Berkshire requires a 25–50% discount to intrinsic value before buying.
Buffett Quality Checklist
✗ROE >15% consistently (≥7 of last 10 years)
✓Free cash flow positive (≥8 of last 10 years)
✓Conservative leverage — Debt/Equity below 1
✓Revenue growing at CAGR >5%
✓EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
Year▲
Revenue▲
Net Income▲
FCF▲
Owner Earnings▲
ROE▲
Net Margin▲
LT Debt▲
Cash▲
2016
$6.0B
$1.4B
$1.9B
$1.8B
9.1%
23.9%
$6.4B
$1.4B
2017
$5.8B
$2.5B
$1.9B
$2.8B
14.9%
43.2%
$6.1B
$1.6B
2018
$6.3B
$2.0B
$2.4B
$2.4B
11.6%
31.7%
$7.4B
—
2019
$6.5B
$1.9B
$2.5B
$2.4B
11.2%
29.5%
$7.8B
—
2020
$8.2B
$2.1B
$2.7B
$2.6B
10.7%
25.3%
$16.5B
—
2021
$9.2B
$4.1B
$2.9B
$4.9B
17.9%
44.3%
$13.9B
—
2022
$9.6B
$1.4B
$3.3B
$2.3B
6.4%
15.0%
$18.1B
$1.8B
2023
$9.9B
$2.4B
$3.4B
$3.4B
9.2%
23.9%
$20.7B
$899.0M
2024
$11.8B
$2.8B
$4.2B
$3.9B
10.0%
23.4%
$17.3B
$844.0M
2025
$12.6B
$3.3B
$4.3B
$4.5B
11.5%
26.2%
$18.6B
$837.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation
Intercontinental Exchange, Inc. (ICE) — Investment Memo
🐂 The Bull Case (Warren's voice)
We aren't buying a stock; we are buying a digital toll bridge that the world's financial system is forced to cross.
The "Toll Booth" Economics: ICE doesn't bet on which way the market goes; they charge a fee regardless of direction. This is the ultimate non-discretionary spend for institutional players.
The Mortgage Monolith: By absorbing Black Knight, ICE has moved from being a mere exchange to becoming the operating system for US home ownership. Once a bank integrates this plumbing, the cost of switching is not just financial—it's an operational heart transplant.
Cash Flow Alchemy: The GAAP earnings are a distraction. The real story is the $4.3B FCF. The massive amortization of intangibles creates a "hidden" profit center that allows them to reinvest and buy back shares while appearing less profitable on paper.
Compounding Moat: Liquidity begets liquidity. The more volume that hits ICE exchanges, the more indispensable they become. It is a self-reinforcing loop that requires minimal incremental capital to maintain.
Attractiveness: This becomes a "no-brainer" when the price reflects the utility of a utility, rather than the volatility of a tech stock.
🐻 The Bear Case (Charlie inverts)
Let’s look at how this thing breaks. We don't care about a bad quarter; we care about the business disappearing.
Regulatory Guillotine: The "toll booth" only works if the government allows the toll. A systemic shift toward "open access" mandates or a forced breakup of the exchange/data monopoly would destroy the pricing power overnight.
The Mortgage Obsolescence: While ICE owns the current plumbing, they are vulnerable to a "leapfrog" event. If the US transitions to a fully decentralized, blockchain-based land registry or a radical new government-led digital mortgage standard, ICE’s legacy software becomes a stranded asset.
The Debt Trap: They've ballooned debt to $18.6B to fund the Black Knight acquisition. Leverage is the fuel for growth but the catalyst for ruin. In a prolonged systemic financial freeze, the interest burden could choke the FCF, forcing a dilutive equity raise at the worst possible time.
Most Likely Failure: The "Debt + Regulatory" cocktail. A regulatory crackdown on fees coinciding with a credit crunch that makes that $18.6B debt load unsustainable. Timeframe: 5–10 years.
💰 Valuation & Margin of Safety
The DCF suggests a powerhouse, but we never pay full price for a powerhouse.
Intrinsic value estimate: $258.45 per share.
25% margin of safety entry: $193.84(Conservative entry for a high-quality moat).
50% margin of safety entry: $129.23(The "Fat Pitch"—where the risk becomes negligible).
Current Status: Significantly undervalued. If trading anywhere near the $130–$160 range, the market is pricing in a catastrophe that isn't in the data. We are getting the mortgage monopoly for nearly free.
Verdict: BUY
The gap between the $258.45 intrinsic value and current market pricing provides a massive margin of safety. The moat is structural, the FCF is genuine, and the mortgage integration creates a dominant long-term annuity. Conviction is high.
Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management
Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.