Building the Solution
New Constructs' products and services combine recent advances in computing power with New Constructs' expert accounting and economic analytical skills. Our patent-pending financial model
automates the laborious tasks of data scrubbing and complex model building required to assess the true profitability and value of businesses. By unearthing critical financial information
buried deep within SEC filings, New Constructs' system transforms accounting statements into Economic Financial Statements. The model enables true "apple-to-apples" analysis of the
profitability of businesses, despite the different accounting policies that companies may employ.
In addition to custom reports and traditional research reports, New Constructs offers customers direct access to our
Company Models and Stock Screener, which have direct access to our proprietary database.
Our Company Models provide customers access to the system's proprietary valuation models for all companies in the S&P 500 and, eventually, the Wilshire 5000.
Our Stock Screener provides customers the capability to perform searching and screening for stocks based upon the proprietary results created by the models.
Our Company Models make it quick and easy to analyze entire industries and sectors as well as screen the entire S&P 500 for companies that meet an investor's specific criteria.
The accounting rules that govern financial reporting were not designed for equity investors and are suited primarily for credit analysis.
Hence, accounting statements do not provide an accurate picture of a company's economic profitability nor its value.
GAAP earnings often significantly overstate a company's true profitability. Pro-forma earnings often push profitability focus even further from the economic truth.
New Constructs' proprietary valuation system calculates the true economic earnings and Returns on Invested Capital (ROIC) that companies generate. New Constructs'
system also quantifies the large divergences between what companies report as profits and what they actually generate. For example, the cost of
annual Employee Stock Option (ESOs) issuances is higher than 100% of revenues for some companies and is a significant operating expense for others.
The liability related to outstanding ESOs claims as much as 5-10% of the market value of many companies.
The use of valuation short-cuts, such as "Price to EPS" and "Enterprise Value to EBITDA" multiples, sacrifices analytical quality for speed.
These types of valuation techniques often provide misleading results for valuing stocks and any other assets.
Gathering all the correct data is the first step in translating GAAP reporting into economic truth.
Using critical information from the Financial Statements in 10Ks, 10Qs, and press releases and the Notes to Financial Statements, New Constructs accounting and finance
experts translate reported GAAP financials into economic earnings analysis. This process requires expert knowledge and interpretation of accounting rules and economic principles.
Economic Financial Statements
New Constructs focuses on the economics of businesses rather than pro-forma or GAAP earnings.
The economic profitability of a business can be derived from the calculation of three key values:
NOPAT (Net Operating Profit After Tax): The after-tax operating cash generated by the business, excluding non-recurring
losses and gains, financing costs, and goodwill amortization and including the compensation cost of employee stock options (ESOs).
Invested Capital: The sum of all cash that has been invested in a company's net assets over its life without regard to financing form or accounting name.
It is the total of investments in the business from which revenue is derived. Common adjustments to this value include the addition of: accumulated goodwill amortization,
unrecorded goodwill, asset write-offs, unrealized gains and losses in investment securities, loan loss reserves, and capitalizing operating leases. See Appendix A for a
detailed explanation of how we calculate this value.
Weighted-Average Cost of Capital (WACC): The average of debt and equity capital costs that all publicly traded companies with debt and equity stakeholders incur
as a cost of operating. The cost of debt capital is equal to the long-term marginal borrowing rate of the business. The cost of equity is calculated using the Capital
Asset Pricing Model. Though there are many other more complicated approaches for arriving at a firm's cost of equity, we do not feel their additional complexity offers
commensurate accuracy. CAPM is simple, gets us close enough and it is easy to implement consistently across all companies we analyze. See
WACC Definition for a detailed explanation of how we calculate this value.
Analyzing Economic Financial Statements Empowers Investors with Knowledge of the Economic Performance of Business.
The Economic Financial Statements capture the comprehensive financial picture of a business and are the foundation for an economic assessment of the profitability of any business.
Economic Value Drivers- from the Economic Financial Statements we derive the following:
Revenue CAGR: Measures the growth of a business by calculating the Compounded Annual Growth Rate of Revenue.
ROIC (Return on Invested Capital): The best measure of a business' cash return on cash invested. It represents the cash flow derived from all capital invested
in the business. It is equal to NOPAT divided by Invested Capital. It can also be calculated by multiplying the NOPAT Margin by Average Invested Capital Turns.
