Reverse discounted cash flow (DCF) model

Search documents
Klarna (KLAR) IPO Update: Don't Buy Now Or Later
Forbes· 2025-09-03 22:50
Core Viewpoint - Klarna is attempting to re-launch its IPO with a targeted valuation of $13-$14 billion, down from a previous expectation of $15 billion, but the stock is deemed unattractive for investors [3][5][38] Company Overview - Klarna provides buy now, pay later (BNPL) loans to consumers, experiencing strong revenue growth but facing challenges in profitability and competition [4][5] - The company grew its revenue by 22% compounded annually from 2022 to 2024, with a 24% year-over-year growth in 2024 and a 15% year-over-year growth in the first half of 2025 [7] Financial Performance - Despite revenue growth, Klarna's Core Earnings are declining, with a loss of -$132 million in the first half of 2025, following a previous loss of -$43 million in 2024 [7][10] - Total expenses as a percentage of revenue were 151% in 2022, decreasing to 104% in 2024, but rising again to 109% in the first half of 2025 [9] Market Trends - The BNPL industry is growing, with Klarna identifying a serviceable addressable market of $500 billion based on consumer retail and travel spending [11] - The company has the highest gross merchandise volume (GMV) among its BNPL peers, generating $112 billion in GMV compared to Affirm's $34 billion and Afterpay's $8.2 billion [13] Competitive Landscape - Klarna faces significant competition from both pure-play BNPL firms and traditional banking institutions offering similar services [19][20] - The company has the second lowest NOPAT margin and return on invested capital among its main competitors, indicating a competitive disadvantage [20][22] Valuation Concerns - The projected IPO valuation of $13.5 billion implies unrealistic growth expectations, requiring Klarna to achieve a 24% compounded annual growth rate and improve margins significantly [39][41] - Various scenarios suggest substantial downside risks to the stock, with potential valuations ranging from $6.2 billion to $10 billion based on different growth and margin improvement assumptions [42][44] Governance and Regulatory Issues - Klarna's dual-class share structure limits voting power for new investors, concentrating control with existing shareholders [32][33] - As a foreign private issuer, Klarna is exempt from certain U.S. regulatory requirements, which may reduce investor protections [34][35]
Meritage Homes: A Building Stock For All Seasons
Forbes· 2025-05-30 15:15
Core Thesis - Meritage Homes (MTH) is positioned to gain market share and deliver homes efficiently while returning capital to shareholders, despite a challenging housing market outlook [1][2] Industry Overview - The U.S. housing market is currently undersupplied by 3.7 million units, contributing to decreased housing affordability [3] - The average sales price of new homes in the U.S. increased from approximately $332,000 in February 2020 to around $404,000 in March 2025 [5] Company Performance - Meritage Homes has increased its market share of U.S. new one-family homes from 1.3% in 2017 to 2.3% in the TTM [6] - The company recorded its second-highest first-quarter orders and closings in 1Q25, with 61% of homes closed sold within the same quarter, up from 48% the previous year [8][10] - Revenue and net operating profit after-tax (NOPAT) grew by 11% and 17% respectively from 2014 through TTM ending 1Q25, with NOPAT margin improving from 7% in 2014 to 11% in TTM [12] Financial Metrics - Meritage Homes generated $1.1 billion in free cash flow (FCF) from 2019 through 1Q25, representing 26% of enterprise value [18] - The company has returned $665 million to shareholders during the same period, including $179 million in dividends and $486 million in share repurchases [18][15] - The current dividend yield is 2.5%, with potential for a combined yield of 4.8% when factoring in share repurchases [14][16] Challenges - High mortgage rates have risen significantly, with the average 30-year fixed-rate mortgage at 6.8% in May 2025, making home purchases more expensive [19] - Meritage Homes' average selling price on home closings fell by 6% year-over-year in 1Q25, attributed to increased financial incentives [23] - The company's NOPAT margin decreased from 12% in 1Q24 to 8.6% in 1Q25 due to these pressures [23] Valuation Insights - At a current price of $67 per share, the market implies a permanent 30% decline in profits, despite historical growth rates of 21% compounded annually over the last five years [24] - If the company maintains historical growth rates, the stock could see a potential upside of over 40%, with a target price of $97 per share [26]