2024 | 2025 | ||||||
Price: | 373.76 | EPS | 0 | 0 | |||
Shares Out. (in M): | 37 | P/E | 0 | 0 | |||
Market Cap (in $M): | 14 | P/FCF | 0 | 0 | |||
Net Debt (in $M): | 1 | EBIT | 0 | 0 | |||
TEV (in $M): | 15 | TEV/EBIT | 0 | 0 |
Sign up for free guest access to view investment idea with a 45 days delay.
Casey’s General Stores (CASY) is the nation’s 3rd largest convenient store operator with stores located in the Midwest, Texas, and other parts of the south. It’s a well-run company with a long track record of both organic and inorganic expansion, in addition to solid EPS growth and cash generation. CASY was last written up on VIC in April 2022. It turned out to be an excellent recommendation, but not for reasons articulated by the author, who focused on more event-type thesis points that have not played out (i.e., monetizing owned real estate, refranchising, outsourcing owned distribution, and a possible acquisition of the company). Instead, the stock performed nicely the old-fashioned way: continued store growth, margin expansion, sound capital allocation, and a bit of multiple expansion. My thesis today is similar: I think CASY is an excellent company operating in a favorably structured industry that has a long runway for growth. Using restrained assumptions, I underwrite a low-teens 5-year IRR that has upside into the mid-teens. I realize this might lack the sex appeal of some other VIC write-ups, but I happen to think that a higher conviction low-to-mid-teens IRR over many years is quite interesting.
What is Casey’s? I’ll keep this brief. CASY is the 3rd largest c-store operator in the U.S. with ~3,000 stores (projected year-end fiscal 2025). Most of the stores are in the Midwest, but recent acquisitions, notably the pending acquisition of Fikes for $1.15 billion ($980 million after tax benefits), have expanded the company’s range into Texas and other southern states. The company is also the 5th largest pizza company in the U.S. and has the 4th most liquor licenses among U.S. retailers. “Inside sales” account for just under 2/3rds of gross profit, with the remainder coming from fuel. Inside sales are higher margin (low-40s %) and growing faster.
CASY’s is notable for a few reasons:
These factors, along with strong management execution over the years, has made for very happy shareholders. Over the past twenty years, the stock has generated an annualized total return of 17.5%, compared to the S&P 500 at 10.7%. Not bad for a boring little company. And it remains a small(ish) company, with a market cap and enterprise value of $13.8 billion and $15.1 billion, respectively.
What’s the investment thesis? Big picture, I have a “keep doing what you’re doing” investment thesis with a few key parts:
While they are not key to my investment thesis, I would be remiss in not highlighting sources of long-term optionality at CASY. In addition to tapping its portfolio of owned real estate, the company could refranchise, adopt a different (more aggressive) capital structure, and/or enter other lines of related business, such as automated car wash. CASY could also outsource its distribution, which is currently done internally, to free up cash and “simplify” the business. (I think it’s highly unlikely that management would pursue this option, but it exists.) Lastly, the company could be sold. Of all the optionality scenarios, I think this is the most likely. The largest c-store player in North America, Alimentation Couch-Tard, has, on at least one occasion, tried to purchase Casey’s. Given the company’s attractive growth potential, strong cash generation, and healthy balance sheet, I think there are many buyers, including private equity, that would love to own the business.
What are we playing for? I underwrite CASY in two ways: first, I run a normal model out five years and calculate the IRR; second, I assume a larger store count (for purposes of this write-up, +50% and +100% from the end of FY-25) to frame a “what’s possible” kind of analysis and resulting IRR.
In the first scenario, I model the following over the FY-24 to FY-30 period:
In the second scenario, I model earnings power at 4,500 and 6,000 stores. The latter may sound like a lot of stores relative to a company that is only now closing in on 3,000 locations, but it would still represent a paltry market share of less than 5% in the U.S. It’s not crazy. It would, however, represent a material step up in average annual store growth, depending on how far out we are talking. In the table at the end of the write up, which is meant to be illustrative, I assume all this happens in five years so that it’s comparable to my base case. There’s a lot of detail here that can surely be nitpicked, but the punchline is that earnings power per share at 4k and 6k stores is roughly $30 and $40, respectively. Over a 5-year period, this would represent – again at a 22x exit P/E multiple – a ~14% and 21% IRR, respectively. That is much more exciting, but I think unlikely to play out in the real world given the steep ramp in store growth that it implies (e.g., ~600 stores / year to hit 6k in five years vs. my base case of ~140 stores / year over the next five years). So why bother studying this? I think it’s relevant because I think it's quite likely that CASY will double its store count from here. The only question is how long this will take.
