Retail-Catalog & Mail-Order Houses
Insight Enterprises, Inc., together with its subsidiaries, provides information technology (IT) hardware, software services and solutions in the United States and internationally. The company's solution portfolio includes cloud enablement, data and AI, digital strategy, intelligent applications and edge, and IoT solutions, as well as digital transformation services. It also offers cloud and data center platforms; modern workplace; and supply chain optimization solutions. In addition, the company provides software maintenance solutions that offers clients to obtain software upgrades, bug fixes, help desk, and other support services; vendor direct support services; and offers Software-as-a-Service subscription products. Further, it designs, procures, deploys, implements, and manages solutions that combine hardware, software, and services to help businesses. Additionally, the company sources, procures, stages, configures, integrates, tests, refurbishes, and redeploys IT products spanning endpoints to infrastructure; and offers software life cycle and hardware warranty services. It serves construction technology, enterprise business, financial services, health care and life sciences, manufacturing technology, retail, restaurant, service providers, small to medium business, and travel and tourism industries. Insight Enterprises, Inc., was founded in 1988 and is headquartered in Chandler, Arizona.
Discounted Cash Flow Valuation of Insight Enterprises Inc
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $669.9M | $824M | $996.9M | $1.186B | $1.388B | $1.596B | $1.803B | $2.002B | $2.182B | $2.335B | $2.451B | $24.51B |
DCF | $716.5M | $753.8M | $780M | $793.5M | $793.5M | $779.7M | $752.5M | $713.3M | $663.6M | $605.9M | $6.059B | |
Value | $13.41B |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Margin | 1.4% | 1.5% | 1.4% | 2.3% | 2.1% | 2.1% | 2.3% | 2.7% | 3.1% | 3.2% |
ROA | 6.3% | 6.7% | 6.7% | 8.4% | 5.8% | 6.3% | 7.1% | 8.1% | 6.7% | 6.7% |
ROE | 11% | 12% | 11% | 17% | 14% | 13% | 15% | 17% | 16% | 17% |
The average Net Margin over the past 5 years is +2.42%.
The trend of Net Margin over the past 5 years is +0.17%.
The average ROA over the past 5 years is +7.05%.
The trend of ROA over the past 5 years is -0.03%.
The average ROE over the past 5 years is +15.18%.
The trend of ROE over the past 5 years is +0.28%.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | 0.54 | 0.49 | -0.96 | 0.72 | 14.62 | 1.32 | 3.24 | 23.48 | 1.62 | 1.32 |
Debt Equity | 0.13 | 0.06 | 0.37 | 0.20 | 0.74 | 0.33 | 0.24 | 0.39 | 0.54 | 0.50 |
MIN | ||||||||||
Graham Stability | - | - | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
The Debt/FCF trailing twelve month is 1.32.
The trend of Debt/FCF over the past 5 years is 0.94.
Graham’s Stability measure stands at 1.00.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 12-2016 | 12-2018 | 12-2020 | 12-2022 | Trend |
---|---|---|---|---|---|
Revenue | 7.6% | 5.3% | 3.2% | -12% | -0.72% |
Net Income | 19% | 11% | 18% | 0.25% | 0.28% |
Stockholders Equity | 14% | 12% | 8.9% | 6% | 0.74% |
FCF | 32% | 16% | 21% | 2K% | 130% |
The Revenue CAGR over the past 5 years is +5.32%.
The trend of Revenue growth rate over the past 5 years is -0.72%.
The Earnings CAGR over the past 5 years is +11.44%.
The trend of Earnings growth rate over the past 5 years is +0.28%.
The Equity CAGR over the past 5 years is +11.95%.
The trend of Equity growth rate over the past 5 years is +0.74%.
The FCF CAGR over the past 5 years is +16.07%.
The trend of FCF growth rate over the past 5 years is +133.06%.