SlideShare a Scribd company logo
1 of 14
Download to read offline
Source:
Whole Foods Market (WFM)
Recommendation: Buy
Analyst
Carl Schiro
cschiro@nd.edu
Price Target: $39.15
Source:
Company Overview
Geographic BreakdownBackground
Form 10k, Statista, Whole Foods
• Headquartered in Austin, Texas where it was
founded in September 1980
• Supermarket chain retailer of natural and
organic foods that are free of artificial
preservatives, sweeteners, and hydrogenated
fats
• 5th largest public food retailer in US
• Has over 91,000 employees and 431
supermarkets in the US, Canada, and the UK
• Receives an average of 8,000,000 customers
per week
Revenue by Offering Sector Geographic Diversity
Number of Stores at End of Year
311
335
362
399
431
0
50
100
150
200
250
300
350
400
450
500
2011 2012 2013 2014 2015
Growing Market Size Geographic Diversity
Source:
Financial & Industry Metrics
Financial Summary
S&P Capital IQ, www.wholefoods.com, Form 10 Q,, Yahoo Finance
Key Metric WFM Industry
EV/EBITDA 7.20x 10.95x
EV/Revenue 0.60x 0.70x
Price/Earnings 20.52x 17.95x
Financial Summary Stock Charts (1 Year & 5 Year)
Stock Charts (1 Year & 5 Year)
Stock Data
Current Price 30.25
52 Week Price Range 28.07-50.46
50-Day Moving Average 31.94
Estimated Beta 0.817253
Market Cap 9.82B
Shares Out (mil) 324.62
Average Daily Vol (mil) 5.648
Institutional Ownership 80.80%
Insider Ownership 0.81%
Dividend Yield 1.80%
NTM P/E 18.67x
EV/EBITDA 7.20x
Debt/EV 1.60%
Gross Margin (LTM) 35.20%
EBITDA Margin (LTM) 9.10%
Source:
Financial Performance
2014 Form 10-K, MSN Finance, NDIC Projections, S&P Capital IQ
Operating Cash Flow
Return on Invested Capital
EBITDA and EBITDA Margin
Revenue
Source:
Strategic Positioning
Solutions Offerings and Product Expertise
• Own brands generated over $2.1 billion in
sales during 2015
• Currently features 5,300 SKUs, which
accounted for 14% of total retail sales
• Approximately 50% of these exclusive brands
were either characterized as “Certified
Organic” or “Non-GMO Project Verified
• 100 new dietary supplements launched in
2015 alone
Form 10k and 10Q, Yahoo Finance,
• In 2003, Whole Foods became the first
national “Certified Organic” grocer
• Remains the only national supermarket with
all store departments and operations certified
• Some facilities have been certified through
own handling plans, including Allegro Coffee™
line and 365 Organic Everyday Value™
product line
• Stores offer more than 25,000 organic SKUs,
comprising about 30% of sales
• Company has shown full commitment to
buying from local producers whose products
have higher quality standards
• Allows the supermarket to offer customers
the most savory pick of seasonal products
• Bolsters local economies which gives local
consumers a higher disposable income
• Purchased locally grown produce from over
1,200 farms (24% of produce sold in stores
worldwide)
Certified Organic Retailer
Exclusive Brands
In-Store Experience
• Strives to transform ford shopping from a
chore into dynamic experience by intentionally
designing stores to match store’s mission
• Offers unique product mix that emphasizes
high-quality standards and healthy eating
• Most stores have bike racks, electric vehicle
charging stations, sit-down eating areas and
wine bars, customer service bars, and
taprooms
• CEO: “Stores can serve as third place where
people interact besides home and office”
Commitment to Local
Source:
Growth Strategy
Acquisitions
• In 2015, Whole Foods announced plans to
launch second store format called 365 by
Whole Foods Market
• Mission is to target young people
nationwide by offering fresh, affordable food
through a smaller footprint, curated product
selection, convenience, and technology
• Expects to open 3 stores in 2016 and
another 10 in 2017
• Partnering with local businesses to help
drive traffic to new stores
• In February 2016, Whole Foods signed 5-year
partnership with $2 billion startup Instacart
• 2014: Whole Foods customers saved more
than 970,000 hours using their services
• Now available in over 16 cities which have
seen share of sales increase in high single
digits
• Grocery delivery will expand right alongside
