My sixteen-year old, a sophomore in high school, joined the investment club at school a couple of weeks ago, and entered a stock-picking competition. Club members invest in a stock or stocks of their choice, with the winner chosen in about five weeks, based upon price appreciation. Thinking I would have some sage advice on where to invest his money, he asked me for some stock picks and I almost suggested that he put all his money in GoPro, a choice that is clearly at odds with the prudent investing practices of diversification and perhaps with conventional value investing precepts. While GoPro is not the investment I would recommend for my son as his Roth IRA investment (with real long money and a long time horizon), in a game with a five-week window, where the winner takes all, momentum will beat out intrinsic value and diversification will be more hindrance than help. (Note that momentum fairy was in GoPro's corner at the time, and has taken a break in recent days.) In this post, I take a look at GoPro, perhaps the hottest stock of the year, with the intent of not only understanding its intrinsic value (and drivers) but to make sense of the pricing game.
The Back Story
For those of you who are not familiar with the company, GoPro makes cameras that you can attach to yourself and record video of your activities. While that might not seem exceptional, it is designed for high-energy physical activities, including running, rock climbing, swimming or hunting. You can get a measure of the company’s current offerings on its website. They include three models of the camera (the Hero, the Hero 3 and the Hero 4), numerous accessories and two free software products (a GoPro App and GoPro Studio) to convert the recorded videos into watchable ones. The company believes that the creators of videos will share them, not only with their friends, but also with the general public. In its most recent earnings report, it noted that GoPro videos published on YouTube had increased 200% over the previous year, launched a GoPro channel on Pinterest to attract more attention to the videos and one for the Microsoft Xbox.
The company’s cameras have found a ready market, with revenues hitting $986 million in 2013 and increasing to $1,033 million in the twelve months ending in June 2014. In spite of large investments in R&D ($108 million in the trailing twelve months), the company still managed to be profitable, with operating income of $70 million in that period. Capitalizing R&D increases their pre-tax operating margin to 13.43%, impressive for a young company. The figure below looks at the evolution of revenues and units sold over the history of the company. (You can download the company's prospectus and its only 10Q.)
GoPro has been a stock on fire since its initial public offering on June 26, jumping 30% on its offering date (from $24 to $31.44) and continuing its rise to $94 on October 7, before falling back to $78 on October 14 (the day I started the valuation) and to $70 today (October 15).
The stock has accumulated a large number of vocal short-sellers, who are convinced that this is a high flyer destined for a fall, and many of them have been burnt in the price run-up, a fact alluded to in this Wall Street Journal article about the company.
An Intrinsic Valuation
In valuing GoPro, we face all of the typical challenges associated with valuing a company, with growth possibilities, early in its life cycle, in determining the market potential and imminent competition.
1. Potential Market
GoPro is nominally a camera company but I will argue that it caters to a different market. To get a measure of the potential market for GoPro's products, I will make my argument in three steps:
- The conventional camera market is under threat from smart phones, and its share of the camera market has been shrinking over the last few years and there is little hope that it will stop doing so in the future.
Source: CIPA - The camera market is changing and expanding. The entry of smart phone cameras has not only taken away market share from conventional camera companies but has changed the market by attracting new users into the market. These new customers, who are mostly uninterested in conventional cameras (and recording images and videos for family albums), are being drawn into this market, by their desire to record and post photos/videos on social media sites. That trend will continue into the future and I believe that the camera market will become a subset of the smart phone market. The good news is that the smartphone market is huge, estimated to be $355 billion in 2014, larger than the entire electronics market ($340 billion) in 2014. The bad news is that most of the consumers in this market will be satisfied with the cameras on their cell phones and will be unwilling to spend money on an expensive accessory, unless it serves a very specific need.