Economic Earnings Margin: Equals ROIC minus WACC, the truest measure of a business' profitability. This metric accounts for the cash flow returns adjusted for
the risk associated with the business model employed to achieve those returns. Economic Earnings Margin precisely measure a firm's ability to create value for its stakeholders.
Free Cash Flow: Reflects the amount of cash free for distribution to both debt and equity shareholders. It is calculated by subtracting the change in Invested Capital from NOPAT.
Economic Earnings: Quantifies the amount of shareholder value a company creates or destroys. It can be calculated two mathematically equivalent ways:
Residual income approach: (ROIC - WACC) * Invested Capital = Economic Earnings
These metrics provide investors with insight critical to assessing the merit of business models.
Understanding the true economic performance of businesses is the first step in valuing any business model or strategy.
The Disconnect between Valuation Theory and Practice
A disconnect between investment theory and investment practice exists and is manifested in the way investors should value stocks versus
the way they actually do value stocks. New Constructs provides the tools to solve this problem.
Identifying the Problem: We still don't know how to value companies (Matthew Bishop, senior writer for The Economist in a television interview on CNNfn on 5/17/02).
The problem with popular valuation techniques, such as price to earnings, price to revenues, and EBITDA ratios, is twofold: they are shortcuts that fail in their attempts to
supplant proper discounted cash flow analysis, and they are entirely based on reported accounting data. Too many analysts and investors rely on the face value of reported
financial statements and base valuations on those numbers. Financial statements were never designed for equity investors. They were created for accountants and creditors,
who have different financial priorities than equity investors. For this reason, it is not surprising that companies' stock prices do not correlate with accounting metrics.
So What Drives Stock Market Valuation?
The value of any asset equals the discounted present value of its cash flows.
As far back as the 1950s, Professors Merton Miller and Franco Modigliani proved that the stock market equates the value of a firm to the present value of the future cash flows
available to the firm"s owners. Though this recipe for valuation seems quite simple, its execution can be difficult. Although the reported financial statements
(e.g., the Income Statement, Balance Sheet, and Cash Flow Statement) do not capture the full picture of a company"s true financial performance, all of the necessary information
is available. The Notes to the Financial Statements found in the 10-K and 10-Q documents provide important disclosures that affect the interpretation of the reported financial statements.
Why Haven't More Investors Followed Warren Buffett's Example or Miller and Modigliani's Proof?
The Truth about Price-to-Earnings and Multiples Analysis
New Constructs' methodology is based on the view that economic cash flow is the most important driver of asset value. In Figure 1 below, we use our discounted cash flow
framework to show how ROIC is the key valuation driver as measured by a Price to Earnings (P/E) multiple. The results from the 20 different Earnings Growth and ROIC forecasts
show that a company must achieve ROIC greater than WACC (set to 10%) for growth to contribute to the value of a business. Growth has no impact on value if the business' ROIC
is equal to its WACC. Growing a business that earns a ROIC below WACC increases the rate of value destruction.
When ROIC equals 10%, the same as WACC in Figure 1, the value of the business does not change no matter how much the company grows. This result stems from the fact that a business
with ROIC equal to WACC neither creates nor destroys value. Growth from companies not earning ROIC above their WACC destroy value. The faster a business with ROIC less than WACC grows,
the more value it destroys resulting in a lower, eventually negative, P/E multiple. Looking toward the right side of the chart reveals that a company with high revenue
growth and ROIC above WACC can be very valuable.
Key Takeaway investors must understand that the economics of a business are more important than measuring a company's growth.
P/E Ratios That Result From ROIC and Earnings Growth Forecasts
Return on Invested Capital Is the Critical Driver of Value
Assumptions: WACC is 10% and Growth Appreciation Period or DCF Forecast Horizon is 20 years.
Source: New Constructs, LLC
Distinctions Between Growth and Value Investment Styles Are Irrelevant
The distinction between 'growth' and 'value' investment strategies is irrelevant. Growth without profit (i.e. value) offers no investment merit. Conversely, value without
growth offers little upside incentive for investing in any business. New Constructs' methodology and tools encourage investors to incorporate an assessment of both the growth
and value of businesses into their investment decision-making process. Figure 1 above clearly shows that there is no such thing as economic profit growth without value creation.
Growth without value leads to an economic and investment dead-end. Value creation without growth means there is no economic earnings growth and the company is unable to extend
its Growth Appreciation Period (GAP). Investors must evaluate both the profitability (Economic Profit Margin) and growth (Revenue CAGR) of businesses
in order to make informed investment decisions.