E-Commerce
• Stock price decline due to high prices that
have caused consumers to explore cheaper
alternatives
• Plan on increasing perishables within stores,
which will narrow price gaps on value items
and broaden selection of products at entry-
level price points
• Has been offering discounts and promotions
through Whole Foods app
• Daily downloads of Whole Foods app jumped
from 1,000 to 5,000 in periods after coupons
were introduced
Forbes, Form 10K , S&P Cap IQ
365 by Whole Foods Market
Delivery Methods
Price Competition
Increased in Prepared Foods
• In December 2015, Chef Tien Ho was hired as
new Global VP of Culinary and Hospitality
• Indicates desire to strengthen its prepared
foods sector
• $3 billion high-margin business for Whole
Foods
• Ho already announced a food truck test
amongst many other creative proposals
Source:
Risks
Acquisitions
• Whole Foods ranked 3rd on list of America’s
most reputable retail companies in 2015
• Recently company had serious PR challenges
including overcharging on pre-packaged
goods, selling water for $6, and laying off
1,500 employees
• Has begun to recover by instituting
customer-friendly promotions and other
discounts
• Biggest risk to future is hit to brand
• Pillar to growth of company is announcement
is 365 by Whole Foods Market
• This projects will be located next to existing
store markets
• Reasonable to believe these more affordable
stores will take away business from these
highly profitable locations
• Has been experiencing low same store-growth
compared to the past so new store growth is
essential
• Ultimate goal is 1,200 locations
• Real Estate market becoming competitive
with competitors announcing plans of
growing to over 1,000 locations
• Must continue to expand to keep sales high
and remain dominant player in natural grocer
sector
Forbes, Form 10K , S&P Cap IQ
Brand Erosion
Cannibalization to Existing Locations
Failure to Grow Location Base
Other Risks
• Possibility of poor economic conditions that
would adversely impact consumer spending
• Changes in availability of quality natural and
organic products
• Threat of widespread health epidemic
• Loss of key management or an increased
difficulty in recruiting top talent to firm
Source:
Comparable Companies
LTM 2015E LTM 2015E LTM 2015E
KR The Kroger. Co $37.86 $36,439.50 $48,246.50 0.4x 0.4x 8.4x 9.0x 18.0x 19.1x
UNFI United Natural Foods, Inc. 35.99 1811.50 2255.30 0.3x 0.5x 7.4x 12.9x 13.9x 13.6x
TFM The Fresh Market Inc. 28.43 1336.80 1308.20 0.7x 0.9x 6.9x 8.1x 17.9x 18.1x
SFM Sprouts Farmers Market, Inc. 28.56 4300.10 4454.50 1.2x 1.4x 14.9x 16.0x 32.6x 28.6x
75th Percentile 36.46 12334.95 15402.50 0.83 1.03 10.03 13.68 21.65 21.48
Mean 32.71 10971.98 14066.13 0.65 0.80 9.40 11.50 20.60 19.85
Median 32.28 3055.80 3354.90 0.55 0.70 7.90 10.95 17.95 18.60
25th Percentile 28.53 1692.83 2018.53 0.38 0.48 7.28 8.78 16.90 16.98
WFM WHOLE FOODS MARKET $30.25 $9,819.80 $10,065.80 0.60x 1.00x 7.20x 10.30x 20.52x 21.30x
Implied EV (mean) $10,105.55 $12,437.60 $13,150.60 $16,065.50 $11,498.60 $11,104.10
Implied EV (median) $8,550.85 $10,882.90 $11,052.10 $15,297.15 $10,104.70 $10,446.60
Implied Market Cap (mean) $9,442.55 $11,648.20 $12,487.60 $15,425.50 $10,835.60 $10,441.10
Implied Market Cap (median) $7,887.85 $10,109.30 $10,389.10 $14,656.05 $9,441.70 $9,783.60
Ticker Company Name LTM Revenue
2015E
Revenue
LTM EBITDA
2015E
EBITDAExp. Revenue Growth Exp. EBITDA Growth Margins
1 Year 2 Year 1 Year 2 Year EBITDA
KR The Kroger. Co $109,830.00 $108,872.00 $5,762.00 $5,599.00 1.3% 6.0% 10.1% 7.3% 5.2%
UNFI United Natural Foods, Inc. 8,300.00 8,269.00 302.80 307.70 9.9% 2.2% -1.2% -6.2% 3.6%
TFM The Fresh Market, Inc. 1,857.00 1,818.00 190.80 192.70 5.9% 5.4% 0.3% 2.3% 10.2%
SFM Sprouts Farmers Market, Inc. 3,593.00 3,397.00 299.90 281.50 21.1% 16.8% 13.5% 12.2% 8.3%
WFM WHOLE FOODS MARKET $15,547.00 $15,389.00 $1,399.00 $1,397.00 3.7% 6.1% -2.3% 2.6% 9.1%
Ticker Company Name
Latest Close
Price
Market Cap
(USDmm)
Enterprise
Value (USDmm)
EV/Revenue EV/EBITDA Price/Earnings
Source:
Discounted Cash Flow
S&P Capital IQ,
DCF model
$ in millions 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E
