Intrinsic value of HD Supply Holdings - HDS

Previous Close

$30.39

  Intrinsic Value

$22.68

stock screener

  Rating & Target

sell

-25%

  Value-price divergence*

+286%

Previous close

$30.39

 
Intrinsic value

$22.68

 
Up/down potential

-25%

 
Rating

sell

 
Value-price divergence*

+286%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of HDS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 6.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  4.44
  3.20
  3.38
  3.54
  3.69
  3.82
  3.94
  4.04
  4.14
  4.23
  4.30
  4.37
  4.44
  4.49
  4.54
  4.59
  4.63
  4.67
  4.70
  4.73
  4.76
  4.78
  4.80
  4.82
  4.84
  4.86
  4.87
  4.88
  4.90
  4.91
  4.92
Revenue, $m
  7,439
  7,677
  7,937
  8,218
  8,521
  8,846
  9,194
  9,566
  9,962
  10,383
  10,830
  11,303
  11,805
  12,335
  12,895
  13,487
  14,111
  14,770
  15,464
  16,195
  16,966
  17,777
  18,631
  19,529
  20,474
  21,469
  22,514
  23,614
  24,770
  25,985
  27,262
Variable operating expenses, $m
 
  6,985
  7,211
  7,456
  7,721
  8,005
  8,308
  8,633
  8,978
  9,345
  9,735
  9,861
  10,299
  10,761
  11,250
  11,766
  12,311
  12,885
  13,491
  14,129
  14,801
  15,509
  16,254
  17,038
  17,862
  18,730
  19,642
  20,602
  21,610
  22,670
  23,784
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  6,827
  6,985
  7,211
  7,456
  7,721
  8,005
  8,308
  8,633
  8,978
  9,345
  9,735
  9,861
  10,299
  10,761
  11,250
  11,766
  12,311
  12,885
  13,491
  14,129
  14,801
  15,509
  16,254
  17,038
  17,862
  18,730
  19,642
  20,602
  21,610
  22,670
  23,784
Operating income, $m
  612
  692
  726
  761
  800
  842
  886
  933
  984
  1,038
  1,095
  1,442
  1,506
  1,574
  1,645
  1,720
  1,800
  1,884
  1,973
  2,066
  2,164
  2,268
  2,377
  2,491
  2,612
  2,739
  2,872
  3,012
  3,160
  3,315
  3,478
EBITDA, $m
  714
  994
  1,028
  1,064
  1,103
  1,145
  1,190
  1,239
  1,290
  1,344
  1,402
  1,463
  1,528
  1,597
  1,669
  1,746
  1,827
  1,912
  2,002
  2,097
  2,196
  2,301
  2,412
  2,528
  2,651
  2,779
  2,915
  3,057
  3,207
  3,364
  3,530
Interest expense (income), $m
  296
  278
  289
  301
  314
  328
  343
  360
  377
  395
  415
  436
  458
  481
  506
  532
  559
  588
  619
  651
  685
  721
  759
  799
  841
  885
  931
  980
  1,031
  1,085
  1,141
Earnings before tax, $m
  343
  415
  436
  460
  486
  513
  543
  574
  607
  642
  680
  1,006
  1,048
  1,092
  1,139
  1,189
  1,241
  1,296
  1,354
  1,415
  1,479
  1,546
  1,618
  1,692
  1,771
  1,854
  1,941
  2,033
  2,129
  2,230
  2,337
Tax expense, $m
  139
  112
  118
  124
  131
  139
  146
  155
  164
  173
  184
  272
  283
  295
  308
  321
  335
  350
  365
  382
  399
  418
  437
  457
  478
  501
  524
  549
  575
  602
  631
Net income, $m
  196
  303
  319
  336
  355
  375
  396
  419
  443
  469
  496
  734
  765
  797
  832
  868
  906
  946
  988
  1,033
  1,079
  1,129
  1,181
  1,235
  1,293
  1,353
  1,417
  1,484
  1,554
  1,628
  1,706

