What sort of images come to mind when you think about burgers and dogs? Cookouts? A baseball game? The Fourth of July? Now picture a big bucket o' chicken wings. For me that brings back memories of a midnight dorm snack -- and dreams of having enough money to make them my sole source of nourishment. So why do I have you daydreaming about food? There happen to be three companies that have been benefiting from our love of burgers and wings, so let's take a brief look, do some comparison shopping, and see if they can fill our investing appetites.
Play Ball!
Batting leadoff, from Normal, Ill., we have Steak N Shake
Second in the lineup is Buffalo Wild Wings
Batting third in baseball requires a high average and lots of RBIs -- which Red Robin Gourmet Burgers
But what about the stats?
Now that we've got a taste for the competition, we want to see if there is value to be found in the potential growth of these smaller restaurant chains (each has a market cap below $1 billion). One way to do this is to take a look at the market cap and compare it to owner earnings (OE), which can be calculated as follows:
OE = Net Income + Depreciation & Amortization +/- One Time Items - Capital Expenditures
SNS | BWLD | RRGB | |
Market Cap | $536 | $311 | $810 |
OE | 9.22 | (3.33) | (20.47) |
To add another twist, when looking at growth-oriented restaurant companies, we need to think about building costs. Eventually, these costs will diminish, or at least take proportionately smaller bites out of the companies' cash flows, so removing them now give us a feel for how well the restaurants currently in operation are providing for shareholders. Computation is easy -- each of their annual reports lists how much it costs to build a new unit. So let's calculate our adjusted OE (AOE). Figures, again, are in millions.
SNS | BWLD | RRGB | |
New Stores | 8 | 13 | 12 |
New Store Cost | $1.75 | $0.80 | $2.10 |
Adj to CapEx | $14.00 | $10.40 | $25.20 |
AOE | $23.22 | $7.07 | $4.73 |
Stripping expansion costs reveals the significant difference between OE and AOE -- and AOE representing a truer picture of these companies' underlying, and eventual (once growth levels out) operations. We could have passed right by Buffalo Wild Wings and Red Robin, as both have negative OE.
There are two factors I'd like to mention before we get to our final calculation. First, franchising is significantly different for each of these companies. Here is the breakdown of franchised and company-owned restaurants.
SNS | BWLD | RRGB | |
Franchised | 60 | 189 | 116 |
Company-owned | 365 | 97 | 130 |
Total | 425 | 286 | 246 |
New Company- owned for 2004 |
9 |
|
22* |
Franchisees can be a great source of income, income that usually takes the form of shared revenues. Other companies make even more money by requiring their franchisees to purchase equipment or other items from the company. Krispy Kreme
Another worry of these restaurants is exposure to commodity prices. With significant increases in prices, chicken wings have risen to 35% of restaurant operating costs for Buffalo Wild Wings. Prices have pulled back from their record highs, but are still considerably higher than two years ago. Red Robin is just as exposed to beef prices, with gourmet burgers accounting for 45.4% of total food sales. These costs cut into profits quickly. As always, knowing the industries a company is exposed to will help you better understand the factors influencing performance.
Bottom of the ninth
Now on to the conclusion: calculating market cap/OE. Conventional wisdom tells us that we should be cautious of companies for whom expected earnings growth is lower than P/E; we can apply the same wisdom for market cap/OE, using the very broad assumption that OE growth will approximate the earnings growth Wall Street analysts are predicting. Finally we divide market cap/OE by growth and look for numbers less than 1.0.
SNS | BWLD | RRGB | |
Trailing P/E | 19.6 | 47.6 | 35.1 |
Market Cap/AOE* | 17.3 | 33.0 | 128.4 |
Proj. Growth** |
14% | 27.5% | 20% |
Market Cap/AOE/G | 1.24 | 1.20 | 6.42 |
**Average analyst estimates for annualized five-year earnings growth taken from Yahoo!
No home runs here, but anything under 1.5 I would flag for further research, meaning that Steak N Shake and Buffalo Wild Wings make the team. On the other hand, unless you're holding out for quantum leaps in Red Robin's growth, that company looks to be priced for perfection. I may not be the only one seeing this, since Oppenheimer recently downgraded the stock from "buy" to "neutral" and a member of the board just resigned because the private equity investment company he is president of has divested all of its shares of the company.
Once you are familiar with a company, I suggest coming up with three numbers for potential growth: conservative, realistic, and optimistic. For example, when examining Steak N Shake, I consider 10% as conservative, 15% as realistic, and 25% as optimistic (earnings growth over the next three years). This releases you from the bondage of analysts, and exposes you to a broader spectrum of possibilities -- effects that have both good and bad consequences. I'd also suggest recording your pattern of estimates and supporting logic so you can keep track of the reasons and frequency you find yourself underestimating or overestimating future performance.
I love to use market cap/OE/G or any of the many various ratios using market cap or enterprise value in comparison to cash flow. Just remember that it is not a buy signal if you find a company with a number below 1.0. In Rich Smith's lesson in "Panning for Gold," he uses EV/FCF/G as one of the seven criteria for finding your own hidden gems. Since Buffalo Wild Wings is a Motley Fool Hidden Gems recommendation, it comes as no surprise to me that it provides both significant value and growth potential. So order up an annual report or two and top it with a burger or some wings (don't actually do this), and feed your mind and your body.
John Bluis dreams of the day when scientists discover a way to make burgers and wings good for you. He hopes that wings will be good for his portfolio since he owns shares of Buffalo Wild Wings. The Fool has a disclosure policy.