Total Revenue $11,699.0 $12,917.0 $14,194.0 $15,389.0 $15,964.1 $16,936.4 $18,201.7 $20,265.3 $22,061.0
Revenue Growth 15.70% 10.4% 9.9% 8.4% 3.7% 6.1% 7.5% 11.3% 8.9%
Expenses
COGS 7,543.0 8,288.0 9,150.0 9,973.0 10,496.7 11,195.8 12,102.3 13,525.1 14,634.2
Gross Profit 4,155.8 4,629.0 5,044.0 5,416.0 5,467.4 5,740.6 6,099.4 6,740.2 7,426.8
Gross Margin 35.5% 35.8% 35.5% 35.2% 34.2% 33.9% 33.5% 33.3% 33.7%
Operating Expenses 3,412.3 3,746.0 4,110.0 4,538.0 4,601.3 4,855.8 5,181.1 5,699.3 6,326.2
Operating Income (EBIT) 743.5 883.0 934.0 878.0 866.1 884.8 918.3 1,040.9 1,100.7
Income Tax 286.5 343.0 367.0 342.0 355.4 368.6 400.4 445.8 485.3
EBIAT 457.0 540.0 567.0 536.0 510.7 516.2 517.8 595.1 615.3
Cash Flow
EBIAT 457.0 540.0 567.0 536.0 510.7 516.2 517.8 595.1 615.3
D&A 311.6 339.0 377.0 439.0 482.9 531.2 584.3 642.7 707.0
Discretionary Cash Flow 768.6 879.0 944.0 975.0 993.6 1,047.4 1,102.1 1,237.9 1,322.3
Less: Increase in NWC 151.1 130.0 144.0 154.0 44.5 67.1 8.6 140.6 177.1
Less: CapEx 456.2 537.0 710.0 851.0 781.4 815.1 768.0 803.5 800.0
Free Cash Flow 463.5 472.0 378.0 278.0 256.7 299.4 342.7 575.0 699.4
Free Cash Flow Growth 1.83% -19.92% -26.46% -7.66% 16.63% 14.46% 67.79% 21.63% 9.61%
Unlevered Free Cash Flow
WACC 7.09%
Discount Period 1 2 3 4 5
Discount Factor 0.93 0.87 0.81 0.76 0.71
Present Value of Free Cash Flow $239.7 $261.1 $279.1 $437.2 $496.7
Source:
DCF Assumptions and Results
WACC Components
S&P Capital IQ, NDIC valuations, Yahoo Finance
Cost of Equity
Risk-free Rate(1)
4.00%
Market Risk Premium(2)
5.00%
Levered Beta 0.71
Cost of Equity 7.55%
WACC 7.09%
Enterprise Value
Cumulative Present Value of FCF $1,713.8
Terminal Value
Terminal Year EBITDA $1,807.7
Exit Multiple 9.4x
Terminal Value $16,992.24
Discount Factor 71.01%
Present Value of Terminal Value $12,066.4
% of Enterprise Value 87.6%
Enterprise Value $13,780.1
Implied Equity Value and Share Price
Enterprise Value $13,780.1
Less: Total Debt $1,055.0
Plus: Cash & Cash Equivalents $392.0
Implied Equity Value $13,117.1
Implied Share Price $40.41
Shares Outstanding 324.62
Short Term Debt: $3.00
Long Term Debt: $1052.00
Total Debt: $1055.00
Credit Rating: BBB-
WACC Components DCF Results
Debt Structure
Source:
Catalysts & Portfolio Strategy
 Strong strategic positioning within market
that is expected to see double digit increases
within the coming years
 Strategies such as 365 by Whole Foods and
partnering with Instacart will target
millennials who will soon have high
discretionary income, which will help drive
growth within the company
 Innovative management team will keep
company’s brand intact
 If Whole Foods does not continue to expand
both same stores sales growth and new store
development, the drop in stock price should
be expected to continue downward
 Large grocery stores such as Kroger and Wal-
Mart have the ability to offer much lower
prices than Whole Foods for similar products,
so if these operations within these companies
continue to grow, expect the stock to drop
 Failure to restore brand name
Whole Foods, has seen a steep decline in stock price over the last year. This has been attributed to larger supermarkets like
Kroger and Wal-Mart expanding their natural grocer sectors, which has shed a negative light on Whole Foods high prices.
Furthermore, a plethora of negative publicity has only continued the downfall. However, I believe this will change. In a 2015
Nielson Global Health and Wellness Survey, 88% of Americans said they are willing to pay more for healthy food (this number
is even higher amongst millennials). The company will restore itself in the coming years through positive PR campaigns,
opening of new, unique stores, and the advancement of technology platforms. Therefore, I recommend the Notre Dame
Investment Club purchase a stake in Whole Foods Market at a final implied target price of $39.15.
S&P Capital IQ, NDIC valuations,
Upside Downside
Portfolio Strategy and Final Recommendation
Source:
Appendix 1: Income Statement
S&P Capital IQ
Source:
Appendix 2: Balance Sheet
S&P Capital IQ
Source:
Appendix 3: Statement of Cash Flows
S&P Capital IQ

