Tuesday, April 29, 2014

Watch the Gap: Apple's long and twisted pricing journey

Apple’s earnings call on April 23 contained some information about the company’s operations, but that news has largely been drowned out by other announcements that Apple made during that call; that it would increase dividends, add to its stock buyback program and split its stock. The market seems to like the bundle, with the stock up more than 13% from its close before the report. But what exactly did we learn about Apple in the report that we did not know already? Is the price rise merited? After the post-report price jump, is Apple fully priced? To address these questions, I am going to draw on some of my earlier posts on Apple and look for a narrative that may explain the market reaction.

Setting the stage: Price and value - Apple from December 2011 to April 2013
As some of you who have been reading this blog for a while know, I have a long standing obsession with all things to do with Apple. My first post on Apple was in January 2011, and it was focused on the narrow question of whether companies holding cash should be penalized for holding cash, and I argued otherwise. My next post in March 2012 commemorated two landmarks for Apple, its market capitalization exceeding $500 billion and its cash balance going over $100 billion. I valued Apple at about $700/share but conceded that I was biased both because I loved Apple products and had been a long-term holder of Apple stock. A month later, I got a fair amount of heat for selling my Apple stock at $600/share, though I continued to believe that its value was about $700/share, partly because of what readers viewed as an inconsistency. Value investors are supposed to continue to hold under valued stocks, not sell them. I rationalized my decision in that post and the next one, by presenting a theme that I have returned to several times since, which is that the pricing of a stock can be very different from its valuation and that when a stock becomes a momentum play, value will take a back seat to other factors.

Apple’s stock continued to surge in the months after, and in August 2012, I valued just the iPhone franchise, just ahead of the launch of the iPhone 5, just as the stock price crested at $700/share, ahead of that announcement. The market reacted negatively to early news about the iPhone 5, even though it was the most successful smartphone launch in history. My post in October 2012 was centered around how the expectations game for Apple had become skewed to the point that no achievement of the company would be good enough for a market that kept waiting for the next great blockbuster product. At the end of 2012, I revalued Apple, reflecting my downgraded assessments of Apple’s revenue growth and arrived at a value per share of $610/share, about 22% higher than the market price of $500/share at the time. A month later, with the stock at $450/share, I used Apple as a test of my faith in value and argued that my reaction to the market would be a good indicator of whether I was truly a value investor. In the days that followed, I also posted on what Apple could do in response to the pricing collapse and how investors could view and profit from the gap

In February 2013, David Einhorn made a push for Apple to return more cash to its stockholders. Though I disagreed with his plan to use preferred stock to monetize the under valuation,. I agreed with his argument that Apple should return more cash to its stockholders. In April 2013, I revalued Apple at about $590, after their earnings report, where they surprised markets by announcing both an increased stock buyback and their first debt issuance, well above the stock price of $420 at the time of the announcement. The stock continued to slide, hitting a low of $385/share in April. In September 2013, I posted on Apple in the context of separating your love for a company from your assessment of its stock as an investment, and revalued the stock at more than $600/share. The stock had recovered to $500/share by then, but it was still looked under valued to me.

Price and Value: Watch the gap!
Last week, I valued Apple at $675, just before the earnings report came out, using the information from the 2012-13 annual report (ending September 2013) and the first quarter report that came out in February 2014. Superimposing my twelve valuations across time for the company on a pricing graph, here is what I get:


In January 2011, the value that I obtained for Apple was $385 about 13% higher than the price as of that date ($339). Between January 2011 and July 2012, my intrinsic value estimates continued to climb to hit a peak of $686 in July 2012, reflecting primarily the success that Apple was showing in overcoming scale, i.e., managing to grow its revenues and maintain margins, in spite of its size. While the price initially lagged my estimate of value (with the under valuation increasing to 21% in September 2011), it surged thereafter closing the gap in July 2012. In September 2012, the stock price ($667) exceeded my value estimate ($639) for the first time during this period and that represented the pricing peak, as momentum shifted dramatically in the weeks after. The lower revenue growth and margin pressure also reduced my value estimate to $595 in April 2013, but the price dropped to $385 by April 2013 (creating a percentage under valuation of more than 25%). In the months, since there has been a slight uptick in my value estimates to $627 in January 2014 and about $675 in April, partly because of improvements in market mood (a lower equity risk premium) and partly because of reduced share count (due to Apple's buybacks). The price-value gap has closed a little since April 2013, albeit in fits and starts, with the gap standing at about 19.6% just before the last earnings report.

