $79.2  Bil  

#  of  Shrs.  O/S  (in  Millions):  266.25  

Current  Price:  $296.23   52  WK  Hi:  $297.48    

52  WK  Low:  $184.94   EBO  Valuation:  $781.16  (5-­‐yr)  

Morningstar  (MS)  Fair  Value  Est.:    $330.00  

MS  FV  Uncertainty:  Low   MS  Consider  Buying:    $264.00  

MS  Consider  Selling:  $412.50  

EPS  (TTM):  $-­‐5.22   EPS  (FY1):  $17.58   EPS  (FY2):  $21.06   MS  Star  Rating:  4  star  

Next  Fiscal  Yr.  End    ”Year”:  2015          “Month”:  March  

Last  Fiscal  Qtr.  End:  12/14  Less  Than  8  WK:      Y                N  

If  Less  Than  8  WK,  next  Earnings  Ann.  Date:  N/A  

Analyst  Consensus  Recommendation:  Buy  

Forward  P/E:  14.40   Mean  LT  Growth:  20.00%   PEG:  0.7   Beta:  0.31  

%  Inst.  Ownership:  90.60%  

Inst.  Ownership-­‐  Net  Buy:      Y              N  

Short  Interest  Ratio:  9.33   Short  as  %  of  Float:  12.80%  

Ratio  Analysis   Company   Industry   Sector  

P/E  (TTM)   N/A  (Forward  PE:  25.50%)  

38.99   40.21  

P/S  (TTM)   5.92   5.14   41.04  

P/B  (MRQ)   2.73   6.33   6.21  

P/CF  (TTM)   64.53   30.04   337.99  

Dividend  Yield   0.0%   1.36%   1.32%  

Total  Debt/Equity  (MRQ)   54.86   9.32   11.24  

Net  Profit  Margin  (TTM)   -­‐12.48   11.31   7.54  

ROA  (TTM)   -­‐4.33   12.70   8.11  

Page 2: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

2      

Investment  Thesis  Pros:  Activist  has  been  consciously  trying  to  diversify  their  products  by  acquiring  smaller  companies  that  possess  strong  pipelines.  Because  they  are  buying  out  Allegran  they  will  have  a  strong  hold  on  the  generic  drug  market  which  faced  limited  competition.  Activis  has  a  broadly  diversified  portfolio  of  drugs  with  only  three  of  their  products  exceeding  in  1  billion  in  revenue,  Botox,  Namenda  and  Restasis.  Botox  their  top  seller  which  produces  11%  of  the  overall  revenue  holds  a  global  market  share  of  nearly  76%.  Activis  is  regarded  by  MorningStar  to  have  a  wide  economic  moat  accounting  this  to  the  company’s  diversified  portfolio  which  is  able  to  keep  their  competitors  at  bay.    Cons:  Future  growth  is  reliant  on  some  of  the  products  in  development  that  has  experienced  some  snags  in  clinical  trials.  Activists’  specialty  drug  franchises  face  high  levels  of  generic  competition  over  the  next  few  years,  which  will  cut  their  pricing,  power.  

Summary    

Company  Profile:  Actavis  PLC  primarily  develops  and  manufacturers  generic  and  branded  pharmaceuticals,  along  with  business  in  many  other  segments.    Their  recent  acquisitions  have  increased  their  revenue  dramatically  and  are  forecasted  to  continue  to  increase  even  more  after  their  acquisition  of  the  Allergan,  the  main  supplier  of  Botox.  Fundamental  Valuation:  Using  the  EBO  Valuation,  the  results  of  the  implied  price  are  $781.16/share.  

Relative  Valuation:  We  compared  Mylan,  Novartis  AG,  Teva  Pharmaceutical  Industries  Limited  and  Gilead  Sciences  Inc.  The  stock  seems  to  be  fairly  valued  when  taking  into  conclusion  recent  acquisitions.    

Revenue  and  Earnings  Estimates:  The  revenue  and  earnings  estimates  were  all  positive  as  they  suggest  positive  growth  over  the  next  year.  As  of  the  last  earnings  report  surprises  beat  analyst  expectations.  

Analyst  Recommendations:  All  the  analyst  covering  this  stock  mostly  want  to  buy  or  outperform  with  a  few  holds.    

Institutional  Ownership:  Actavis  has  a  large  institutional  holding  of  just  over  98%,  which  is  high  compared  to  the  other  companies  in  the  industry  

Short  Interest:  Short  interest  is  high  compared  to  its  competitors,  although  the  last  report  came  before  the  earnings  beat,  which  would  most  likely  drive  that  number  down.  

 

   

Page 3: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

3      

Section  (B)   Company  Profile    

(B-­‐1)  Profile    Include  in  this  section,  at  the  minimum:    Company  Description;  major  business  units  and  %  breakdown  of  revenue/earnings;  %  breakdown  of  domestic  and  international  business;  business  model;  management  strategy;  competition  and  competitors  of  each  major  business  unit;  sensitivity  to  business  cycle  &  macro  environment;  life  cycle;  significant  merger/acquisition  or  major  restructure  in  recent  years;  significant  pending  litigations,  material  patents  or  other  intellectual  properties-­‐related  issues;  major  risk  factors;  other  company  or  industry-­‐specific  development  or  issues  deemed  material  (e.g.,  labor  disputes,  trade  tensions,  regulatory  or  policy  changes,  technology  &  product  innovations,  natural  disasters,  etc.)      