More Related Content

What's hot

Kroger Presentation 2014
Kroger Presentation 2014Kroger Presentation 2014
Kroger Presentation 2014Andre Amoureux
 
Popularity of dairy food in international market (2)
Popularity of dairy food in international market (2)Popularity of dairy food in international market (2)
Popularity of dairy food in international market (2)smkaiser15
 
Marketing relaunch-of-nestle-lemo-and-malta-drink
Marketing relaunch-of-nestle-lemo-and-malta-drinkMarketing relaunch-of-nestle-lemo-and-malta-drink
Marketing relaunch-of-nestle-lemo-and-malta-drinkwishmajid
 
Internationalization Proposal - Chipotle
Internationalization Proposal - ChipotleInternationalization Proposal - Chipotle
Internationalization Proposal - ChipotleSakib Hussain
 
statistic management process of MacDonald
statistic management process of MacDonald statistic management process of MacDonald
statistic management process of MacDonald Praew Praewpat
 
Unilever matrix analysis
Unilever matrix analysisUnilever matrix analysis
Unilever matrix analysisRaja Saqib
 
ReportFinal-Danone
ReportFinal-DanoneReportFinal-Danone
ReportFinal-DanoneAmit Singh
 
Natureview Farm Case Analysis
Natureview Farm Case AnalysisNatureview Farm Case Analysis
Natureview Farm Case AnalysisChirag Gupta
 
Sm Case Jisha & Remya(2)
Sm Case Jisha & Remya(2)Sm Case Jisha & Remya(2)
Sm Case Jisha & Remya(2)guest78d8ca
 
Natureview Farm Study Case -1
Natureview Farm Study Case -1 Natureview Farm Study Case -1
Natureview Farm Study Case -1 Esha Singh
 
MANA 695O - Corporate Governance - Loblaw Case
MANA 695O - Corporate Governance - Loblaw CaseMANA 695O - Corporate Governance - Loblaw Case
MANA 695O - Corporate Governance - Loblaw Casemarhenbun
 
Royco minute soup Case Study 72%
Royco minute soup Case Study 72%Royco minute soup Case Study 72%
Royco minute soup Case Study 72%Oisin Hayes
 
Calavenna Juices International Marketing Plan
Calavenna Juices International Marketing PlanCalavenna Juices International Marketing Plan
Calavenna Juices International Marketing PlanErica Swallow
 
P & G company analysis
P & G company analysis  P & G company analysis
P & G company analysis Ranjit Achary
 

What's hot (20)

Chipotle presentation (1)
Chipotle presentation  (1)Chipotle presentation  (1)
Chipotle presentation (1)
 
20130425 do s 2
20130425 do s 220130425 do s 2
20130425 do s 2
 
Kroger Presentation 2014
Kroger Presentation 2014Kroger Presentation 2014
Kroger Presentation 2014
 
Popularity of dairy food in international market (2)
Popularity of dairy food in international market (2)Popularity of dairy food in international market (2)
Popularity of dairy food in international market (2)
 
Marketing relaunch-of-nestle-lemo-and-malta-drink
Marketing relaunch-of-nestle-lemo-and-malta-drinkMarketing relaunch-of-nestle-lemo-and-malta-drink
Marketing relaunch-of-nestle-lemo-and-malta-drink
 
Internationalization Proposal - Chipotle
Internationalization Proposal - ChipotleInternationalization Proposal - Chipotle
Internationalization Proposal - Chipotle
 
statistic management process of MacDonald
statistic management process of MacDonald statistic management process of MacDonald
statistic management process of MacDonald
 
Kraft Foods
Kraft FoodsKraft Foods
Kraft Foods
 
Client business model
Client business modelClient business model
Client business model
 
Unilever matrix analysis
Unilever matrix analysisUnilever matrix analysis
Unilever matrix analysis
 
ReportFinal-Danone
ReportFinal-DanoneReportFinal-Danone
ReportFinal-Danone
 
Natureview Farm Case Analysis
Natureview Farm Case AnalysisNatureview Farm Case Analysis
Natureview Farm Case Analysis
 
Sm Case Jisha & Remya(2)
Sm Case Jisha & Remya(2)Sm Case Jisha & Remya(2)
Sm Case Jisha & Remya(2)
 
Natureview Farm Study Case -1
Natureview Farm Study Case -1 Natureview Farm Study Case -1
Natureview Farm Study Case -1
 
MANA 695O - Corporate Governance - Loblaw Case
MANA 695O - Corporate Governance - Loblaw CaseMANA 695O - Corporate Governance - Loblaw Case
MANA 695O - Corporate Governance - Loblaw Case
 