If you are interested in delving through the valuations in detail, I have posted all twelve valuations I have done of Apple since January 2011 at the end of this post.  If you are suspicious (and you should always should be) that I have back-fit the numbers, you can also check the valuations I posted in my blog in real time.

Apple's struggles with the gap
I understand that my valuations reflect my assumptions about the firm and Apple's managers may have very different views about the company. Whatever their perceptions, though, it seems quite clear to me that Apple's managers have believed that the market was undervaluing their stock though their reaction has evolved from an initial indifference to radical (and perhaps even desperate) action.

In the first few months, after the iPhone 5 launch, Apple seemed to operate on the conviction that the truth would prevail and that the market would come to its senses and reflect fundamentals. That conviction was tested in early 2013, partly by the continuing drop in the stock price and partly by activist investors (like David Einhorn and Carl Icahn) arguing that Apple should do something with its cash. In April 2013, Apple abandoned its do-nothing stand and announced, in conjunction with its earnings, that it would expand its stock buyback program and borrow money (about $17 billion). The initial market reaction was positive but it quickly faded. In the months since, Apple has tried to stay the course and talk the price up, to mixed effect.

The latest earnings report, on April 23, in many ways, reflects Apple's frustration with the persistent gap between price and value. It included almost every catalyst that companies that believe that they are under valued use to attack the gap between price and value: a dividend increase, an increase in the stock buyback program and a 7-for-1 stock split. The market reaction has been euphoric, as the stock price jumped from $525 before the report to $594 (as of today), which raises interesting questions about what investors saw in this report that made them reassess the price.
  1. There was little value effect: I revalued Apple, the day after the earnings report, and arrived at a value per share of $648, effectively unchanged from the $649 that I estimated on the day before. That may surprise you, but there was little in the earnings report that changes my view of Apple's operating future: it reported low revenue growth (5%) and continued pressure on margins. The stock buyback and dividends reflect how Apple plans to return cash to its stockholders and has no effect on operating asset value. The stock split is a purely cosmetic event, from a value perspective), since it just changes the number of units (shares) in the company.  (In just the last day or so, Apple has announced an additional $17 billion bond issue, which will have a increase the value per share by about $5/share).
  2. There was a price effect: While we can make the standard arguments for why the price changed after the report, i.e., that the dividends make investors feel more secure about future cash flows from their Apple stockholdings and that the stocky buybacks are a signal that the company believes that its stock is under valued, those arguments are undercut by the fact that Apple has tried both moves before, with little success in moving the pricing needle. In fact, it may be the stock splits, the one action that almost certainly has no value effect, that may have caused the mood shift. I know that one story that will make the rounds is that the stock split will allow investors who were hitherto unwilling or unable to buy the stock to be able to do so, thus expanding the investor base and improving liquidity. While that story may make sense for a lightly-traded, small cap company, I don't see it holding up to scrutiny when the company that in question is the largest company in the world. In fact, if it turns out (as some news stories are suggesting) that much of the price increase in the last four days has come from institutional holdings expanding, the liquidity argument becomes even weaker.
So, here is my explanation, for what its worth. There are lots of reasons for why a gap exists between price and value (as was the case with Apple) and why it persists for long periods but I believe that that the gap is largely driven by investor psychology and market momentum, two forces that are immune to rationality. That is also why it is difficult, if not impossible, for companies to devise plans to make price gaps go away, because these plans are generally based on the assumption that investors will react sensibly to them. If the reaction to the latest earnings report is the shift in momentum that Apple (and its activist investors) have been seeking for the last two years, it is ironic (but not unexpected) that it happened in response to the stock split, the least impactful of Apple's many tries during the period, and not to the more momentous events over that period (which included the launch of new products, acquisitions, buybacks, a debt issue and dividend increases).