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  75
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  5,707
  5,883
  6,082
  6,297
  6,529
  6,779
  7,046
  7,330
  7,634
  7,956
  8,299
  8,662
  9,046
  9,452
  9,881
  10,335
  10,813
  11,318
  11,850
  12,410
  13,000
  13,622
  14,276
  14,965
  15,689
  16,451
  17,252
  18,095
  18,981
  19,912
  20,891
Adjusted assets (=assets-cash), $m
  5,632
  5,883
  6,082
  6,297
  6,529
  6,779
  7,046
  7,330
  7,634
  7,956
  8,299
  8,662
  9,046
  9,452
  9,881
  10,335
  10,813
  11,318
  11,850
  12,410
  13,000
  13,622
  14,276
  14,965
  15,689
  16,451
  17,252
  18,095
  18,981
  19,912
  20,891
Revenue / Adjusted assets
  1.321
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
  1.305
Average production assets, $m
  426
  438
  452
  468
  486
  504
  524
  545
  568
  592
  617
  644
  673
  703
  735
  769
  804
  842
  881
  923
  967
  1,013
  1,062
  1,113
  1,167
  1,224
  1,283
  1,346
  1,412
  1,481
  1,554
Working capital, $m
  1,004
  975
  1,008
  1,044
  1,082
  1,123
  1,168
  1,215
  1,265
  1,319
  1,375
  1,436
  1,499
  1,567
  1,638
  1,713
  1,792
  1,876
  1,964
  2,057
  2,155
  2,258
  2,366
  2,480
  2,600
  2,727
  2,859
  2,999
  3,146
  3,300
  3,462
Total debt, $m
  3,812
  3,959
  4,125
  4,304
  4,497
  4,705
  4,927
  5,164
  5,416
  5,685
  5,969
  6,271
  6,591
  6,929
  7,286
  7,663
  8,062
  8,481
  8,924
  9,390
  9,881
  10,398
  10,943
  11,516
  12,118
  12,752
  13,419
  14,120
  14,857
  15,632
  16,446
Total liabilities, $m
  4,747
  4,894
  5,060
  5,239
  5,432
  5,640
  5,862
  6,099
  6,351
  6,620
  6,904
  7,206
  7,526
  7,864
  8,221
  8,598
  8,997
  9,416
  9,859
  10,325
  10,816
  11,333
  11,878
  12,451
  13,053
  13,687
  14,354
  15,055
  15,792
  16,567
  17,381
Total equity, $m
  960
  988
  1,022
  1,058
  1,097
  1,139
  1,184
  1,232
  1,282
  1,337
  1,394
  1,455
  1,520
  1,588
  1,660
  1,736
  1,817
  1,901
  1,991
  2,085
  2,184
  2,288
  2,398
  2,514
  2,636
  2,764
  2,898
  3,040
  3,189
  3,345
  3,510
Total liabilities and equity, $m
  5,707
  5,882
  6,082
  6,297
  6,529
  6,779
  7,046
  7,331
  7,633
  7,957
  8,298
  8,661
  9,046
  9,452
  9,881
  10,334
  10,814
  11,317
  11,850
  12,410
  13,000
  13,621
  14,276
  14,965
  15,689
  16,451
  17,252
  18,095
  18,981
  19,912
  20,891
Debt-to-equity ratio
  3.971
  4.010
  4.040
  4.070
  4.100
  4.130
  4.160
  4.190
  4.220
  4.250
  4.280
  4.310
  4.340
  4.360
  4.390
  4.410
  4.440
  4.460
  4.480
  4.500
  4.520
  4.540
  4.560
  4.580
  4.600
  4.610
  4.630
  4.640
  4.660
  4.670
  4.690
Adjusted equity ratio
  0.157
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168
  0.168