Patagonia Brief
Patagonia BriefPatagonia Brief
Patagonia Brief
 
Royco minute soup Case Study 72%
Royco minute soup Case Study 72%Royco minute soup Case Study 72%
Royco minute soup Case Study 72%
 
Wendy's
Wendy'sWendy's
Wendy's
 
Calavenna Juices International Marketing Plan
Calavenna Juices International Marketing PlanCalavenna Juices International Marketing Plan
Calavenna Juices International Marketing Plan
 
P & G company analysis
P & G company analysis  P & G company analysis
P & G company analysis
 

Similar to Whole Foods Stock Pitch

Chipotle mexican grill
Chipotle mexican grillChipotle mexican grill
Chipotle mexican grillMoMu Jung
 
Case Study on Natureview Farm
Case Study on Natureview FarmCase Study on Natureview Farm
Case Study on Natureview FarmSHANTANU AGRAWAL
 
Investor Presentation
Investor PresentationInvestor Presentation
Investor PresentationLilyHills
 
Investor deck (fy17 q3) final
Investor deck (fy17 q3) finalInvestor deck (fy17 q3) final
Investor deck (fy17 q3) finalcloroxir2016
 
Dole foods south carolina final presentation
Dole foods south carolina final presentationDole foods south carolina final presentation
Dole foods south carolina final presentationLos Angeles Southwest
 
Dole foods south carolina final presentation 1
Dole foods south carolina final presentation 1Dole foods south carolina final presentation 1
Dole foods south carolina final presentation 1Los Angeles Southwest
 
Disruptors Breakfast featuring Fashion Tech Companies
Disruptors Breakfast featuring Fashion Tech CompaniesDisruptors Breakfast featuring Fashion Tech Companies
Disruptors Breakfast featuring Fashion Tech CompaniesDeborah Weinswig
 
Investor deck (fy17 q2) final
Investor deck (fy17 q2) finalInvestor deck (fy17 q2) final
Investor deck (fy17 q2) finalcloroxir2016
 
Investor deck (fy17 q2) final v2
Investor deck (fy17 q2) final v2Investor deck (fy17 q2) final v2
Investor deck (fy17 q2) final v2cloroxir2016
 
Oh $@%%%@! The Food Consumer Changed and My Company and I Didn't
Oh $@%%%@!  The Food Consumer Changed and My Company and I Didn'tOh $@%%%@!  The Food Consumer Changed and My Company and I Didn't
Oh $@%%%@! The Food Consumer Changed and My Company and I Didn'tRichard Kochersperger
 
coca cola markting project
coca cola markting projectcoca cola markting project
coca cola markting projectAqsa Nawab
 
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...Surya Adavi
 

Similar to Whole Foods Stock Pitch (20)

Chipotle mexican grill
Chipotle mexican grillChipotle mexican grill
Chipotle mexican grill
 
Natureview case study
Natureview case studyNatureview case study
Natureview case study
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
Natureview
NatureviewNatureview
Natureview
 
Whole Foods Case.pptx
Whole Foods Case.pptxWhole Foods Case.pptx
Whole Foods Case.pptx
 
Case Study on Natureview Farm
Case Study on Natureview FarmCase Study on Natureview Farm
Case Study on Natureview Farm
 
Investor Presentation
Investor PresentationInvestor Presentation
Investor Presentation
 
Investor deck (fy17 q3) final
Investor deck (fy17 q3) finalInvestor deck (fy17 q3) final
Investor deck (fy17 q3) final
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
Strategic Milk Initiative 2007
Strategic Milk Initiative 2007Strategic Milk Initiative 2007
Strategic Milk Initiative 2007
 
Dole foods south carolina final presentation
Dole foods south carolina final presentationDole foods south carolina final presentation
Dole foods south carolina final presentation
 
Dole foods south carolina final presentation 1
Dole foods south carolina final presentation 1Dole foods south carolina final presentation 1
Dole foods south carolina final presentation 1
 
Campbell
CampbellCampbell
Campbell
 
Disruptors Breakfast featuring Fashion Tech Companies
Disruptors Breakfast featuring Fashion Tech CompaniesDisruptors Breakfast featuring Fashion Tech Companies
Disruptors Breakfast featuring Fashion Tech Companies
 
Investor deck (fy17 q2) final
Investor deck (fy17 q2) finalInvestor deck (fy17 q2) final
Investor deck (fy17 q2) final
 
Investor deck (fy17 q2) final v2
Investor deck (fy17 q2) final v2Investor deck (fy17 q2) final v2
Investor deck (fy17 q2) final v2
 
Oh $@%%%@! The Food Consumer Changed and My Company and I Didn't
Oh $@%%%@!  The Food Consumer Changed and My Company and I Didn'tOh $@%%%@!  The Food Consumer Changed and My Company and I Didn't
Oh $@%%%@! The Food Consumer Changed and My Company and I Didn't
 
coca cola markting project
coca cola markting projectcoca cola markting project
coca cola markting project
 
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...
Business Proposal & Proof of Concept for a Restaurant for a Leading Shopping ...
 