What next
In my earliest posts on Apple, I argued that the company's success in the last decade and a few missteps, especially in the early part of 2011, had made it a magnet for stockholders of every type: growth, value and momentum. Consequently, the company had a stockholder base that it could never keep happy, since their views of its future (and what it should do with its cash) were contradictory. The last two years have been a painful adjustment process for all of these groups, and the stock price has reflected their turmoil. Growth investors in Apple have reluctantly come around to the point of view that Apple cannot keep growing its revenues at double-digit rates, value investors have found that the stock, in spite of the company's financial strength and profitability, continues to be volatile and momentum investors have discovered that momentum shifts are real and unpredictable. There are some in each group who have moved on to greener pastures and stocks better suited to their investment philosophies and Apple may be benefiting from this pruning of the base.

Given my estimate of value of $648/share, I will continue to hold Apple but I have learned to remain vigilant. If the institutional herd thunders back in, now that momentum looks like it is in Apple's favor, they may very well do what they did in the last iteration and drive the price right through the value (or at least my estimate of it). If my biggest problem as an investor is that the price of something I already hold may go up too much, I am blessed!

Update: I updated my April 2014 valuations to reflect the current share count of 861.38 million shares, rather that the weighted average share count of 885 million shares that I had used before. That pushes up the current estimate of value to $675/share.


Previous posts on Apple
  1. Apple: Thoughts on Bias, Value, Excess Cash & Dividends (March 1, 2012)
  2. Apple: Know when to hold 'em, know when to fold 'em (April 3, 2012)
  3. Emotions, Intrinsic value and Dividend Clienteles: The Apple postscript (April 6, 2012)
  4. Apple's Crown Jewel: Valuing the iPhone Franchise (August 29, 2012)
  5. Winning by Losing: The power of expectations (October 9, 2012)
  6. The Year in Review: Apple's Universe (December 27, 2012)
  7. Are you a value investor? Take the Apple test (January 27, 2013)
  8. Market Mayhem: Lessons for Apple (January 31, 2013)
  9. Back to Apple: Thoughts on value, price and the confidence gap (February 7, 2013)
  10. Financial Alchemy: David Einhorn's value play for Apple (February 8, 2013)
  11. Apple: News, Noise and Value (April 30, 2013)
  12. Love the company! Love the product! Love the stock! (September 9, 2013)
Valuations of Apple

41 comments:

Hugo Mendes Domingos said...

An excellent analysis!

Michelle said...

Thank you for sharing your valuations. They are always extremely educational. I paid $638 for Apple in October 2012 so it has been very helpful to know your thoughts as I have watched CNBC bash the company and stock at times. I should have sold for a small loss a month or two later but didn't.

Anonymous said...

Professor please write more on corporate finance. You are concentrating more on Valuation in your blogposts. Please post on topics related to CF and discuss more on mergers n their financing, private equity n startup funding etc

Anonymous said...

Well written and well thought out analysis. The biggest driver of the stock post earnings might be the big surprise in iPhone sales. iPhone represents the majority of Apple's earnings. In January the stock fell $50 due mainly to a big miss in iPhone sales. Looking through the iPhone lens, the immediate moves in the stock in January and last week are pretty explainable. The $20 move in the stock yesterday may simply be all the buyers who wanted to be in the stock (before the new products are released this summer and fall) but who expected to buy the dip post earnings (which never materialized).

Rick Raphael said...

The split considerably improves the ability of the small shareholder to reinvest his dividends if he so chooses. That was difficult under the current pricing scheme and has been overlooked by many reports and comments.

Jimmy said...

Professor did you use 25% for EBIT to be conservative? Apple's EBIT has been around 30% for a number of years.

Anonymous said...

I have to say that you do seem to have an uncanny ability to "read" the market.

Having been sceptical of DCF, I find that I am adopting your methodology more and more. So I would like to offer you a big "thank you" for spreading your teachings.

M

Anonymous said...

You know well when to time the market and when to be a value investor with good patience. just amazing

Anonymous said...

"Aswath Damodaran said...
I will write a post on reinvestment, since it is such a central assumption in valuing young growth companies. On the question of terminal value being equal to book value, that is true but it is ten years from now. The present value of that number today will not be equal to book value.

March 30, 2014 at 5:23 AM"

We are stii waiting for this post you promised

Anonymous said...

Thank you Professor Damodaran for this post. Regarding April 24 valuation, the ROIC in year 10 is 133.61% is not too high or unrealistic?

Familien Mølgaard said...