What could go wrong? I think there are a few areas to focus on:
For those who want more detail on the company, and/or prefer listening to reading, I would recommend an excellent Business Breakdowns podcast from August 2023:
https://open.spotify.com/episode/7nNIYn1abdaeIAMYzEVcSs
And for anyone still wavering on the idea, remember that Casey’s is based in Iowa, God’s country. Go Hawkeyes!
CASY: Simple Long-Term Scenarios |
|||||||||||||||
2024 |
2025 |
2030 |
2030 |
CAGR |
|||||||||||
Stores (average) |
2,590 |
2,793 |
4,500 |
6,000 |
|||||||||||
% Change y/y / CAGR |
7.9% |
10.0% |
16.5% |
||||||||||||
Note: Net New Stores / Year |
137 |
270 |
314 |
614 |
|||||||||||
Fuel |
|||||||||||||||
Fuel Gallons Sold (in millions) |
2,829 |
3,234 |
5,211 |
6,947 |
|||||||||||
Fuel Gallons Sold / Store (average) (in millions) |
1.092 |
1.158 |
1.158 |
1.158 |
0.0% |
||||||||||
Fuel Revenue / Gallon Sold |
3.32 |
3.37 |
3.54 |
3.54 |
1.0% |
||||||||||
Fuel Margin (cents / gallon, ex-cc fees) |
39.5 |
40.0 |
40.0 |
40.0 |
|||||||||||
Inside |
|||||||||||||||
Prepared Food & Dispensed Beverage - Sales / Store |
0.564 |
0.596 |
0.760 |
0.760 |
5.0% |
||||||||||
Grocery & General Merchandise - Sales / Store |
1.439 |
1.493 |
1.905 |
1.905 |
5.0% |
||||||||||
Prepared Food & Dispensed Beverage - % Gross Margin |
58.7% |
58.0% |
60.0% |
60.0% |
|||||||||||
Grocery & General Merchandise - % Gross Margin |
34.1% |
33.7% |
35.0% |
35.0% |
|||||||||||
Other |
|||||||||||||||
Other Revenue / Store (average) |
0.105 |
0.113 |
0.144 |
0.144 |
5.0% |
||||||||||
% Gross Margin |
37.7% |
37.7% |
38.0% |
38.0% |
|||||||||||
Operating Expenses |
|||||||||||||||
Opex / Store (average) |
0.884 |
0.921 |
1.121 |
1.121 |
4.0% |
||||||||||
D&A / Store (average) |
0.135 |
0.144 |
0.175 |
0.175 |
4.0% |
||||||||||
P&L |
|||||||||||||||
Revenue |
|||||||||||||||
Prepared Food & Dispensed Beverage |
1,462 |
1,664 |
3,422 |
4,563 |
|||||||||||
Grocery & General Merchandise |
3,727 |
4,169 |
8,574 |
11,431 |
|||||||||||
Inside Sales |
5,189 |
5,834 |
11,996 |
15,994 |
|||||||||||
Fuel |
9,402 |
10,889 |
18,439 |
24,586 |
|||||||||||
Other |
272 |
315 |
647 |
863 |
|||||||||||
Total |
14,863 |
17,038 |
31,082 |
41,443 |
|||||||||||
% Change y/y / CAGR |
|||||||||||||||
Prepared Food & Dispensed Beverage |
13.9% |
15.5% |
22.4% |
||||||||||||
Grocery & General Merchandise |
11.9% |
15.5% |
22.4% |
||||||||||||
Inside Sales |
12.4% |
15.5% |
22.4% |
||||||||||||
Fuel |
15.8% |
11.1% |
17.7% |
||||||||||||
Other |
15.8% |
15.5% |
22.4% |
||||||||||||
Total |
14.6% |
12.8% |
19.5% |
||||||||||||
Gross Profit |
|||||||||||||||
Prepared Food & Dispensed Beverage |
858 |
965 |
2,053 |
2,738 |
|||||||||||
Grocery & General Merchandise |
1,271 |
1,405 |
3,001 |
4,001 |
|||||||||||
Inside Sales |
2,129 |
2,370 |
5,054 |
6,739 |
|||||||||||
Fuel |
1,117 |
1,293 |
2,084 |
2,779 |
|||||||||||
Other |
102 |
119 |
246 |
328 |
|||||||||||
Total |
3,348 |
3,782 |
7,384 |
9,846 |
|||||||||||
Note: % GP from Inside Sales |