Actavis  PLC  (ACT)  is  a  pharmaceutical  company  that  is  based  out  of  Dublin,  Ireland.  They  focus  their  business  on  developing,  manufacturing  and  selling  both  generic  and  branded  pharmaceutical  drugs.  Currently  the  third  largest  generic  drug  manufacturer  in  the  world,  the  company  has  a  broad  portfolio  of  more  than  200  drugs.  They  have  36  manufacturing  facilities,  and  more  than  $13  billion  in  revenue  from  2014.  Their  recent  acquisitions  of  Warner  Chilcott  and  Forest  Labs  have  both  increased  and  enhanced  the  company,  and  the  acquisitions  of  Allergan  in  early  2015  will  also  boosts  sales  tremendously  for  Actativs.    

Actavis  is  made  up  of  many  segments.  43.97%  of  total  revenue  comes  from  branded  pharmaceutical  products  and  44.54%  of  total  revenues  come  from  generic  pharmaceutical  products.  Anda  Distribution  makes  up  11.49%,  Actavis  Pharma  makes  up  43.97%,  Womens  Health  makes  up  6.56%,  Urology  and  Gastroenterology  makes  up  11.25%.  Dermantology  and  Established  Brands  make  up  5.2%  of  total  revenue,  Delzicol  and  Asacol  HD  make  up  3.83%,  Lo  Loestrin  Fe  makes  up  1.94%,  Minastrin  Fe  makes  up  1.47%  and  Estrace  Cream  makes  up  the  final  1.81%.    

The  main  competitors  of  Actavis  are  Mylan,  Novatris  AG,  Teva  Pharmaceutical  Industries  Limited  and  Gilead  Sciences  Inc.  These  companies  all  fall  under  the  healthcare  sector,  but  more  specifically  in  the  generic  and  branded  pharmaceutical  manufacturers.  Although  Actavis  is  facing  current  debt  from  the  multiple  acquisitions,  the  company’s  revenue  growth  is  higher  than  all  of  their  competitors.  Actavis  business  model  is  the  acquisition  of  several  companies  to  help  increase  the  company’s  branded  portfolio  and  well  as  an  increase  in  revenue.  These  current  acquisitions  have  now  positioned  the  company  to  be  one  of  the  largest  pharmaceutical  companies  in  the  world,  doing  in  business  in  more  than  60  countries.  They  are  committed  to  have  a  strong  focus  and  determination  on  researching  and  developing  new  drugs  but  that  are  

Page 4: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

4      

cost-­‐effective.  These  goals  for  the  company  are  meant  to  increase  long-­‐term  growth  and  value  for  their  shareholders.    

 

(B-­‐2)  Revenue  and  Earnings  History  (Refer  to  the  guidelines  document  for  revenue  and  earnings  data  to  be  included)  

 *  Units  in  Millions  of  US  Dollars  **  Units  in  US  Dollars  Fiscal  2013:  Total  Revenue:  $8,677.60                      EPS:  $-­‐5.426  Fiscal  2014:  Total  Revenue:  $13,062.20                  EPS:  $-­‐5.875  

 1) What  are  your  observations  on  revenue?  Was  there  a  notable  up-­‐  or  down-­‐trend,  year-­‐

over-­‐year?  Was  there  seasonable  pattern?    Revenue  has  shown  to  be  increasing  in  the  years  2013  and  2014  by  roughly  $5  million.  2013  saw  a  consistent  increase  in  overall  revenue  except  for  the  slight  drop  between  December  2013  and  March  2014,  however  its  revenue  picked  back  up  in  the  next  quarter  and  continued  to  increase  from  there.  

2) Likewise,  what  are  your  observations  on  earnings?      Although  2013  and  2014  both  came  out  with  negative  earnings  does  not  mean  that  Actavis  is  not  a  profitable  company.  Having  a  negative  EPS  tells  you  how  much  the  company  is  losing  per  share  of  an  outstanding  stock,  and  this  is  generally  seen  in  companies  that  are  developing  new  products  such  as  Actavis.  So  the  fact  that  both  years  ended  with  negative  earnings  per  share  are  mainly  due  to  the  acquisitions  Actavis  has  made  in  order  to  increase  their  company.  

 

Page 5: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

5      

 

(B-­‐3)  Most  Recent  Quarterly  Earnings  Release  

1) When  was  the  company’s  most  recent  earning  release?    February  18,  2015  

2) In  that  earnings  report,  was  reported  revenue  a  (1)  beat,  (2)  match,  or  (3)  miss  from  consensus  estimate?    Beat  by  44%  

3) Likewise,  was  reported  earnings  a  (1)  beat,  (2)  match,  or  (3)  miss  from  consensus  estimate?    Beat  by  23%  

4) What  did  the  management  attribute  the  beat/miss  to?  Actavis  management  attributed  to  the  beat  with  their  acquisitions  of  companies  such  as  Warner  Chilcott  PLC  and  Forest  Laboratories,  Inc.,  which  helped  them  expand  its  branded  pipeline.    

