BWLD Market Research & Analysis Report
Updated Jul 24, 2014

Buffalo Wild Wings Inc. (NasdaqGS:BWLD)

Trade Rationale:

Buffalo Wild Wings Inc. (BWLD) has demonstrated a pattern of bullish technical signs, the company has missed one out of the last five analyst’s earnings estimates. The stock has a strong momentum strong financials and promising growth, we are positive for the stock and we believe is a good bargain even at current price. Our overall score for BWLD is 7.25.

Stock Price Trends

Market cap 3.04B
Yesterday's close $160.86
52-weeks range $94.05 - 167.36
Technical analysis Bullish

BWLD Score: 7.25

Intrinsic value of the stock 5
Financials 7
Sentiment 6
Analyst ratings 7
Earnings Consistency 9
Total Debt/Equity 9
Quarterly EPS change 9
Annual Earnings Growth 8
Current Price Level 8
P/E Ratio 3
Insider Ownership 8
Technical Analysis 8
Sector:Services
Industry:Restaurants

Growth and Balance Sheet

BWLD total revenue increased 20.9% to $367.9 million in the first quarter, compared to $304.4 million in the first quarter of 2013. Company-owned restaurant sales for the quarter increased 21.3% over the same period in 2013, to $344.9 million, driven by a company-owned same-store sales increase of 6.6% and 46 additional company-owned restaurants at the end of first quarter 2014 relative to the end of the same period in 2013. Franchise royalties and fees increased 14.9% to $22.9 million for the quarter versus $19.9 million in the first quarter of 2013. This increase is attributed to a franchise same-store sales increase of 5.0% and 55 additional franchised restaurants at the end of the period versus a year ago. For the first quarter, net earnings increased 72.9% to $28.3 million versus $16.4 million in the first quarter of 2013. Earnings per diluted share were $1.49, as compared to first quarter 2013 earnings per diluted share of $0.87.

Valuation

BWLD PE stands at 36.55 above the industry average of 28.02, and above the S&P 500 average of 17.83.  The company is currently trading above the preferable P/E ratio of 15x. BWLD current Price/Sales of 2.25 is above the average of its industry, of 1.94.  The beta of 1.12 implies higher volatility of the stock with respect to the S&P 500. BWLD has shown positive earnings consistency over the last five years. BWLD’s earnings per share over the last five years have increased by 22.80%. The current quarter earnings in comparison to the same quarter last year have increased by 71.26% which is above the required level of 15%.  BWLD’s head to head comparison to its main competitor shows that the company has a gross margin below the average of its main peers, and one that is below the industry average. The operating margin is at the average of the selected peers and the industry. BWLD’s twelve trailing months EBITDA is $212.75 million, above the industry average. The company has a total debt to equity ratio of 7.09. BWLD’s current price levels are above the preferable level is 4% below the 52 week high of $167.36, and the technical indicators are bullish. BWLD has a dividend payout ratio of zero%.

About BWLD

Buffalo Wild Wings, Inc. owns, operates, and franchises restaurants primarily in the United States. It offers chicken and various food and beverage items, as well as serves bottled beers, wines, and liquor. As of February 4, 2014, the company owned and operated, and franchised approximately 1,000 Buffalo Wild Wings locations in 49 states in the United States, as well as in Canada and Mexico. Buffalo Wild Wings, Inc. was founded in 1982 and is headquartered in Minneapolis, Minnesota.

Competitor Comparison

BWLD Industry
Market Cap 3.05B 899.70M
Employees 2.9 8.20K
Qtrly Rev Growth 0.21 0.08
Revenue 1.33B 461.29M
Gross Margin 0.25 0.30
EBITDA 212.75M 60.40M
Operating Margin 0.09 0.09
Net Income 83.49M N/A
EPS 4.41 0.41
P/E 36.55 28.02
PEG 1.54 1.62
P/S 2.25 1.94

Buffalo Wild Wings Inc. (NasdaqGS:BWLD) N.V.

Valuation
Market Cap 3.05B
Enterprise Value 2.92B
P/E 36.55
PEG Ratio 1.54
Price/Sales 2.25
Price/Book 6.03
EV/Revenue 2.19
EV/EBITDA 13.71
Dividend Yield N/A
Held by insiders 13.69%
   
BWLD
Beta 1.12
1 Month Stock Returns -3.05%
Year to Date Stock Returns 9.50%
1 Year Stock Returns 64.27%
3 Year Stock Returns 139.40%
52-Week Change 65.30%
S&P500 52-Week Change 17.86%
52-Week High 167.36
52-Week Low 94.05
50-Day Moving Average 156.63
200-Day Moving Average 145.87

Highlights

The open layout of its restaurants offers dining and bar areas that provide seating choices for sports fans and families. The Company’s guests have the option of watching sporting events or other programs on its projection screens and approximately 50 additional televisions, competing in Buzztime Trivia or playing video games. [Πλαίσιο κειμένου: 1Tradespoon Score and Outlook: This score conveys Tradespoon’s long-term outlook of 1 to 5 years for a particular stock. Tradespoon uses proprietary methods to rate its trading recommendations on a scale from 1 to 10, with a 10 being the most favorable expected risk and return outlook. To determine a stock’s rating, Tradespoon uses an advanced algorithm that factors in fundamental and technical analysis to determine a stock's expected risk and return.]  The stock closed yesterday’s trading session at $160.86. In the past year, the stock has hit a 52-week low of $94.05 and 52-week high of $167.36. BWLD has a market cap of $3.05 billion and is part of the services sector.