Cash Is King - The Truth About the Value of Stocks
Linking Valuation To Fundamentals
Once the economic profitability of a business has been accurately evaluated, one can build financial models, grounded in bedrock financial theory, to compute the
value of a business. Figure 1 below illustrates the overall process New Constructs employs to value a company"s stock.
Analytical Process for Equity Valuation
Source: New Constructs, LLC
The Basic Valuation Recipe - Same for Every Asset
Figure 2 shows how the proper approach to value every type of asset is the same. In Figure 2, we compare bond valuation with stock valuation to show how the relevant terms correspond
to each other. Equity cash flows, for example, mirror fixed income coupon payments. The Growth Appreciation Period for stocks is analogous to the maturity date for bonds.
Market risk for bond investors comes from interest rate fluctuation. Market risk for equity investors is quantified by the Weighted-Average Cost of Capital (WACC), which quantifies
the risk assigned to the stream of cash flows. The key difference between bond and equity valuation is that equity value drivers are based on expectations, rather than defined by debt covenants.
The Basic Valuation Recipe - Same for Bonds and Stocks and Every Asset
Source: New Constructs, LLC
We can extend the framework to demonstrate more detailed financial analysis. Figure 3 shows how business cash flows can be broken down into more intuitive financial terms
like Revenue Growth and Return on Invested Capital (ROIC).
The Key Ingredients of the Valuation Recipe
Source: New Constructs, LLC
Using Intuitive Terms
We can replace the cash flow variable and focus on the three variables with which investors are most familiar. We can use these three terms to quantify the specific financial
performance required to justify stock prices for all companies:
New Constructs' company valuation engine applies the Cash Is King - The Truth About the Value of Stocks methodology to reveal the future
financial performance required to justify stock market values. Figure 1 presents the results of our discounted cash flow analyses, which offers the results
of multiple combinations of the key value drivers. This valuation matrix reveals ('Market Expectations' section) the financial performance required to justify Sample
Company's market price of $14.6. Specifically, it shows:
Revenue Growth- the Compounded Annual Growth Rate (CAGR) for revenues that must be achieved over the
Growth Appreciation Period (GAP). For the current stock price of $14.6, this hurdle is 10%.
Economic Earnings Margin- the excess returns on capital that must be achieved over the GAP. Note that this number is the average return level during
the entire GAP and not the actual level of returns at the end of the GAP. For this reason, the length of the GAP can drive results from this calculation up
significantly for longer GAPs, and it might seem unusually low for short GAPs. For the current stock price of $14.60, the hurdle is 9%.
GAP (Growth Appreciation Period)- the number of years over which the company must sustain the afore-mentioned Revenue CAGR and Economic Earnings Margin.
For the current stock price, this hurdle is 16 years. We arrive at this number by extending the forecast of our discounted cash flow model as far into the future
as needed to calculate a value equal to the current market price.
Figure 1 - The Valuation Matrix
Source: New Constructs, LLC
In the box to the left of the financial performance required to justify 'market expectations', we provide a summary of the 'historical performance' of the relevant value drivers.
Figure 1 also shows the financial performance hurdles required to justify prices 50% above and below the current price. All of these calculations are based on Default Forecast
projections provided by New Constructs' analysts. The Default Forecast is a scrubbed and normalized extrapolation of historical performance. We use this matrix in our valuation
analysis of all the companies we cover. It is designed to present New Constructs' clients with a streamlined summary of the financial hurdles companies must meet to justify the
market price or exceed to drive price appreciation.
In the "Historical Performance" section of Figure 1, a summary of the company's past performance is displayed. Investors now have a context within which to judge the "Market Expectations"
data. Juxtaposing the historical performance with the required future performance shows how much the expected future performance may or may not diverge from historical performance.
The historical information provides insightful context for investors to assess the likelihood of meeting, beating, or under-performing market expectations. In the
How New Constructs Discounted Cash Flow Model works section of this Help page, New Constructs' proprietary Multiple Forecast Analysis capabilities are discussed.
These forecast analyses enable investors to assess the valuation sensitivity different companies have to the three key value drivers.
Better To Be Vaguely Right Than Precisely Wrong
We do not assert that we can define the exact combination of value drivers implied by stock prices. We attempt to present cogent combinations that, at the very least,
enable investors to calibrate their valuation analyses with greater accuracy and transparency than traditional tools.
How New Constructs Dynamic Discounted Cash Flow Model Works
State-of-the Art Discounted Cash Flow Analysis.