Thanks a lot for sharing your knowledge and views. There is a small detail i don't understand and i hope you can clarify. We have a terminal CF of ~31B (PV ~577B). If I use a constant cost of capital of 8% (vs. 9.73% at t=1) the sum of PVs is "only" ~517B. In my mind this sum should be >577B as the CF in the first 10 years is higher than in the terminal year and i use constant 8% cost of capital? Thanks

Aditya said...

Hi Sir, I just noticed that reinvestment spiked to $8.6 billion beyond year 10 from $2.5 billion in year 10. What is the rational for this 3 to 4 fold increase in terminal reinvestment apart from the fact that ROIC dropped to 12% in terminal period. Whats the intuition behind this huge reinvestment in terminal years?

Commodity Trading Tips said...

I was unaware with the fact that The market reacted negatively to early news about the iPhone 5, even though it was the most successful smartphone launch in history.

Ravi Dawar said...

Prof. Damadoran,

I was looking at your valuation excel from last week and have a question on the cost of capital calculation. In the calculation for unlevered beta, you have listed Advertising as a business in the Multi Business (Global Industry Averages) table. Can you throw some light on that. How is APPL an advertising business?

Thanks,
Ravi.

Aswath Damodaran said...

Ravi,
If you take a look at the approach that I used to estimate betas, I used the multi business(US) approach. The industries picked under multi business global are not used anywhere in the valuation.

Aswath Damodaran said...

Ravi,
If you take a look at the approach that I used to estimate betas, I used the multi business(US) approach. The industries picked under multi business global are not used anywhere in the valuation.

Ravi Dawar said...

My Bad :) Thanks a lot for the clarification.

Imran Malik said...

moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi
moonis elahi

Hayden Cole said...

Professor, just working through your most recent valuation and there is one small error I have come across so far.

Your ttm EBIT value is too low as you have transposed the "First X months: Last year"/"First X months: Current year" values on your "Trailing 12 month" spreadsheet.

ttm operating income should be higher, rather than lower than last year.

(bumps up your valuation by about $8 per share, FWIW)

Hayden Cole said...

Also, can I asked why you used the weighted average share count (885) for the last 6 months as the number of shares outstanding and not the most current number of basic shares outstanding (861) as per the most recent 10-Q? If we are valuing FUTURE cash flows, is this not the most appropriate number to use?

Obat Perangsang Wanita said...

obat pembesar penis
obat kuat

Aswath Damodaran said...

Hayden,
Thank you for noting both mistakes on the trailing 12 month number and the share count. I have fixed them now and the value per share is $675.

Anonymous said...

Respectfully, I don't understand this:

"The stock buyback … reflect how Apple plans to return cash to its stockholders and has no effect on operating asset value".

It is often stated that buybacks are just financial engineering and the only effect is to lower the EPS.

Surely though by buying something (in this case Apple stock) cheap and later "selling" at a higher price, they are creating value and increasing cash flow, fundamentally with little difference than buying iPhone parts cheap and selling them at a higher price.

But, you say, they are retiring their stock, not selling it. If they really issued stock they would push the share price down. But surely they do continually issue stock in the form of employee compensation. So they will be effectively be locking in a cheaper price for doing this with all retired stock. Eg in 2020 if AAPL is $1000, they will have bought some of that stock for $500 but it will have $1000 value to employees that are paid with it.

Additionally, they could, if they wanted, and their share price was high enough at some point in the future, even trade their stock for another company in a buy out.

That's the first point - I'd love a clarification.

The second is admittedly more marginal and one I find difficult to grasp mathematically: the actual immediate effect on price (share price) by a new buyer joining the market.

Obviously there is some kind of auction which matches buyers and sellers, but what the exact relationship between the proportion of buyers to sellers in the market and the speed of movement of share price I find difficult to assess.

As we saw with the VW squeeze, as the potential buyers/sellers ratio tends to infinity the stock can go almost vertically, irrespective of fundamentals, but that is just an extreme case. Whatever the case, the relationship does not appear to be linear, which might mean that buying, at the right time, may have a greater effect on the price (upwards) than selling would (downwards) at a later stage, depending on market conditions.

alat bantu sex said...

http://produk-andalan.com

alat bantu sex pria

boneka sex full body

alat bantu pria

alat bantu sex

jual alat bantu sex

alat bantu sex wanita

obat pembesar penis

alat pembesar penis

obat penyubur sperma

obat kuat pria

obat kuat

obat peninggi badan

obat penggemuk badan

obat pelangsing badan

cream pemutih wajah

cream perontok bulu

obat penumbuh

cream penghilang bekas luka

obat pemutih gigi

cream pemerah bibir

cream penghilang selulit

cream pemutih selangkangan




alat bantu sex said...