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  196
  303
  319
  336
  355
  375
  396
  419
  443
  469
  496
  734
  765
  797
  832
  868
  906
  946
  988
  1,033
  1,079
  1,129
  1,181
  1,235
  1,293
  1,353
  1,417
  1,484
  1,554
  1,628
  1,706
Depreciation, amort., depletion, $m
  102
  301
  302
  303
  303
  304
  304
  305
  306
  307
  307
  21
  22
  23
  25
  26
  27
  28
  29
  31
  32
  34
  35
  37
  39
  41
  43
  45
  47
  49
  52
Funds from operations, $m
  389
  604
  621
  639
  658
  678
  700
  724
  749
  775
  804
  756
  788
  821
  856
  893
  933
  974
  1,017
  1,063
  1,112
  1,163
  1,216
  1,273
  1,332
  1,394
  1,460
  1,529
  1,601
  1,677
  1,758
Change in working capital, $m
  -124
  30
  33
  36
  38
  41
  44
  47
  50
  53
  57
  60
  64
  67
  71
  75
  79
  84
  88
  93
  98
  103
  108
  114
  120
  126
  133
  140
  147
  154
  162
Cash from operations, $m
  513
  574
  588
  603
  619
  637
  656
  677
  699
  722
  747
  696
  724
  754
  785
  818
  853
  890
  929
  970
  1,014
  1,060
  1,108
  1,158
  1,212
  1,268
  1,327
  1,389
  1,454
  1,523
  1,595
Maintenance CAPEX, $m
  0
  -14
  -15
  -15
  -16
  -16
  -17
  -17
  -18
  -19
  -20
  -21
  -21
  -22
  -23
  -25
  -26
  -27
  -28
  -29
  -31
  -32
  -34
  -35
  -37
  -39
  -41
  -43
  -45
  -47
  -49
New CAPEX, $m
  -81
  -12
  -15
  -16
  -17
  -19
  -20
  -21
  -23
  -24
  -25
  -27
  -29
  -30
  -32
  -34
  -36
  -38
  -40
  -42
  -44
  -46
  -49
  -51
  -54
  -57
  -60
  -63
  -66
  -69
  -73
Cash from investing activities, $m
  -21
  -26
  -30
  -31
  -33
  -35
  -37
  -38
  -41
  -43
  -45
  -48
  -50
  -52
  -55
  -59
  -62
  -65
  -68
  -71
  -75
  -78
  -83
  -86
  -91
  -96
  -101
  -106
  -111
  -116
  -122
Free cash flow, $m
  492
  548
  558
  572
  586
  602
  620
  638
  658
  679
  702
  648
  674
  701
  730
  760
  792
  826
  862
  899
  939
  981
  1,025
  1,072
  1,121
  1,172
  1,227
  1,284
  1,344
  1,407
  1,473
Issuance/(repayment) of debt, $m
  -664
  154
  165
  179
  193
  207
  222
  237
  252
  268
  285
  302
  320
  338
  357
  377
  398
  420
  443
  466
  491
  517
  544
  573
  603
  634
  667
  701
  737
  775
  814
Issuance/(repurchase) of shares, $m
  -1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -687
  154
  165
  179
  193
  207
  222
  237
  252
  268
  285
  302
  320
  338
  357
  377
  398
  420
  443
  466
  491
  517
  544
  573
  603
  634
  667
  701
  737
  775
  814
Total cash flow (excl. dividends), $m
  -194
  703
  724
  751
  780
  810
  842
  875
  910
  947
  987
  950
  993
  1,039
  1,087
  1,137
  1,190
  1,246
  1,304
  1,366
  1,430
  1,498
  1,570
  1,645
  1,724
  1,806
  1,893
  1,985
  2,081
  2,182
  2,287
Retained Cash Flow (-), $m
  -216
  -28
  -33
  -36
  -39
  -42
  -45
  -48
  -51
  -54
  -58
  -61
  -65
  -68
  -72
  -76
  -80
  -85
  -89
  -94
  -99
  -104
  -110
  -116
  -122
  -128
  -135
  -142
  -149
  -156
  -164
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  674
  690
  715
  741
  768
  797
  827
  859
  893
  929
  889
  929
  971
  1,015
  1,061
  1,110
  1,161
  1,215
  1,272
  1,331
  1,394
  1,460
  1,529
  1,602
  1,678
  1,759
  1,843
  1,932
  2,025
  2,123
Discount rate, %
 
  11.00
  11.55
  12.13
  12.73
  13.37
  14.04
  14.74
  15.48
  16.25
  17.06
  17.92
  18.81
  19.75
  20.74
  21.78
  22.87
  24.01
  25.21
  26.47
  27.80
  29.19
  30.65
  32.18
  33.79
  35.48
  37.25
  39.11
  41.07
  43.12
  45.28
PV of cash for distribution, $m
 
  608
  555
  507
  459
  410
  362
  316
  272
  230
  192
  145
  117
  93
  72
  55
  41
  30
  21
  15
  10
  6
  4
  2
  1
  1
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

HD Supply Holdings, Inc. operates as an industrial distributor in North America. The company’s Facilities Maintenance segment offers electrical and lighting items, plumbing, appliances, janitorial supplies, hardware, kitchen and bath cabinets, window coverings, textiles and guest amenities, healthcare maintenance, and water and wastewater treatment products, as well as heating, ventilating, and air conditioning products. Its Waterworks segment provides pipes, fittings, valves, hydrants, and meters for use in the construction, maintenance, and repair of water and waste-water systems, as well as fire-protection systems; and smart meters, fusible piping solutions, and engineered treatment plant products and services. The company’s Construction & Industrial—White Cap segment offers tilt-up brace systems, forming and shoring systems, concrete chemicals, hand and power tools, cutting tools, rebar, ladders, safety and fall arrest equipment, screws and fasteners, sealants and adhesives, drainage pipes, geo-synthetics, erosion and sediment control equipment, and other engineered materials used in non-residential and residential construction. Its Corporate & Other segment provides home improvement solutions, such as light remodeling and construction supplies, kitchen and bath cabinets, windows, plumbing materials, electrical equipment, and other products; and interior solutions comprising floorings, cabinets, countertops, and window coverings, as well as design center services. It serves contractors, maintenance professionals, home builders, industrial businesses, and government entities. The company was formerly known as HDS Investment Holding, Inc. and changed its name to HD Supply Holdings, Inc. in April 2013. HD Supply Holdings, Inc. is headquartered in Atlanta, Georgia.