New Constructs' discounted cash flow model calculates the value attributable to stock prices based on the
forecasted financial performance entered into the model. The model harnesses state-of-the-art computing power
to calculate a value per share for every year up to 100 years into the future. We do not believe that we can
forecast the future performance of a company into the future with any special accuracy. Our model focuses on
the market's expectations for future financial performance by matching the market price of a stock with
values calculated by the DCF model. In turn, we leverage our model to tease out of the stock price the stock
market's expectations for the future financial performance of a company. This insight enables investors to
calibrate their valuation assessment around the market's expectations. The burden of predicting the specific
performance of the core value drivers shifts to the market. Investors only can determine whether they feel
market expectations are too high, too low, or about right.
As displayed in Figure 1 below, our DCF model captures the Present Value of Future Cash flows attributable to equity shareholders.
New Constructs' discounted cash flow model quantifies the cash flows produced during a company's Growth
Appreciation Period (GAP), which represents the value of the compan's assets. It can be calculated
based on free cash flows or economic earnings.
Source: New Constructs, LLC
Determining The Value Attributable to Shareholders.
Once the model calculates the "Present Value of the Business' Total Cash Flows," we know the present
value of cash flows available to all stakeholders. The next step, illustrated in Figure 2 below, is to
determine the value available to shareholders by adding the value of any non-operating assets and deducting
the value of any senior claims to the cash flows. Remember that value attributable to equity investors is
residual to that available to creditors and minority interests. In addition, we must account for the value of
outstanding options attributable to employees to determine the net value for current or prospective
Calculating the value available to shareholders: Quantifies the value created by the business that is available to shareholders
Source: New Constructs, LLC
Terminal Value Assumptions
The key difference between our DCF and others is that we calculate the value attributable to equity
shareholders over multiple (100) different time periods. In addition, our yearly calculations represent
different Growth Appreciation Periods (GAPS) because they are based on a Terminal Value that assumes the
company generates no future incremental profits. To be specific, our Terminal Value for each annual
calculation is a perpetuity calculation that assumes no future growth after each GAP. The formula is
NOPATt+1 divided by WACC. Using a Terminal Value that assumes no future profit growth enables our
DCF model to calculate the specific value of companies implied by each Growth Appreciation Period.
See Figure 3 for a graphic representation of how our model's dynamic discounted cash flow analysis
calculates the value of a business and the attendant value available to shareholders for multiple Growth
Appreciation Periods. This chart shows how the value of the company analyzed in this example rises as its
Growth Appreciation Period increases. The 'Market Implied GAP' equals the Market-Implied Growth Appreciation
Period implied by the current market price. Our model calculates the 'Market Implied GAP' by matching the
current stock price with the year that the DCF value matches that of the current stock price. For example,
the 'Market Implied GAP' for the company in Figure 3 is 16 years. Our model can also calculate the GAP
implied for target prices as well as any other stock prices no matter how great or small they may be. The
analysis in Figure 3 shows DCF values for only 35 years though the model values companies for 100 years into
Results of the Dynamic Discounted Cash Flow Calculations: Company Models calculate the GAP implied by the current stock price
Source: New Constructs, LLC
Figure 4 is a copy of the Valuation Matrix provided on the Company Model Decision Page.
The Valuation Matrix
Source: New Constructs, LLC
Figure 5, below, presents a copy of the DCF model used to generate the values in Figure 4.
Figure 4 also shows how our DCF model calculates values for multiple forecast horizons or Growth
Appreciation Periods. These values provide the data needed to generate a chart like the one above and like
the valuation matrix as presented on the Company Model Decision Page. Note the highlighted sections in Figure 5 and
how they jibe exactly with the Revenue CAGRs, Economic Earnings Margin, and GAPs presented in Figures 3 and 4.
Sample Dynamic Discounted Cash Flow Model for Sample Company
Buy Low Expected Cash Flows; Sell High Expected Cash Flows.
Material changes in the present value of expected cash flows are the key driver of material
changes in a stock price. Accordingly, determining the investment merit of a given stock boils down to
identifying gaps between the investor's expectations for future financial performance and the market's
expectations. Our methodology focuses on comparing the valuation impact of multiple forecasts scenarios and
measuring the different valuation impacts they create. We offer investors the ability to identify those
stocks where the market's expectations are significantly different from their own with greater accuracy and
New Constructs does not attempt to predict the future performance of businesses or stock prices. Our focus is to present a methodology that
empowers investors with information essential to assessing the true profitability and value of companies.
