Cognex Corp scores 81 for management and 40 for moat. The management score rests on a return on invested capital of 5.5% and a gross margin of 66.9% — figures that describe a business turning capital into profit efficiently. Debt sits at 0.05x equity. The moderate moat and exceptional management are not the same judgement, and the gap between them is where the argument about this business sits.
Three independent anchors set the price worth paying. Growth is modelled at 4.2% a year, the rate measured from the filings. The exit multiple assumed is 8.3x. That produces an intrinsic value of $3.18, a 10-CAP price of $15.93 and a payback time price of $15.38, with the value zone set at the highest of the three, $15.93. Today's price of $62.22 is 291% above it.
The price is above the value zone and the business scores 40 for moat and 81 for management. Neither test argues for paying up here.
| Price | $62.22 |
| Market cap | $10.4B |
| P/E ratio | 60.4x |
| Return on invested capital | 5.5% |
| Gross margin | 66.9% |
| Debt to equity | 0.05x |
| Free cash flow yield | 3.9% |
| Growth rate used | 4.2% |
| Growth rate measured | 4.0% |
| Exit multiple assumed | 8.3x |
| Company | Moat | Buy price |
| Ttm Technologies (TTMI) | 47 | $8.67 |
| Plexus Corp (PLXS) | 61 | $34.60 |
| Sensata Technologies Holdplc (ST) | 32 | $41.26 |
| Novanta Inc (NOVT) | 38 | $37.85 |
Every number above is built on assumptions that can be changed. In Moatly you can move the growth rate, the exit multiple and the margin of safety and watch every figure recalculate, so you are testing your own view of Cognex Corp rather than accepting ours.