FINANCIAL RATIOS  of  HD Supply Holdings (HDS)

Valuation Ratios
P/E Ratio 31.1
Price to Sales 0.8
Price to Book 6.4
Price to Tangible Book
Price to Cash Flow 11.9
Price to Free Cash Flow 14.1
Growth Rates
Sales Growth Rate 4.4%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -5.8%
Cap. Spend. - 3 Yr. Gr. Rate -9.2%
Financial Strength
Quick Ratio 5
Current Ratio 0
LT Debt to Equity 395.6%
Total Debt to Equity 397.1%
Interest Coverage 2
Management Effectiveness
Return On Assets 6.3%
Ret/ On Assets - 3 Yr. Avg. 69.4%
Return On Total Capital 4%
Ret/ On T. Cap. - 3 Yr. Avg. 11.7%
Return On Equity 23%
Return On Equity - 3 Yr. Avg. -6125.8%
Asset Turnover 1.3
Profitability Ratios
Gross Margin 34%
Gross Margin - 3 Yr. Avg. 33.5%
EBITDA Margin 10%
EBITDA Margin - 3 Yr. Avg. 10.3%
Operating Margin 8.2%
Oper. Margin - 3 Yr. Avg. 8%
Pre-Tax Margin 4.6%
Pre-Tax Margin - 3 Yr. Avg. 2.7%
Net Profit Margin 2.6%
Net Profit Margin - 3 Yr. Avg. 7.8%
Effective Tax Rate 40.5%
Eff/ Tax Rate - 3 Yr. Avg. -735.8%
Payout Ratio 0%

HDS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the HDS stock intrinsic value calculation we used $7439 million for the last fiscal year's total revenue generated by HD Supply Holdings. The default revenue input number comes from 2017 income statement of HD Supply Holdings. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our HDS stock valuation model: a) initial revenue growth rate of 3.2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 11%, whose default value for HDS is calculated based on our internal credit rating of HD Supply Holdings, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of HD Supply Holdings.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of HDS stock the variable cost ratio is equal to 91.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for HDS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 7.3% for HD Supply Holdings.

Corporate tax rate of 27% is the nominal tax rate for HD Supply Holdings. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the HDS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for HDS are equal to 5.7%.

Life of production assets of 32.3 years is the average useful life of capital assets used in HD Supply Holdings operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for HDS is equal to 12.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $960 million for HD Supply Holdings - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 199.586 million for HD Supply Holdings is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of HD Supply Holdings at the current share price and the inputted number of shares is $6.1 billion.

RELATED COMPANIES Price Int.Val. Rating
GWW W.W. Grainger 161.39 172.88  hold
FAST Fastenal 40.68 27.68  sell
WSO Watsco 145.26 98.32  sell
MSM MSC Industrial 67.28 64.72  hold
AXE Anixter Intern 71.05 141.17  str.buy
WCC Wesco Internat 50.05 56.64  hold

COMPANY NEWS

▶ Company News for June 07, 2017   [Jun-07-17 10:34AM  Zacks]
▶ HD Supply to sell local Waterworks unit   [Jun-06-17 05:55PM  American City Business Journals]
▶ Earnings Calendar, Analyst Estimates And Stocks To Watch   [05:23PM  Investor's Business Daily]
▶ HD Supply Crashes After Earnings Miss, Waterworks Sale   [04:04PM  Investor's Business Daily]
▶ A Test Case for Industrial Breakups   [03:23PM  Bloomberg]
▶ Story Stocks from Briefing.com   [09:27AM  Briefing.com]
▶ HD Supply misses 1Q profit forecasts   [06:12AM  Associated Press]
▶ One Stock Near Sell Signal, One Near Buy Zone: Investing Action Plan   [Jun-05-17 05:19PM  Investor's Business Daily]
▶ Profits push market past government news   [Jun-02-17 07:13PM  CNBC Videos]
Stock chart of HDS Financial statements of HDS
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.