We subscribe to the valuation philosophy articulated so well by Martin Liebowitz:
"At the very most, the modeled result should be taken as delineating the region beyond which the analyst must rely on imagination and intuition."
"The results of any equity valuation model should be viewed only as a first step in a truly comprehensive assessment of firm value."
"Analyzing a firm's future is akin to assessing the value of a continually unfinished game in which the rules themselves drift on a tide of uncertainty."
Company Models perform no subjective or qualitative strategic analysis. Instead, they focus on
providing the quantifiable financial context critical to performing subjective and qualitative analyses more
effectively. In essence, New Constructs offers a methodology that provides a better understanding of the
economics of businesses. We hope investors can use these insights to perform a more accurate strategic
analysis in order to determine if a business can exceed the market's implied expectations for future
We do not make investment recommendations. Instead, we present investors with a robust assessment of the quantitative pros and cons for making an investment in each of the stocks we analyze.
A Good Bargain Is Hard To Find
Most of our Company Models do not reveal any 'cheap' stocks. We underscore that finding undervalued stocks
(i.e. good investment opportunities) is not a simple task. The market is a very robust pricing mechanism.
Consistently finding inappropriately valued stocks is a challenge that few professional investors meet.
Indeed, Warren Buffett, one of the most successful contemporary investors, employs an investment strategy that
reflects this fact. He has often noted that finding under-valued stocks is difficult especially at market
peaks. Accordingly, his investment strategy focuses on making large investments in the few stocks he
considers attractive. New Constructs aims to help investors more systematically identify those few, rare
There are several sources for the data inputs required to develop Company Models. They are divided into two categories:
10-K filings are the primary sources, and provide all the information required to perform historical analyses in our Company Models.
Note that New Constructs pulls critical information from all Financial Statements in addition to the Notes to Financial Statements and
Management's Discussion and Analysis section of 10Ks and 10Qs. Indeed, the Notes to Financial Statements and Management's Discussion and
Analysis provided the information required to convert accounting results into true economic results.
Credit Ratings are provided by S&P.
Stock prices data come from Commodity Systems, Inc. (CSI).
The Default Forecast is created by New Constructs analysts to provide the most useful results for clients.
The Default Forecast estimates are derived from analysis of historical performance and historical trends for each company. For every company,
long-term (26 years and beyond) Revenue Growth estimates revert to a mean of 6.5%, which equals the average nominal GDP growth rate since 1929.
Other estimates (including pre-tax profit margin, tax rates and capital requirements) are usually held constant over the entire forecast period.
There are a discreet number of calculations for which we created special algorithms to accommodate three
unavoidable data issues that impact the creation of an accurate database of financial information:
Only a finite number of historical years of financial information can be entered into any database of financial data.
Certain data points are inherently volatile and cause unwanted volatility in the calculation of certain metrics.
We do not apply adjustments for the tax impact of non-operating expenses or income to our NOPAT calculation if the Adjusted EBITA is less than or equal o zero.
If there is no taxable income, it follows that NOPAT should incur no tax impact from the exclusion of non-operating expenses or income.
The specific algorithms that address the data anomalies mentioned above along with the calculations they affect are:
Change in Reserves for the first year of history that we present. We cannot calculate an accurate change in LIFO, Loan Loss or Other Non-Cash Reserves for the first year of
historical analysis we perform because we do not have the prior year data. We set the values to zero in these cases.
Goodwill Amortization for the first year of history that we present. If companies do not report their Goodwill Amortization expense in the Income Statement, the Statement of
Cash Flows or the Notes to the Financial Statements, our system makes the Goodwill Amortization expense equal to the annual change in the Accumulated Goodwill Amortization value.
We cannot calculate an accurate change in the Accumulated Goodwill Amortization value for the first year of historical analysis because we do not have the prior year data.
The value accumulates starting from our first year of coverage.
Marginal Tax Rates as calculated based on the Pre-Tax Income and the Income Tax Provision provided in the 10K and 10Q Income Statements can be volatile from year to year.
Our system accommodates this anomaly by applying the following rules: any time the Marginal Tax Rate calculation yields a value below 0.0%, our system assumes it is 0.0%;
any time the Marginal Tax Rate is greater than 40.0%, our system assumes it is 40%. These system rules affect NOPAT via the calculation of tax impacts of ESO expenses,
Implied Interest from the Capitalization of Operating Leases, and non-operating expenses and income. These system rules affect Invested Capital via the calculation of the
After-Tax value of asset write-downs.