5) Did  the  management  provide  guidance  about  their  current  quarter  and  their  outlook  for  the  year?  What  were  the  key  points  of  the  guidance?  Actavis  plans  on  acquiring  Allergan  in  early  2015,  however  management  has  an  outlook  for  $15  billion  in  revenue  before  the  acquisition.  They  also  expect  Allergan’s  products  will  produce  about  60%  of  their  revenue  through  branded  pharmaceuticals  such  as  Botox,  which  has  already  proved  to  make  about  $2  billion  in  sales  a  year  alone.    

6) How  did  the  stock  react  to  that  earnings  release?  After  the  earning  report  on  February  18th,  the  stock  price  dropped  from  $289.13  to  $281.67  but  jumped  up  $9  the  following  day  and  has  continued  to  have  a  steady  stock  price  around  $295.00.    

Section  (C)   Fundamental  Valuation  (EBO)  

   

Page 6: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

6      

 

 

 

Inputs  (provide  below  input  values  used  in  your  analysis)  

EPS  forecasts  (FY1  &  FY2):     $17.58  and  $21.06  

Long-­‐term  growth  rate:     20.00%  

***  Indicate  next  to  the  number  if  you  made  an  adjustment  to  the  consensus  LTG  estimate.  Justify  at  the  bottom  of  this  panel  how  you  derive  the  adjusted  value,  if  any  ***  Book  value  /share  (along  with  book  value  and  number  of  shares  outstanding):  

  Book  value:       28,331.10  

  #  of  shares  outstanding:   265.90  

  Book  value  /  share:     106.548  

Dividend  payout  ratio:     4.58%  

Next  fiscal  year  end:       2015  

Current  fiscal  month:       March  

Target  ROE:         19.88%  

***  Indicate  next  to  the  number  if  you  made  an  adjustment  to  the  target  ROE  estimate.  Justify  at  the  bottom  of  this  panel  how  you  derive  the  adjusted  value,  if  any  ***  Discount  rate         4.47%  

Input  for  discount  rate:  

Risk-­‐free  rate:       2.66%  

Beta:         0.71      *Calculated  by  taking  average  of  Reuters,  Morning          ……………………………………………Star  and  Yahoo  

Market  risk  premium:   5.84%  *chose  the  low  end  of  E(rm)  of  8.50%  

Page 7: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

7      

Output  

Above  normal  growth  period  chosen:  5  years    

***  Justify  at  the  bottom  of  this  panel  your  choice  of  abnormal  growth  period  ***  

EBO  valuation  (Implied  price  from  the  spreadsheet):  $781.16  

1) Comment  on  the  fundamental  value  obtained  in  relation  to  the  stock’s  current  price  and  its  52-­‐week  price  range.    The  fundamental  value  obtained  was  significantly  higher  than  the  52-­‐week  price  range,  more  than  doubling  the  price.  

2) What  might  be  “soft  spots”  of  the  inputs?  And  why?  Soft  spots  of  the  input  could  be  due  to  the  fact  that  many  of  the  products  that  Actavis  manufacturers  have  a  patents  that  are  soon  to  expire.  Not  only  would  this  contribute  to  soft  spots,  but  Actavis  is  continuing  to  acquire  new  pharmaceutical  companies  which  is  diversifying  their  drug  portfolio  and  growing  their  company.  We  chose  a  growth  period  of  5  years  because  it  is  unsure  on  which  companies  other  than  Allergan  that  Actavis  plans  on  acquiring  in  the  next  few  years.    

       

Sensitivity  Analysis  

1) Explain  the  input  values  used  in  sensitivity  analysis.  Compare  the  fundamental  values  obtained  here  in  relation  to  the  value  from  the  base  case    When  extending  the  growth  period,  the  stock  increased  tremendously,  it  also  increased  by  more  than  $100  when  increasing  the  growth  rate  about  5%.  However,  when  inputting  a  lower  estimate  growth  rate  the  stock  slightly  decreased,  which  was  the  same  result  to  increasing  the  discount  rate.  When  using  the  sector  average  ROE  of  19.07%  versus  Acatavis’  ROE  of  19.88%,  the  stock  price  went  up  a  little  more  than  ten  dollars.      

 

EBO  valuation  would  be  (you  can  include  more  than  one  scenario  in  each  of  the  following):  

$970.83    if  changing  above  normal  growth  period  to  7  years.  