Juice n bowls restaurant
Juice n bowls restaurantJuice n bowls restaurant
Juice n bowls restaurant
 

Whole Foods Stock Pitch

  • 1. Source: Whole Foods Market (WFM) Recommendation: Buy Analyst Carl Schiro cschiro@nd.edu Price Target: $39.15
  • 2. Source: Company Overview Geographic BreakdownBackground Form 10k, Statista, Whole Foods • Headquartered in Austin, Texas where it was founded in September 1980 • Supermarket chain retailer of natural and organic foods that are free of artificial preservatives, sweeteners, and hydrogenated fats • 5th largest public food retailer in US • Has over 91,000 employees and 431 supermarkets in the US, Canada, and the UK • Receives an average of 8,000,000 customers per week Revenue by Offering Sector Geographic Diversity Number of Stores at End of Year 311 335 362 399 431 0 50 100 150 200 250 300 350 400 450 500 2011 2012 2013 2014 2015 Growing Market Size Geographic Diversity
  • 3. Source: Financial & Industry Metrics Financial Summary S&P Capital IQ, www.wholefoods.com, Form 10 Q,, Yahoo Finance Key Metric WFM Industry EV/EBITDA 7.20x 10.95x EV/Revenue 0.60x 0.70x Price/Earnings 20.52x 17.95x Financial Summary Stock Charts (1 Year & 5 Year) Stock Charts (1 Year & 5 Year) Stock Data Current Price 30.25 52 Week Price Range 28.07-50.46 50-Day Moving Average 31.94 Estimated Beta 0.817253 Market Cap 9.82B Shares Out (mil) 324.62 Average Daily Vol (mil) 5.648 Institutional Ownership 80.80% Insider Ownership 0.81% Dividend Yield 1.80% NTM P/E 18.67x EV/EBITDA 7.20x Debt/EV 1.60% Gross Margin (LTM) 35.20% EBITDA Margin (LTM) 9.10%
  • 4. Source: Financial Performance 2014 Form 10-K, MSN Finance, NDIC Projections, S&P Capital IQ Operating Cash Flow Return on Invested Capital EBITDA and EBITDA Margin Revenue
  • 5. Source: Strategic Positioning Solutions Offerings and Product Expertise • Own brands generated over $2.1 billion in sales during 2015 • Currently features 5,300 SKUs, which accounted for 14% of total retail sales • Approximately 50% of these exclusive brands were either characterized as “Certified Organic” or “Non-GMO Project Verified • 100 new dietary supplements launched in 2015 alone Form 10k and 10Q, Yahoo Finance, • In 2003, Whole Foods became the first national “Certified Organic” grocer • Remains the only national supermarket with all store departments and operations certified • Some facilities have been certified through own handling plans, including Allegro Coffee™ line and 365 Organic Everyday Value™ product line • Stores offer more than 25,000 organic SKUs, comprising about 30% of sales • Company has shown full commitment to buying from local producers whose products have higher quality standards • Allows the supermarket to offer customers the most savory pick of seasonal products • Bolsters local economies which gives local consumers a higher disposable income • Purchased locally grown produce from over 1,200 farms (24% of produce sold in stores worldwide) Certified Organic Retailer Exclusive Brands In-Store Experience • Strives to transform ford shopping from a chore into dynamic experience by intentionally designing stores to match store’s mission • Offers unique product mix that emphasizes high-quality standards and healthy eating • Most stores have bike racks, electric vehicle charging stations, sit-down eating areas and wine bars, customer service bars, and taprooms • CEO: “Stores can serve as third place where people interact besides home and office” Commitment to Local
  • 6. Source: Growth Strategy Acquisitions • In 2015, Whole Foods announced plans to launch second store format called 365 by Whole Foods Market • Mission is to target young people nationwide by offering fresh, affordable food through a smaller footprint, curated product selection, convenience, and technology • Expects to open 3 stores in 2016 and another 10 in 2017 • Partnering with local businesses to help drive traffic to new stores • In February 2016, Whole Foods signed 5-year partnership with $2 billion startup Instacart • 2014: Whole Foods customers saved more than 970,000 hours using their services • Now available in over 16 cities which have seen share of sales increase in high single