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▲
2015
$5.6B
$7.1M
—
—
—
0.1%
—
—
2016
$22.9B
$210.0M
$385.0M
$467.0M
8.3%
0.9%
$3.8B
$517.8M
2017
$24.1B
$444.0M
$528.0M
$601.0M
16.1%
1.8%
$3.8B
$119.0M
2018
$24.2B
$407.0M
$374.0M
$512.0M
12.6%
1.7%
—
$104.0M
2019
$25.9B
$385.0M
$502.0M
$489.0M
10.4%
1.5%
—
$90.0M
2021
$22.9B
-$226.0M
$224.0M
$7.0M
-6.4%
-1.0%
—
$828.0M
2022
$34.1B
$265.0M
$500.0M
$372.0M
6.7%
0.8%
—
$211.0M
2023
$35.6B
$506.0M
$831.0M
$592.0M
10.7%
1.4%
—
$269.0M
2024
$37.9B
$494.0M
$833.0M
$591.0M
10.9%
1.3%
—
$59.0M
2025
$39.4B
$676.0M
$959.0M
$728.0M
15.7%
1.7%
—
$41.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation
US Foods Holding Corp. (USFD) — Investment Memo
🐂 The Bull Case (Warren's voice)
We look for businesses that have become indispensable to their customers. In the restaurant world, US Foods is the backbone.
The "Stickiness" Moat: This isn’t a tech company, but it is an infrastructure play. Once a restaurant relies on a specific delivery cadence and order management system, switching costs are high—not in money, but in operational headache.
Density is Profitability: The bull case relies entirely on "route density." The more stops they make in a single neighborhood, the lower the cost per delivery. As they continue their bolt-on acquisition strategy, they aren't just buying revenue; they are buying route efficiency that their smaller, regional competitors simply cannot replicate.
The Independent Shift: US Foods has pivoted toward independent restaurants, which carry higher margins than the low-margin, high-volume national chains. If they continue to capture this segment, the net margin could expand toward a more respectable 3%–4%.
Berkshire Pricing: We would only look at this if the market unfairly punished the entire sector during a temporary food-cost panic, allowing us to acquire this logistics machine at a valuation where the free cash flow yield sits north of 10%.
🐻 The Bear Case (Charlie inverts)
Let’s invert. How does this business turn into a disaster? It’s not a recession—that’s a temporary inconvenience. It’s the permanent loss of the middleman’s reason for existing.
The "Amazon-ization" of Supply: If large-scale technology platforms or direct-to-restaurant vertical integration platforms succeed, the "middleman" becomes an unnecessary tax. If technology reduces the complexity of procurement to a simple API, US Foods becomes a commodity trucker with no pricing power.
The Labor Trap: This is a business dependent on a massive, unionized, blue-collar workforce. If labor costs structurally decouple from food inflation, the company has no room to squeeze expenses. A strike or a permanent 20% spike in logistics labor would vaporize their already thin net margins forever.
The "Commodity Grind" Ceiling: The most likely scenario is not total failure, but perpetual mediocrity. They spend every dollar of their FCF just to maintain their existing fleet and tech stack, essentially running on a treadmill to stay in place while their ROIC struggles to beat their cost of capital over a 10-year horizon.
💰 Valuation & Margin of Safety
The provided DCF suggests an intrinsic value of $125.48 per share. Given the commodity-like nature of the business and the regulatory risks involved in food distribution, we apply a heavy discount for the "middleman" risk.
Intrinsic Value Estimate: $125.48
25% Margin of Safety Entry: $94.11(Conservative)
50% Margin of Safety Entry: $62.74(Buffett’s ideal)
Current Assessment: At recent market prices (trading ~$80-$85), the stock is currently "fairly valued" by the market but offers no "Margin of Safety." You are buying a business at a price that assumes perfection in their roll-up strategy, which leaves you zero room for error.
Verdict: WATCH
While US Foods has built a formidable logistics network, the razor-thin margins offer no protection against the structural risks of the industry. We will wait for a broader market dislocation to bring the share price down toward our $62.74 target before deploying any capital. Until then, we prefer businesses that set their own prices rather than those that hope the customer doesn't notice the surcharge.
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.