$838.57  if  changing  growth  rate  from  mean  (consensus)  to  the  highest  estimate  25.20%  

$758.95    if  changing  growth  rate  from  mean  (consensus)  to  the  lowest  estimate  17.88%  

$709.15  if  changing  discount  rate  to  7.57%  

$793.59  if  changing  target  ROE  to  19.07%  

   

Page 8: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

8      

Section  (D)   Relative  Valuation  

Copy/paste  your  completed  relative  valuation  spreadsheet  here  

 

We  chose  Mylan,  Novartis  AG,  Teva  Pharmaceutical  Industries  Limited,  and  Gilead  Sciences  to  compare  to  Actavis.  All  of  these  companies  fall  into  the  healthcare  sector,  but  more  specifically  in  the  pharmaceutical  and  generic  drugs  industry.    

Mylan:  Pharmaceutical  Company  that  works  with  both  branded  generic  and  specialty  pharmaceuticals.    

Novartis  AG:  Multinational  group  of  companies  that  development  and  manufacture  a  range  of  products  with  a  focus  on  pharmaceuticals.    

Teva  Pharmaceutical  Industries  Limited:  Global  pharmaceutical  and  drug  company  that  produces  mainly  generic  drugs.    

Gilead  Sciences:  Research  based  Biopharmaceutical  Company  that  develops  and  commercializes  medicines.    

Note:  Your  discussions  in  this  section  should  address  all  of  the  following  valuation  metrics:  forward  P/E,  PEG,  P/B  (MRQ),  P/S  (TTM),  and  P/CF  (TTM).  If  you  made  a  decision  excluding  a  competitor  from  calculation  of  median  of  a  particular  valuation  multiple,  you  must  justify  your  decision  (i.e.,  reasons  why  you  feel  strongly  that  particular  valuation  multiple  from  a  particular  competitor  is  not  a  good  indicator).  

1) Discuss  various  valuation  multiples  of  your  stock  and  its  peers.  Comment  if  any  of  these  stocks  have  multiples  far  off  from  the  others  and  explain  whether  it  makes  sense.    

Page 9: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

9      

Actavis  has  one  of  the  best  P/B  of  2.73,  which  is  not  far  off  from  its  competitor  TEVA  with  a  P/B  of  2.07.  Actavis  also  shows  have  an  average  P/S  of  5.92  which  is  similar  to  the  other  companies.  We  decided  to  exclude  the  ROE  due  to  the  fact  that  Actavis  is  in  the  process  of  acquiring  new  companies,  causing  minor  debt,  however  the  companies  that  they  are  acquiring  are  forecasted  to  increase  the  ROE  tremendously.  Actavis  also  hold  ones  of  the  highest  Forward  P/E  ratios  amongst  its  competitors.  The  P/CF  of  Actavis  is  notably  higher  than  the  other  companies  with  a  64.53  and  the  PEG  is  the  lowest  of  the  group  with  0.70.    

2) Discuss  the  various  implied  prices  of  your  stock  derived  from  peers’  (“Comparables”)  multiples.  Compare  these  implied  prices  to  current  price  and  52-­‐week  high  and  low.  How  different  are  the  prices  derived  from  the  various  valuation  metrics?  Note  any  valuation  metrics  that  seem  to  yield  outlier  prices  and  explain  whether  it  makes  sense.    Implied  price  we  got  from  Mylan  using  the  Forward  P/E  ratio  was  $258.42  which  seemed  to  be  the  most  comparable  with  Actavis  with  a  Forward  P/E  ratio  of  $296.23,  and  this  was  similar  to  the  mean  of  the  52  week  high  and  low  of  $269.03.  Teva  had  a  much  larger  PEG  of  $4179.97  compared  to  its  competitor’s  mean  of  $1453.67,  so  we  decided  to  opt  out  of  this  category  due  to  the  large  margin  amongst  the  competitors.  Within  each  category,  one  company  out  of  its  competitors  seemed  to  be  significantly  higher,  yet  no  company  was  consistently  higher  than  the  rest.    

3) Compare  your  findings  with  comments  from  analysts  from  Morningstar  Direct  and  other  online  resources.    Comments  from  analysts  on  MorningStar  Direct  showed  that  Actavis  had  one  of  the  strongest  P/S  and  P/B  ratios  compared  to  their  peers  as  well  as  gave  them  a  higher  rating  compared  to  their  competitors.  However  the  Nasdaq  and  other  online  resources  say  that  Actavis  is  fairly  valued,  especially  when  taking  into  consideration  their  recent  acquisitions.    

 

Section  (E)   Revenue  and  Earnings  Estimates  

(E-­‐1)     Copy/Paste  “Historical  Surprises”  Table  from  http://www.reuters.com/  ,  “Analysts”  tab  (include  both  revenue  and  earnings;  make  note  that  revenues  might  be  in  “millions”)  

Review  recent  trends  in  company’s  reported  revenue  and  earnings,  and  discuss  whether  (1)  the  company  has  a  pattern  of  “surprising”  the  market  with  numbers  different  from  analysts’  estimates;  (2)  Were  the  surprises  positive(actual  greater  than  estimate)  or  negative  (actual  less  than  estimate)?  (3)  Were  the  surprises  more  notable  for  revenue  or  earnings?  (4)  Look  up  the  stock  chart  to  see  how  the  stock  price  reacted  to  the  “surprises.    