digits • Grocery delivery will expand right alongside E-Commerce • Stock price decline due to high prices that have caused consumers to explore cheaper alternatives • Plan on increasing perishables within stores, which will narrow price gaps on value items and broaden selection of products at entry- level price points • Has been offering discounts and promotions through Whole Foods app • Daily downloads of Whole Foods app jumped from 1,000 to 5,000 in periods after coupons were introduced Forbes, Form 10K , S&P Cap IQ 365 by Whole Foods Market Delivery Methods Price Competition Increased in Prepared Foods • In December 2015, Chef Tien Ho was hired as new Global VP of Culinary and Hospitality • Indicates desire to strengthen its prepared foods sector • $3 billion high-margin business for Whole Foods • Ho already announced a food truck test amongst many other creative proposals
  • 7. Source: Risks Acquisitions • Whole Foods ranked 3rd on list of America’s most reputable retail companies in 2015 • Recently company had serious PR challenges including overcharging on pre-packaged goods, selling water for $6, and laying off 1,500 employees • Has begun to recover by instituting customer-friendly promotions and other discounts • Biggest risk to future is hit to brand • Pillar to growth of company is announcement is 365 by Whole Foods Market • This projects will be located next to existing store markets • Reasonable to believe these more affordable stores will take away business from these highly profitable locations • Has been experiencing low same store-growth compared to the past so new store growth is essential • Ultimate goal is 1,200 locations • Real Estate market becoming competitive with competitors announcing plans of growing to over 1,000 locations • Must continue to expand to keep sales high and remain dominant player in natural grocer sector Forbes, Form 10K , S&P Cap IQ Brand Erosion Cannibalization to Existing Locations Failure to Grow Location Base Other Risks • Possibility of poor economic conditions that would adversely impact consumer spending • Changes in availability of quality natural and organic products • Threat of widespread health epidemic • Loss of key management or an increased difficulty in recruiting top talent to firm
  • 8. Source: Comparable Companies LTM 2015E LTM 2015E LTM 2015E KR The Kroger. Co $37.86 $36,439.50 $48,246.50 0.4x 0.4x 8.4x 9.0x 18.0x 19.1x UNFI United Natural Foods, Inc. 35.99 1811.50 2255.30 0.3x 0.5x 7.4x 12.9x 13.9x 13.6x TFM The Fresh Market Inc. 28.43 1336.80 1308.20 0.7x 0.9x 6.9x 8.1x 17.9x 18.1x SFM Sprouts Farmers Market, Inc. 28.56 4300.10 4454.50 1.2x 1.4x 14.9x 16.0x 32.6x 28.6x 75th Percentile 36.46 12334.95 15402.50 0.83 1.03 10.03 13.68 21.65 21.48 Mean 32.71 10971.98 14066.13 0.65 0.80 9.40 11.50 20.60 19.85 Median 32.28 3055.80 3354.90 0.55 0.70 7.90 10.95 17.95 18.60 25th Percentile 28.53 1692.83 2018.53 0.38 0.48 7.28 8.78 16.90 16.98 WFM WHOLE FOODS MARKET $30.25 $9,819.80 $10,065.80 0.60x 1.00x 7.20x 10.30x 20.52x 21.30x Implied EV (mean) $10,105.55 $12,437.60 $13,150.60 $16,065.50 $11,498.60 $11,104.10 Implied EV (median) $8,550.85 $10,882.90 $11,052.10 $15,297.15 $10,104.70 $10,446.60 Implied Market Cap (mean) $9,442.55 $11,648.20 $12,487.60 $15,425.50 $10,835.60 $10,441.10 Implied Market Cap (median) $7,887.85 $10,109.30 $10,389.10 $14,656.05 $9,441.70 $9,783.60 Ticker Company Name LTM Revenue 2015E Revenue LTM EBITDA 2015E EBITDAExp. Revenue Growth Exp. EBITDA Growth Margins 1 Year 2 Year 1 Year 2 Year EBITDA KR The Kroger. Co $109,830.00 $108,872.00 $5,762.00 $5,599.00 1.3% 6.0% 10.1% 7.3% 5.2% UNFI United Natural Foods, Inc. 8,300.00 8,269.00 302.80 307.70 9.9% 2.2% -1.2% -6.2% 3.6% TFM The Fresh Market, Inc. 1,857.00 1,818.00 190.80 192.70 5.9% 5.4% 0.3% 2.3% 10.2% SFM Sprouts Farmers Market, Inc. 3,593.00 3,397.00 299.90 281.50 21.1% 16.8% 13.5% 12.2% 8.3% WFM WHOLE FOODS MARKET $15,547.00 $15,389.00 $1,399.00 $1,397.00 3.7% 6.1% -2.3% 2.6% 9.1% Ticker Company Name Latest Close Price Market Cap (USDmm) Enterprise Value (USDmm) EV/Revenue EV/EBITDA Price/Earnings