Keharmonisan sebuah keluarga ada hal yang sangat penting untuk di jaga, salah satunya dengan keintiman dengan pasangan,Karena sex adalah kebutuhan bagi seorang dewasa.Kebanyakan pria tidak mampu memuaskankan pasangannya karena mengalami enjakulasi dini ( baru sebentar sudah meler ) dan dan ereksi tidak maksimal, Tetapi hal sepeti itu semua bisa di atasi dengan minum obat kuat, jika anda ingin info lebih lengkap nya klik saja = > obat kuat sex

Kebanyakan pria tidak percaya diri karena mempunyai ukuran alat vital yang kecil, Jika anda ingim mempunyai ukran alat vital yang besar klik saja = > obat pembesar penis

Untuk anda yang ingin berpetulang sex dengan sensasi yang berbeda ada alat bantu yang bisa menambah pengalaman yang tidak pernah ada rasakan sebelum nya, Klik saja = > alat bantu sex Jika anda ingin tau info lengkapnya.

Hasrat sexual bisa muncul kapan saja, tetapi kalau pasangan lagi jauh pastinya susah untuk menyalurkannya. Dengan adanya alat bantu atau sex toys bisa di jadikan solusi untuk menyalurkannya, Klik saja disini untuk baca selenjutnya = > alat bantu sex pria

OBAT PEMBESAR PENIS said...

Keharmonisan sebuah keluarga ada hal yang sangat penting untuk di jaga, salah satunya dengan keintiman dengan pasangan,Karena sex adalah kebutuhan bagi seorang dewasa.Kebanyakan pria tidak mampu memuaskankan pasangannya karena mengalami enjakulasi dini ( baru sebentar sudah meler ) dan dan ereksi tidak maksimal, Tetapi hal sepeti itu semua bisa di atasi dengan minum obat kuat, jika anda ingin info lebih lengkap nya klik saja = > obat kuat sex

Kebanyakan pria tidak percaya diri karena mempunyai ukuran alat vital yang kecil, Jika anda ingim mempunyai ukran alat vital yang besar klik saja = > obat pembesar penis

Untuk anda yang ingin berpetulang sex dengan sensasi yang berbeda ada alat bantu yang bisa menambah pengalaman yang tidak pernah ada rasakan sebelum nya, Klik saja = > alat bantu sex Jika anda ingin tau info lengkapnya.

Hasrat sexual bisa muncul kapan saja, tetapi kalau pasangan lagi jauh pastinya susah untuk menyalurkannya. Dengan adanya alat bantu atau sex toys bisa di jadikan solusi untuk menyalurkannya, Klik saja disini untuk baca selenjutnya = > alat bantu sex pria

jam tangan kw said...

jam tangan kw
Free Download PC Game
Artikel Pendidikan

Liputan Berita Indonesia
Aneka Info Kesehatan
Healthy and Technology Magazine
Free Download PC Game

Laptop Lenvo said...

Professor please write more on corporate finance. i very like write you, well, i waiting

Mempercepat Komputer said...

i proud you profesor, all post you very nice, i love blog this

L Suletha said...


I would admire you to keep up the first-class work. I’m glad you addressed this topic. Informative post.

Anonymous said...

Prof - Hope this note finds you well. Just wanted to get your thoughts on Apple's acquisition of Beats for $3 billion ($2.6 bill in Cash; $400 mm in Stock)... Thanks!

shivani malhotra said...

Good to know about the hidden facts and some interesting facts of apple . thanks for letting know about this information.

Indian Stock Tips

Harga Hp Android said...

thanks for info... best articles

sahabat pasutri said...