NOTE:  Reuters  does  not  put  the  sign  on  the  surprise.  You  need  to  put  a  “-­‐”  sign  when  it  is  a  negative  surprise.  

Page 10: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

10    

 Activist  has  had  some  pattern  of  surprising  analyst  estimates  but  in  a  good  way.  Since  the  end  of  the  quarter  in  2013  they  have  beat  the  estimates  for  sales  and  earnings.  On  average  since  December  2013  ACT  has  beat  the  sales  estimate  by  3.326%  and  in  earnings  by  4.59%  so  they  were  more  notable  for  earnings  but  not  by  much.  The  stock  reacted  well  after  the  most  recent  surprise  by  increasing  for  two  days  when  they  released  the  earnings  for  Q4  on  the  18th  of  February.    

 

   (E-­‐2)   Copy/paste  “Consensus  Estimates  Analysis”  Table  from  http://www.reuters.com/,  “Analysts”  tab  (include  both  revenue  and  earnings)  

Review  the  range  and  the  consensus  of  analysts’  estimates.  (1)  Calculate  the  %  difference  of  the  “high”  estimate  from  the  consensus  (mean);  (2)  Calculate  the  %  (negative)  difference  of  the  “low”  estimate  from  the  consensus;  (3)  Are  the  divergent  more  notable  for  the  current  or  out-­‐  quarter,  FY1  or  FY2,  revenue  or  earnings?  (4)  Note  the  number  of  analysts  providing  LT  growth  rate  estimate.  It  that  roughly  the  same  as  the  number  of  analysts  providing  revenue  and  earnings  estimates?  

Page 11: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

11    

 

 

Sales& DivergentQ1&High 4.0166%Q1&Low '5.4024% 9.42%Q2&High& 9.9676%Q2&low '20.9611% 30.93%

FY1&15&High 5.2261%FY1&15&Low '7.3535% 12.58%FY2&16&High& 6.3053% AverageFY2&16&Low '3.9678% 10.27% 15.80%EarningsQ1&High 8.8452%Q1&Low '4.6683% 13.51%Q2&High& 12.9717%Q2&low '12.0283% 25.00%

FY1&15&High 2.1615%FY1&15&Low '3.6405% 5.80%FY2&16&High& 9.7341% AverageFY2&16&Low '8.3571% 18.09% 15.60%

Page 12: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

12    

In  both  sales  and  earnings  the  divergent  was  much  more  noticeable  in  the  quarter  out  (June  15’).  For  FY1  and  FY2  however  in  sales  there  was  a  greater  divergent  in  FY1,  then  for  earnings  it  switched  and  there  was  a  greater  spread  between  FY2.  Overall  the  divergent  was  just  slightly  larger  in  sales  at  15.8%  compared  to  earnings  15.6%.  For  the  long  term  growth  it  is  interesting  that  there  is  only  one  analyst  on  Reuters  compared  to  the  7-­‐12  analyst  commenting  on  sales  and  earnings.  

 (E-­‐3)   Copy/paste  “Consensus  Estimates  Trend”  Table  from  http://www.reuters.com/,  “Analysts”  tab  (include  both  revenue  and  earnings)  

Review  recent  trend  of  analysts’  consensus  (mean)  estimates  on  revenue  and  earnings.  (1)  Are  the  consensus  estimates  trending  up,  down,  or  stay  the  same?  (2)  Is  the  trend  more  notable  for  the  near-­‐  or  out-­‐  quarter,  FY1  or  FY2,  revenue  or  earnings?  

 The  consensus  estimates  are  trending  up  across  the  board  accept  for  Quarter  2  in  earnings  where  we  see  a  drop  in  $0.01.  The  trend  is  slightly  more  noticeable  in  both  the  quarters  out  and  FY2.  One  thing  worth  noting  on  this  chart  is  the  jump  sales  estimates  took  from  one  month  ago  to  one  week  ago,  most  likely  due  to  the  planned  acquisition  of  Allergan.  The  upward  trend  

Page 13: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

13    

is  much  more  noticeable  taking  into  account  the  large  jump  in  sales  estimates  compared  to  earnings.    

 

(E-­‐4)   Copy/paste  the  “Estimates  Revisions  Summary”  Table  from  http://www.reuters.com/,  “Analysts”  tab  (include  both  revenue  and  earnings)  

Review  the  number  of  analysts  revising  up  or  down  their  estimates  (both  revenue  and  earnings)  in  the  last  and  last  four  weeks.  (1)  Note  whether  there  are  more  up  or  down  revisions;  (2)  are  the  revisions  predominantly  one  directional?  (3)  Any  notable  difference  last  week  versus  last  four  weeks,  revenue  versus  earnings?  

Across  the  board  there  are  much  more  up  revisions  than  down.  In  the  past  four  weeks  the  only  down  revision  in  Revenue  was  reported  for  the  quarter  end  March  15’.  Similarly  with  earnings,  Q1  and  Q2  of  2015  were  given  one  down  revision  but  in  the  last  week  there  have  been  no  down  revisions  in  Q1,  Q2  and  FY1  and  FY2.  There  are  no  notable  changes  between  the  up  and  down  revisions  in  the  past  month  or  week.    