  • 9. Source: Discounted Cash Flow S&P Capital IQ, DCF model $ in millions 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E Total Revenue $11,699.0 $12,917.0 $14,194.0 $15,389.0 $15,964.1 $16,936.4 $18,201.7 $20,265.3 $22,061.0 Revenue Growth 15.70% 10.4% 9.9% 8.4% 3.7% 6.1% 7.5% 11.3% 8.9% Expenses COGS 7,543.0 8,288.0 9,150.0 9,973.0 10,496.7 11,195.8 12,102.3 13,525.1 14,634.2 Gross Profit 4,155.8 4,629.0 5,044.0 5,416.0 5,467.4 5,740.6 6,099.4 6,740.2 7,426.8 Gross Margin 35.5% 35.8% 35.5% 35.2% 34.2% 33.9% 33.5% 33.3% 33.7% Operating Expenses 3,412.3 3,746.0 4,110.0 4,538.0 4,601.3 4,855.8 5,181.1 5,699.3 6,326.2 Operating Income (EBIT) 743.5 883.0 934.0 878.0 866.1 884.8 918.3 1,040.9 1,100.7 Income Tax 286.5 343.0 367.0 342.0 355.4 368.6 400.4 445.8 485.3 EBIAT 457.0 540.0 567.0 536.0 510.7 516.2 517.8 595.1 615.3 Cash Flow EBIAT 457.0 540.0 567.0 536.0 510.7 516.2 517.8 595.1 615.3 D&A 311.6 339.0 377.0 439.0 482.9 531.2 584.3 642.7 707.0 Discretionary Cash Flow 768.6 879.0 944.0 975.0 993.6 1,047.4 1,102.1 1,237.9 1,322.3 Less: Increase in NWC 151.1 130.0 144.0 154.0 44.5 67.1 8.6 140.6 177.1 Less: CapEx 456.2 537.0 710.0 851.0 781.4 815.1 768.0 803.5 800.0 Free Cash Flow 463.5 472.0 378.0 278.0 256.7 299.4 342.7 575.0 699.4 Free Cash Flow Growth 1.83% -19.92% -26.46% -7.66% 16.63% 14.46% 67.79% 21.63% 9.61% Unlevered Free Cash Flow WACC 7.09% Discount Period 1 2 3 4 5 Discount Factor 0.93 0.87 0.81 0.76 0.71 Present Value of Free Cash Flow $239.7 $261.1 $279.1 $437.2 $496.7
  • 10. Source: DCF Assumptions and Results WACC Components S&P Capital IQ, NDIC valuations, Yahoo Finance Cost of Equity Risk-free Rate(1) 4.00% Market Risk Premium(2) 5.00% Levered Beta 0.71 Cost of Equity 7.55% WACC 7.09% Enterprise Value Cumulative Present Value of FCF $1,713.8 Terminal Value Terminal Year EBITDA $1,807.7 Exit Multiple 9.4x Terminal Value $16,992.24 Discount Factor 71.01% Present Value of Terminal Value $12,066.4 % of Enterprise Value 87.6% Enterprise Value $13,780.1 Implied Equity Value and Share Price Enterprise Value $13,780.1 Less: Total Debt $1,055.0 Plus: Cash & Cash Equivalents $392.0 Implied Equity Value $13,117.1 Implied Share Price $40.41 Shares Outstanding 324.62 Short Term Debt: $3.00 Long Term Debt: $1052.00 Total Debt: $1055.00 Credit Rating: BBB- WACC Components DCF Results Debt Structure
  • 11. Source: Catalysts & Portfolio Strategy  Strong strategic positioning within market that is expected to see double digit increases within the coming years  Strategies such as 365 by Whole Foods and partnering with Instacart will target millennials who will soon have high discretionary income, which will help drive growth within the company  Innovative management team will keep company’s brand intact  If Whole Foods does not continue to expand both same stores sales growth and new store development, the drop in stock price should be expected to continue downward  Large grocery stores such as Kroger and Wal- Mart have the ability to offer much lower prices than Whole Foods for similar products, so if these operations within these companies continue to grow, expect the stock to drop  Failure to restore brand name Whole Foods, has seen a steep decline in stock price over the last year. This has been attributed to larger supermarkets like Kroger and Wal-Mart expanding their natural grocer sectors, which has shed a negative light on Whole Foods high prices. Furthermore, a plethora of negative publicity has only continued the downfall. However, I believe this will change. In a 2015 Nielson Global Health and Wellness Survey, 88% of Americans said they are willing to pay more for healthy food (this number is even higher amongst millennials). The company will restore itself in the coming years through positive PR campaigns, opening of new, unique stores, and the advancement of technology platforms. Therefore, I recommend the Notre Dame Investment Club purchase a stake in Whole Foods Market at a final implied target price of $39.15. S&P Capital IQ, NDIC valuations, Upside Downside Portfolio Strategy and Final Recommendation
  • 12. Source: Appendix 1: Income Statement S&P Capital IQ
  • 13. Source: Appendix 2: Balance Sheet S&P Capital IQ
  • 14. Source: Appendix 3: Statement of Cash Flows S&P Capital IQ