Thoughts on Jos. A. Bank Clothiers Inc (JOSB) Valuation

Page 1 of 2

Jos. A Bank Valuation

Starting off with some basic company highs and lows to give you an overview to work with. Jotting down this information is like stretching and warming up before you begin an intense workout.

Highlights

  • FCF positive retailer since 2004
  • Has increased shareholders equity every year for more than 10 years
  • No debt
  • No intangibles or goodwill on the balance sheet
  • Cash adjusted PE is 10
  • No financial risk
  • TTM Piotroski score of 8

Lowlights

  • Drop in ROE and CROIC from the highs of 20% in 2007 to 13% TTM
  • Drop in ROE and CROIC resulting from margin decrease
  • Cash conversion cycle of 260 days is more than twice the length of competitor Men’s Warehouse
  • Recent inventory mix issues caused big miss in earnings
  • Company is known for ridiculously big sales all the time

These highlights and lowlights give you a good idea about the company. Nothing fancy, but it includes points from all three financial statements.

The Valuation Has Changed and Here’s Why

On June 21, the company released a press release that it is looking to acquire companies.

I interpret this as a company slowing down. Whatever the company has achieved until June 21, it’s not as important because this new piece of information changes the perspective of the valuation and investment.

Jos. A. Bank Clothiers Inc (NASDAQ:JOSB)Until 2013 results came in, you could expect Jos. A. Bank Clothiers Inc (NASDAQ:JOSB) to grow at 10-15%. And why not? It has a century of experience and decades of consistent and trust worthy performance. It’s an elite retailer.

However, there is a big difference between a retailer like Jos. A. Bank Clothiers Inc (NASDAQ:JOSB) acquiring companies and Google making acquisitions. Google acquires companies throughout the year, not for growth, but to acquire intellectual property, talent, eliminate potential competitors and improve inefficiencies. It doesn’t even matter if the business is different because Google can make it mingle or they cut it off.

I can’t say the same for Jos. A. Bank Clothiers Inc (NASDAQ:JOSB).

They sell suits and mens attire and that’s all they have ever done. The management does not have experience with acquisitions and to bring in a whole new brand or retail strategy could seriously do damage to the company.

The only benefit I can see is the quick, short-term fix in EPS that an acquisition will provide.

Jos. A Bank Valuation Ranges

If I assumed that Jos. A. Bank Clothiers Inc (NASDAQ:JOSB) would continue doing what it has always done, then I’m confident that the fair value is in the $40 – $45 range.

But things have turned in a different direction. More competition from other mid tier stores like Macy’s and slowing sales for both retail stores and the internet requires an adjustment to the expectations.

New stores will open, but with retail, new stores always have lower sales. As it matures, then sales increases.

While FCF is positive, it has fallen from the highs of $106m in 2011 to $84.5m in 2013. That’s a 20% drop.

What if FCF is zero going forward? How much will Jos. A. Bank Clothiers Inc (NASDAQ:JOSB) be worth?

  • DCF with 0% growth is $28
  • Tangible book value is $24
  • NCAV is $19
  • Current price is $41

That’s good downside protection on the stock and it provides a base value to work with.

Page 1 of 2
Comments
Insider Monkey Small Cap Strategy
Insider Monkey Small Cap Strategy

Insider Monkey beat the market by 52 percentage points in 24 months. Our beta is only 1.2 (don't click this link if beating the market isn't important to you).

Lists

Best Selling Comic Books of All Time

A-list Actors who Sabotaged Their Career

Rappers With a College Degree

The Best Jazz Albums of all Time

The Most Influential Jazz Musicians

The World’s Most Famous Photographers

The Best Oscar-Winning Songs

Most Influential Choreographers Ever

Most Expensive Department Stores in the World

The Most Expensive Stolen Paintings in the World

The World’s Most Expensive Teas

Top Oscar Record Holders

The Most Expensive Flowers in the World

Countries With a Booming Film Industry

Most Expensive Cupcakes in the World

Uncommon European Escapes

The Most Stolen Artists in History

Best Travel Destinations in Australia

World’s Most Expensive Musical Instruments

World’s Most Famous Animals

Most Expensive Cakes in the World

Most Expensive Kosher Champagne in the World

Most Expensive Kosher Wine in the World

The Most Surprisingly Dark Fairy Tales

Most Popular Travel Destinations in Asia

The 10 Most Expensive Dresses Ever Worn to the Oscars

World’s Most Visited Art Museums

Best Countries for Photographers to Work in

Best Paid Jobs in the Film Industry

The Most Renowned Recovered Paintings Ever

Child Stars That Turned out Just Fine

Books That Were Banned in the Past Century

World’s Richest Dancers

Best Remedies against Bad Breath

Foods That Improve Your Skin Texture

Best-Selling Children’s Books of all Time

Foods That Boost Your Libido

Best-Selling Books of all Time

The Most Expensive Academy Awards Jewelry in History

Most Expensive Japanese Restaurant In New York City

The Best B-Boy Movies

Most Awesome Hip Hop Documentaries

Foods That Stain Your Teeth

Richest Doctors in the World

The Best Movie Sountracks Ever

The Highest Grossing Musicals on Broadway

The Most Successful Reality TV Stars

Cheapest Cities to Visit in the US

Most Expensive Summer Camps

Most Expensive Animals in the World

Subscribe

Enter your email:

Delivered by FeedBurner

X

Thanks! An email with instructions is sent to !

Your email already exists in our database. Click here to go to your subscriptions

Insider Monkey returned 129% in 2.5 years!! Wondering How?

Download a complete edition of our newsletter for free!