(E-­‐5)   “Consensus  Earnings  Revisions”  from  CNBC  

Go  to  http://www.cnbc.com/,  “news”,  “earnings”,  “calendar”,  “consensus  revisions”.  Look  for  whether  your  stock  had  consensus  earnings  revision  today.  Copy/paste  the  information,  if  

Page 14: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

14    

any,  to  the  following  table.  Go  back  one  day,  copy/paste  the  information  if  there  was  consensus  earnings  revision.  Repeat  the  process  back  one  month.  Add  rows  to  the  table  if  needed.    

 Revision  Date  

 Revision  Type  

 Revision  Up/Down  

 $  Current  

 $  Previous  

 %  Change  

#  of  Analysts  Reporting  

Feb.  27   Down   10/1   4.05   4.07   -­‐0.61   14  Feb.  25   Up   9/1   4.07   4.07   0.15   15  Feb.  23   Up   9/1   4.07   4.05   0.32   15  Feb.  19   Up   8/2   4.05   3.99   1.66   15  Feb.  18   Down   6/1   3.99   4.00   -­‐0.18   11  Feb.  13   Up   6/1   4.00   3.97   0.63   10  Feb.10   Up   6/0   3.97   3.97   0.13   11  Feb.  9   Up   5/0   3.97   3.93   0.94   11  Feb  3   Up   3/0   3.93   3.90   0.67   11    1) Make  note  of  the  company’s  (1)  last  earnings  reporting  date,  and  (2)  next  earnings  

reporting  date.  There  last  earnings  report  was  February  18,  2015  and  the  next  is  set  for  April  29,  2015.  

2) Review  revisions  day  by  day,  and  comment  on  (1)  whether  they  tend  to  be  clustered,  and  (2)  if  clustered,  were  they  near  earnings  reporting  date?  

They  had  a  quite  a  few  revisions  over  the  past  month  although  most  of  them  were  up  revisions.  There  was  a  down  revision  on  the  day  of  the  earnings  report  of  0.18%  but  the  following  day  they  were  given  an  up,  which  changed  1.66%  there  largest  revision  over  the  month.  

3) Were  there  any  greater  than  10%  consensus  revisions?  What  is  the  maximum  %  consensus  revision?    

There  weren’t  any  consensus  revisions  greater  than  10%  and  the  largest  was  a  1.66%  up  revision  on  February  19th.  

4) Observe  stock  price  chart,  how  did  the  stock  trade  around  dates  of  greater  than  10%  consensus  revisions?  

N/A  5) Other  observations  worth  noting?  

Nothing  worth  noting    

Page 15: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

15    

Section  (F)   Analysts’  Recommendations  

(F-­‐1)  Reuters  Most  Recent  Three  Months  Analysts  Recommendations    Copy/paste  the  “Analyst  Recommendations  and  Revisions”  Table  from  http://www.reuters.com/  ,  “Analysts”  tab.  NOTE:  Make  sure  you  copy  the  entire  table  including  “Mean  Rating”  at  the  bottom  of  the  table.  

 

1) Over  the  past  three  months  there  has  been  no  change  to  the  analyst  recommendations.  Across  financial  websites  like  CNBC  and  Yahoo  finance  there  is  a  consistency  of  many  buys  and  outperforms  and  a  few  holds  with  zero  underperform  and  sell  recommendation.    Due  to  the  consistency  across  the  market  analysts  are  clearly  still  bullish  on  this  company.    

2) They  only  received  buy,  outperform  and  hold  over  the  past  three  months.    3) There  has  been  no  notable  change  in  opinion  or  divergence  in  recommendations.  4) The  same  is  true  across  all  media  sources  (CNBC,  Yahoo  Finance,  MorningStar)  on  Actavis.  

The  only  difference  I  can  point  out  is  that  morning  star  does  not  give  any  hold  recommendations  just  buy  and  outperform.    

5) Nothing  else  worth  noting.  

 

   

Page 16: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

16    

(F-­‐2)  Most  Recent  One  Month  Analysts  Upgrades/Downgrades  from  CNBC    

Go  to  http://www.cnbc.com/,  “news”,  “earnings”,  “calendar”,  “upgrades”  and  “downgrades”.  Look  for  whether  your  stock  was  up-­‐  or  down-­‐graded  by  one  or  more  analysts  today.  Copy/paste  the  information,  if  any,  to  the  following  table.  Go  back  one  day,  copy/paste  the  information  if  there  was  (were)  upgrades  or  downgrades.  Repeat  the  process  back  one  month.  Add  rows  to  the  table  if  needed.  Revision  Date  

Current  Recommendation  

Previous  Recommendation  

Firm   Last  Revision  

Most  recent  revision  date  

       

                                                 Earliest  revision  date  in  the  last  month  

       

 

1) Make  note  of  the  company’s  (1)  last  earnings  reporting  date,  and  (2)  next  earnings  reporting  date.    