64% |
63% |
68% |
68% |
|||||||||||
Note: % GP from Fuel |
33% |
34% |
28% |
28% |
|||||||||||
% Change y/y / CAGR |
|||||||||||||||
Prepared Food & Dispensed Beverage |
12.5% |
16.3% |
23.2% |
||||||||||||
Grocery & General Merchandise |
10.6% |
16.4% |
23.3% |
||||||||||||
Inside Sales |
11.3% |
16.3% |
23.2% |
||||||||||||
Fuel |
15.8% |
10.0% |
16.5% |
||||||||||||
Other |
15.8% |
15.7% |
22.6% |
||||||||||||
Total |
13.0% |
14.3% |
21.1% |
||||||||||||
Gross Margin |
|||||||||||||||
Prepared Food & Dispensed Beverage |
58.7% |
58.0% |
60.0% |
60.0% |
|||||||||||
Grocery & General Merchandise |
34.1% |
33.7% |
35.0% |
35.0% |
|||||||||||
Inside Sales |
41.0% |
40.6% |
42.1% |
42.1% |
|||||||||||
Fuel |
11.9% |
11.9% |
11.3% |
11.3% |
|||||||||||
Other |
37.7% |
37.7% |
38.0% |
38.0% |
|||||||||||
Total |
22.5% |
22.2% |
23.8% |
23.8% |
|||||||||||
Operating Expenses |
2,289 |
2,573 |
5,043 |
6,724 |
|||||||||||
% of Revenue |
15.4% |
15.1% |
16.2% |
16.2% |
|||||||||||
% of Gross Profit |
68.4% |
68.0% |
68.3% |
68.3% |
|||||||||||
% Change y/y / CAGR |
12.4% |
14.4% |
21.2% |
||||||||||||
EBITDA |
1,059 |
1,209 |
2,341 |
3,121 |
|||||||||||
% Margin |
7.1% |
7.1% |
7.5% |
7.5% |
|||||||||||
% of Gross Profit |
31.6% |
32.0% |
31.7% |
31.7% |
|||||||||||
% Change y/y / CAGR |
14.2% |
14.1% |
20.9% |
||||||||||||
D&A |
350 |
401 |
786 |
1,048 |
|||||||||||
% of Revenue |
2.4% |
2.4% |
2.5% |
2.5% |
|||||||||||
% of Gross Profit |
10.4% |
10.6% |
10.6% |
10.6% |
|||||||||||
EBIT |
710 |
808 |
1,555 |
2,073 |
|||||||||||
% Margin |
4.8% |
4.7% |
5.0% |
5.0% |
|||||||||||
% of Gross Profit |
21.2% |
21.4% |
21.1% |
21.1% |
|||||||||||
% Change y/y / CAGR |
13.9% |
14.0% |
20.7% |
||||||||||||
Interest Expense |
53 |
87 |
106 |
106 |
|||||||||||
EBT |
656 |
721 |
1,449 |
1,967 |
|||||||||||
Taxes |
154 |
180 |
362 |
492 |
|||||||||||
% Rate |
23.5% |
25.0% |
25.0% |
25.0% |
|||||||||||
Net Profit |
502 |
541 |
1,087 |
1,476 |
|||||||||||
EPS |
13.43 |
14.80 |
29.73 |
40.36 |
|||||||||||
WASO |
37 |
37 |
37 |
37 |
|||||||||||
Quick Valuation |
|||||||||||||||
P/E Multiple |
22.0x |
22.0x |
|||||||||||||
Implied EV/EBITDA Multiple |
12.3x |
12.0x |
|||||||||||||
Value / Share |
654.00 |
887.95 |
|||||||||||||
Cumulative FCF / Share |
71.41 |
71.41 |
|||||||||||||
Total Value / Share |
725.40 |
959.36 |
|||||||||||||
5-Year IRR |
|
|
|
|
|
|
|
14.2% |
20.8% |
||||||
FCF |
|||||||||||||||
Year 1 |
400 |
||||||||||||||
CAGR |
10.0% |
||||||||||||||
Terminal Year FCF |
644 |
||||||||||||||
Average |
522 |
||||||||||||||
Years |
5 |
||||||||||||||
Cumulative FCF |
2,611 |
Most likely it's "they keep doing what they're doing." There are optionality levers that management could pull, but I'm not holding my breath. Nor do I think they're necessary for a good return.
show sort by |
Are you sure you want to close this position Casey's General Stores?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Casey's General Stores for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".