BWLD Strengths
  • Low debt    
  • Global presence
  • Revenue increase   
BWLD Weakness
  • Increasing costs and expenses

  • Fluctuating prices 

  • Growth in same stores sales is slowing

 

 

BWLD Intrinsic Value

EPSttm 4.41 Year EPS
EPS GROWTH(Assumption) 1.10 2014 4.85
PE 36.52 2015 5.34
DIVEDEND PAYOUT 0% 2016 5.87
EXPECTED STOCK RETURN 1.10 2017
2018
2019
6.46
7.10
7.81
Forecasted Stock Price in 2022 417.73 2020 8.59
Earnings Per Share after 10th year 11.44 2021
2022
2023
9.45
10.40
11.44
TOTAL EPS 77.31
TOTAL DIVIDENDS 0.00
Forecasted Stock Price in 2022-Dividends 417.73
Net Present Value 161.05
EPS Growth Value
8.00% 134.05
8.50% 140.39
9.00% 147
9.50% 153.88
10.50% 168.53
11.00% 176.32
11.50% 184.41
Based on the prospects of the company the valuation range is from $134.05 to $184.41.

Stock Valuation Model & Intrinsic Value Definitions

Current Price Level

Investors should keep an eye open for stocks that are trading within 10% of their 52-week highs, as it is likely to continue in its upward trend. BWLD's 52 week high is $167.36 current price is $160.86, is 4% below 52 week high.

P/E Ratio

The Price/Earnings (P/E) ratio, based on the greater of the current PE or the PE using average earnings over the last 3 fiscal years, must be "moderate", which in this model states is not greater than 15. Stocks with moderate P/Es are more defensive by nature. The company has a P/E ratio of 36.55 above the average industry P/E ratio of 28.07 and is above the S&P 500 P/E ratio of 17.83.

Insider Ownership

When there is strong insider ownership which we define as 8% or more, management is more likely to act in the best interest of the company, as their interests are right in line with that of the shareholders. Insiders own 13.69% of BWLD stock. Management's representation is large enough. This does satisfy our minimum requirement; companies that pass this test are more attractive to our valuation model

Technical Analysis

The model is using several technical indicators (MACD, RSI, MFI, OBV, position Indicators) to forecast the trend of the stock for 6 and 12 months, and assign a value.

BWLD is trading in the range of $148.26 - $167.36 in the past 30 days. The stock has been showing support at $147.00 and resistance in the $166.00 range. The stock is trading above the 50-Day Moving Average and above the 200-Day Moving Average. The RSI(14) is 59.13. Our indicators give a bullish view on BWLD.

Financials

The financial health of the company the higher the better, we evaluate all the financial ratios of the company.

 

Sentiment

Investor’s sentiment for the stock.

Analyst Ratings

The model assigns a value according to analyst’s recommendation for the stock. Analyst rating on Reuters.com is 6 Buy, 4 Outperform, 10 Hold, 1 Underperform and 1 Sell.

Earnings Consistency

We are searching for EPS numbers that are better than the previous year's. One dip is allowed, but the following year's earnings should be higher than the previous year. BWLD’s annual EPS for the last 5 years were 1.69, 2.10, 2.73, 3.06, 3.79 this type of earnings action is positive.

Total Debt/Equity

The company must have a low Debt/Equity ratio, which indicates a strong balance sheet. The Debt/Equity ratio should not be greater than 20% or should be less than the average Debt/Equity for its industry. BWLD’s have total debt/equity ratio of 7.09% which is positive.

 

EPS This Quarter VS Same Quarter Last Year

The EPS growth for this quarter relative to the same quarter a year earlier is above the minimum 15% that this model likes to see for a "good" growth company. Stocks with improving earnings are worthy of your extra attention. BWLD’s EPS growth for this quarter relative to the same quarter a year earlier is 71.26%, above our target.

 

Annual Earnings Growth

This stock valuation model looks for annual earnings growth above 12%, but prefers higher than 20%. BWLD’s annual earnings growth rate over the past five years is 22.80%, above the target growth rate.

1Tradespoon Score and Outlook: This score conveys Tradespoon’s long-term outlook of 1 to 5 years for a particular stock. Tradespoon uses proprietary methods to rate its trading picks on a scale from 1 to 10, with a 10 being the most favorable expected risk and return outlook. To determine a stock’s rating, Tradespoon uses an advanced algorithm that factors in fundamental and technical analysis to determine a stock's expected risk and return.