2) Add  up  the  number  of  upgrades  on  weekly  basis.  Do  the  same  for  downgrades.  Were  there  more  up-­‐  or  down-­‐grades?  Were  there  any  consistent  trend  you  observe  in  the  recent  month?  Were  there  any  up-­‐  or  down-­‐grades  of  more  than  “one  grade”?  

3) Were  there  clustering  of  up-­‐  or  down-­‐grades?  If  so,  were  they  clustered  around  earnings  report  date?  

4) Observe  stock  price  chart,  how  did  the  stock  trade  around  dates  of  up-­‐  or  down-­‐grades?  5) Other  observations  worth  noting?  

There  hasn’t  been  any  upgrades  or  downgrades  to  the  company  in  the  past  month.      

Page 17: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

17    

Section  (G)   Institutional  Ownership  (Guidelines  Have  Been  Updated)  

Copy/paste  the  completed  “CIF  Institutional  Ownership”  spreadsheet  here.  

 Combine  information  provided  in  all  three  sections  to  discuss:  

1) Whether  institutions,  on  net  basis,  have  been  increasing  or  decreasing  ownership  and  whether  the  change  can  be  considered  as  substantial  

The  3-­‐month  net  change  was  127,  which  is  a  positive  signal.  Over  the  past  three  months  Actavis  has  more  increased  positions  than  decreased  positions.    

2) Whether  the  stock  has  sizable  institution  interests/support  Activis  is  almost  exclusively  institutional  owned  at  98.45%.  This  is  a  really  high  number,  compared  to  its  competitors.  This    

Section(1

Ownership(Activity #(of(Holders %(Beg.(Holders Shares %(Shares

Shares(Outstanding 279,538,907 100.00%

#(of(Holders;(Total(Shares(Held/%(Shares 1,078 108.02% 253,262,250 90.60%

#(New(Positions 149 14.93%

#(Closed(Positions 69 6.91%

#(Increased(Positions 528 52.91%

#(Decreased(Positions 401 40.18%

Beg.(Total(Inst.(Positions 998 100.00% 234,404,539 83.85%

#(Net(Buyers;(3(Mo.(Net(Chg 127 56.84% 18,857,711 6.75%

Section(2

Ownership(Information %(Outstanding

%(Institutional(Ownership 98.45%

Top(10(Institutions(%(Ownership 37.33%

Mutual(Fund(%(Ownership 48.87%

Section(3

>(5%(Ownership

Holder(Name %(Outstanding Report(DateFidelity Management and Research Company 7.02% 12/31/14Wellington Managmant Company LLP 5.93% 12/31/14Vanguard Group, Inc. (The) 5.35% 12/31/14

Page 18: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

18    

3) The  extent  of  the  (>  5%)  owners  by  adding  up  all  >5%  ownership,  and  make  an  effort  to  identify  those  that  are  mutual  funds    

There  aren’t  any  mutual  funds  that  have  over  5%  ownership.  Vanguard  Health  Care  Fund  accounts  for  the  largest  ownership  with  3.31%  outstanding,  followed  by  Vanguard  Total  Stock  Market  Index  At  1.72%.  The  rest  of  the  holders  are  insignificant  and  account  for  just  around  1%  of  shares  outstanding.  

4) Other  observations  worth  noting?  When  we  were  looking  at  the  institutional  holdings  it  seemed  like  MSN  overvalued  the  institutional  holdings.  When  I  cross  checked  the  statistics  with  CNBC  and  Yahoo  Finance  they  gave  us  a  number  closer  to  90%  rather  than  98%.  

   

Page 19: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

19    

Section  (H)   Short  Interest  (Guidelines  for  H-­‐2  Have  Been  Updated)  

(H-­‐1)   Short  Interest  Data  from  http://www.nasdaq.com/  (NASDAQ’s  website)  

Copy/paste  or  type  the  information  from  “short  interest”  table  for  (1)  your  stock  and  (2)  two  competitors  (in  separate  tables).  You  will  start  from  the  most  recent  release  date,  and  go  back  for  a  year  (some  stocks  may  not  have  data  going  back  1  year)  Copy/paste  the  chart  to  the  right  of  the  “short  interest”  table,  immediately  follow  the  table  below  

Activis  PCL  (ACT)  

 

Page 20: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

20    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 21: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

21    

 

Teva  Pharmaceuticals  (TEVA)  

   

Page 22: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

22    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 23: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

23    

Valeant  Pharmaceuticals  International  (VRX)  

 

Page 24: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

24    

 

 

(H-­‐2)  Short  Interest  Data  From  http://finance.yahoo.com/  

Copy/paste  required  data  from  the  “share  statistics”  table  to  the  following  table  for  (1)  your  stock,  and  (2)  two  competitors  (in  separate  tables).    