BONEKA SEX
ALAT BANTU SEX
ALAT BANTU SEX PRIA
ALAT BANTU SEKSUALITAS
ALAT BANTU SEX WANITA
ALAT BANTU SEX JOGJA
ALAT BANTU WANITA
ALAT BANTU SEKS
ALAT BANTU SEXUALITAS
KAPSUL PENGGELI ELEKTRIK
VIGRX PLUS
JENIS KONDOM
KONDOM
KONDOM BERGERIGI
VIMAX ASLI
ALAT PEMBESAR PENIS
PEMBESAR PENIS JOGJA
OBAT KUAT
OBAT KUAT JOGJA
OBAT KUAT SOLO
OBAT KUAT SLEMAN
OBAT KUAT BANTUL
OBAT PENYUBUR / PENAMBAH SPERMA
OBAT HERBAL + CELANA HERNIA
OBAT PELANGSING BADAN
OBAT PENGGEMUK BADAN
CREAM PEMUTIH WAJAH
OBAT PENINGGI BADAN
CREAM PEMERAH BIBIR
OBAT PEMUTIH GIGI
CREAM PERONTOK BULU
CREAM PENGHILANG SELULIT
CREAM PENGHILANG BEKAS LUKA


Anonymous said...

Very interesting read! I will be sure to re-visit your blog soon.

Harga Hp Android said...

thansk for information... good article

Ikan Hias said...

Wow, It's nice article. thankyou for share :)

veno ananda said...

JUAL ALAT BANTU SEX
VIMAX
OBAT PEMBESAR PENIS
OBAT PENYUBUR SPERMA
SEX TOYS
ALAT BANTU SEX PRIA
ALAT BANTU SEX
BONEKA SEX
ALAT SEX
SEX TOYS
ALAT BANTU WANITA
ALAT BANTU SEKSUAL
ALAT BANTU SEKS
ALAT BANTU SEX
ALAT BANTU SEX WANITA
OBAT KUAT PRIA
OBAT PERKASA
OBAT KUAT
OBAT KUAT SEX

veno ananda said...

pada sebuah kehidupan berumah tangga pasangan selalu membutuhkan alat bantu sex
untuk menghindari seorang suami berselingkuh dalam perjalanan luar kota alangkah baiknya bawa bekal boneka sex | boneka full body atau alat bantu sexualitas pria minimal alat bantu sex pria dan alat bantu seksual pria
dan bagi pria atau suami yang penisnya sudah loyo pakai aja penis ikat pinggang penyangga jual alat bantu sex
untuk wanita yang maniak berhubngan intim tapi di tinggal pasangannya pakai aja alat bantu sex wanita
dan bagi wanita yang ingin berfantasi sex engan pasangannya alat bantu sexualitas wanita
jika anda mencari alat bantu wanita jangan ragu klik aja link ini alat bantu seks
kebanyakan orang dalam berhubungan intim mengunakan alat bantu seksual wanita atau alat seksual wanita
dan rata rata wanita yang doyan ngesex biasanya menggunakan alat sex wanita atau menggelitik anunya dengan sex toys

veno ananda said...

untuk pria yang ingin mememuas kan pasangannya tapi malu karena penisnya kecil alat pembesar penis
bagi pria yang males pakai alat oalah raga penis bisa menggunakan obat pembesar penis atau pembesar penis yang bermerk neo size xl | vimax
dan kalau pria itu alat vitalnya sudah gede tapi spermanya kuran dan tidak subur bisa menggunakan obat penyubur sperma
jangan lupa saat berhubungan intim menggunakan kondom silikon polos | kondom bergerigi untuk menghindari penyakit gunakan juga kondom sambung silikon
bagi pria yang ingin memuaskan pasangannya gunakan obat tahan lama
obat perkasa cocok di gunakan bagi pria yang ingin berhubungan intim
untuk pria yang sudah loyo disarankan menggunakan obat kuat atau obat sex biar stamina badan selau terjaga obat vitalitas pria
seorang wanita yang dilihat pertama dari pemutih wajah dan body badan obat pelangsing dibagian penumbuh rambut itu juga mendukung pemutih gigi apa lagi tinggi semapai obat peninggi badan
bagi seorang wanita yang ingin memaksimalkan penampilan pemerah bibir atau ingin menghilangkan penghilang bekas luka atau perontok bulu
penting juga untuk pria maupun wanita yang ingin obat penggemuk dan membersihkan pemutih selangkangan atau menghilangkan pengghilang selulit

Home Design Ideas said...

Also, can I asked why you used the weighted average share count (885) for the last 6 months as the number of shares outstanding and not the most current number of basic shares outstanding (861) as per the most recent 10-Q? If we are valuing FUTURE cash flows, is this not the most appropriate number to use?