Avg Vol Avg Vol Shares Float (3 month) (10 day) Outstanding

2,833,280 4,383,950 266.25M 265.36M

Shares Short Short Ratio Short % of Float Shares Short (as of 2/13/15) (as of 2/13/15) (as of 2/13/15) (Prior Month)

22.26M      9.00    12.80%    21.03M  

     1) Make  note  of  the  company’s  (1)  last  earnings  reporting  date,  and  (2)  next  earnings  

reporting  date.  Their  last  earnings  report  date  was  February  13th  and  the  next  comes  on  April  29th.  

Page 25: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

25    

2) Discuss  market  sentiment  on  the  stock  based  on  the  short  interest  statistics,  recent  trend  reported  in  in  (H-­‐1)  and  (H-­‐2)?  Has  the  sentiment  turned  more  bullish  or  bearish  over  the  last  year?  How  about  in  more  recent  month  and  why?    

Activis  as  of  February  13th  had  a  short  ratio  of  9,  which  is  high  relative  to  is  competitors.  What  the  high  short  ratio  may  indicate  is  a  bearish  outlook  by  analyst,  which  is  inconstant  with  the  consensus  estimate  analysis  of  the  firm.  The  shares  shorted  have  increased  over  one  million  from  last  month’s  21.03M.  

3) From  (H-­‐1),  observe  “short  interest”  and  “#  of  days  to  cover”  values  for  two  reporting  dates  immediately  before  and  one  reporting  date  immediately  after  earnings  report.  (1)  Were  there  notable  increase  or  decrease  in  the  values,  right  before  or  right  after  earnings  report?  (2)  Observe  stock  price  chart  and  comment  on  how  stock  traded  around  those  dates.    

The  last  day  that  the  short  interest  was  reported  was  February  13th  which  was  a  few  days  before  the  earnings  report.  Because  of  the  positive  surprise  in  earnings  we  are  assuming  the  number  of  short  interest  positions  would  have  decreased  d  the  days  to  cover  would  have  decreased  as  well.  

4) Other  observations  worth  noting?  Nope  

   

Page 26: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

26    

Section  (I)   Stock  Charts  (Guidelines  for  I-­‐4  Have  Been  Updated)  

For  (I-­‐1)  –  (I-­‐3),  the  stock  price  charts  should  include  (1)  your  stock,  (2)  1  competitor,  (3)  sector  ETF,  and  (4)  SP500    

(I-­‐1)   A  three  months  price  chart  Copy/paste  the  “3  Mos.”  stock  chart  here  

 (I-­‐2)   A  one  year  price  chart  Copy/paste  the  “1  Yr”  stock  chart  here    

                   

Page 27: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

27    

(I-­‐3)   A  five  year  price  chart  Copy/paste  the  “5  Yrs.”  stock  chart  here    

   1) (I-­‐1)  –  (I-­‐3)  Discuss  what  you  observe  from  the  above  stock  price  charts.  This  should  

include  comparing  your  stock  to  competitors,  sector,  and  SP500  over  the  three  different  time  horizons.    

ACT  has  over  performed  the  market  as  well  as  the  sector  pretty  significantly  the  past  five  years.  With  the  activity  going  on  throughout  the  company  (acquisitions)  it  is  obvious  management  has  successfully  produced  strong  numbers  consistently.  We  compared  Teva  and  Valeant  on  the  5  year  chart  and  Valeant  has  significantly  outperformed  both  Actavis  and  Teva.  Traditionally  the  Healthcare  sector  isn’t  too  cyclical  to  the  overall  market  so  it  isn’t  a  surprise  that  these  companies  have  a  large  spread.  

2) Other  observations  worth  noting?                          

Page 28: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

28    

(I-­‐4)     Technical  Indicators  (“Moving  Average”  and  “Relative  Strength  Index”  from  https://www.google.com/finance?tab=we  Short-­‐term  moving  average  and  relative  strength  index  indicators  Follow  instructions  in  the  revised  guidelines  to  generate  price  chart.  Copy/Paste  to  the  report  

 Long-­‐term  moving  average  and  relative  strength  index  indicators  Follow  instructions  in  the  revised  guidelines  to  generate  price  chart.  Copy/Paste  to  the  report  

 

1) Discuss  your  findings  from  these  sets  of  technical  indicators.  Compare  your  findings  here  to  findings  from  fundamental  analysis.  Are  findings  from  technical  analysis  supportive  of  your  other  findings?  

Page 29: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

29    

The  simple  moving  average  for  both  the  long  term  and  1  year  chart  are  Supportive  of  the  technical  findings.  The  steady  revenue  and  earnings  over  the  long  run  should  have  given  us  a  clue  that  the  average  would  be  performing  this  well.  The  10  day  stays  above  the  50  day  pretty  much  the  whole  time  over  the  past  year  except  when  it  dips  in  August  and  then  again  in  October.    

2) Other  observations  worth  noting?                                                                  

Page 30: CIF Stock Pic-Actavis PCL · 2017-08-11 · 2" " InvestmentThesis! Pros:! Activist"has"been"consciously"trying"to" diversify"their"products"by"acquiring" smaller"companiesthat"possess

30    

 

Work  Cited  

Morningstar www.finance.yahoo.com www.cnbc.com www.reuters.com www.money.msn.com  


Recommended