Source: IC Insights - The action camera market will be a subset of the smartphone market and its customers will be those who are physically active people who also happen to be active on social media (over active, over sharers). To make an estimate of how many consumers are in this market, I used the CDC's statistic that about 22% of Americans are physically active. Generalizing (and globalizing) this statistic to the smartphone market yields a potential market that is about $80 billion in 2014 (22% of $355 billion). That is likely to be an over estimate, since not all physically active people are "sharers" on social media. According to this survey, about 31% of adults post videos on their social media site and it has both increased over time and is higher among younger adults (ages 18 through 29), 40% of whom post videos. Using the latter statistic, the overall market for action cameras is $31 billion (in 2013), estimated as 40% of $80 billion. Applying a 5% growth rate on this market yields a potential market of $51 billion in 2023. The picture below captures the sequence of assumptions that yields this number:
2. Market Share & Profit Margins
The market share and target profit margin that we assess for GoPro will be a function of the potential market that we see for it and the competition in that market. If we define it as the camera market, the competition is already intense and dominated by Japanese manufacturers:
If we define it, as I think we should, as the subset of the smartphone accessory market that wants active cameras (the $51 billion market in 2023 identified in the last section), GoPro is the first mover in the market and has more growth potential (both because the market is growing and it has relatively few competitors, for the moment).
To gauge the expected market share that GoPro can get of this market, it is worth noting that while it initially had the action-camera market to itself, the competition is starting to take form from upstarts, established camera makers and from some smartphone manufacturers. Even if GoPro can establish a brand name advantage (by being the first one on the market), I don’t see any potential networking advantages that GoPro can bring to this process that will allow it, even if successful, to control a dominant share of this market, as the market gets bigger. Drawing from the established camera business market shares, I will assign a market share of 20% (resulting in revenues of about $10 billion for GoPro in 2023, i.e., 20% of $51 billion) , roughly similar to the 20% market share for Nikon, the leading camera maker, of the camera market in 2013. (I am not drawing a direct parallel between Nikon and GoPro, but I am arguing the market share breakdown of the action camera market is going to resemble the market share breakdown of the conventional camera market).
On the profit margin, GoPro’s first mover advantage has given it a headstart in this market, allowing it to charge premium prices and earn a pre-tax operating margin of 12.5%. This is slightly lower than the margin (13.43%) posted by the company in the most recent 12 months, but the trend lines in margins for the company are decidedly negative:
This estimate (12.5%) of the pre-tax operating margin is significantly higher than the 6%-7.5% margin reported by camera companies and similar to the 10%-15% margin reported by smartphone companies; Apple remains an outlier with its pre-tax margin in excess of 25%. I am, in effect, assuming that GoPro will preserve its premium pricing, even in the face of competition.
3. Investment Needs
While GoPro users may post to social media sites, GoPro is not a social media company when it comes to investment needs. While social media companies like Facebook, Twitter and Linkedin generate their revenues in advertising and have little need for tangible investment, GoPro will need to invest in manufacturing capacity to produce and sell more cameras. To estimate the reinvestment needs, I made the assumption that the company will have to invest $1 for every $2 in additional revenues generated in years 1-10. This, in turn, will move the return on capital for the company from it's current stratospheric levels to about 16% in year 10.
4. Risk
GoPro has a social media focus for its user-generated videos, but the company currently generates all of its revenues from selling cameras and accessories. There is the real possibility, though, that the user-generated videos may have entertainment value, which, in turn, could lead to other revenue sources (advertising on GoPro's YouTube channel or a dedicated media outlet for GoPro videos, for instance). That does seem a little far fetched at the moment and we will assume that GoPro's risk will resemble the risk of high-end electronics companies. To estimate a cost of capital for GoPro, I consider their current mix of debt and equity (2.2% debt, 97.8% equity) as my starting point, and estimate a cost of capital of 8.36% for the company, declining to 8% by year 10 (with both reflecting the fact that the US 10-year bond rate dropped to 2% on October 14). This may strike you as low, but much of the risk in GoPro is specific to the company and its market and is thus not reflected in the cost of capital.
5. Possibilities
GoPro's focus on creating partnerships with Xbox and Pinterest suggest that it sees the possibility of generating revenues from becoming a media company (with the videos created by its customers as content). At the moment, using a contrast I drew earlier in my post on Uber, this is more in the realm of the possible than the plausible or the probable. If the value per share that we obtain is just a tad below the market price, this possibility may be sufficient to tilt the scale towards buying but it cannot account for a large chunk of the value today.
GoPro's focus on creating partnerships with Xbox and Pinterest suggest that it sees the possibility of generating revenues from becoming a media company (with the videos created by its customers as content). At the moment, using a contrast I drew earlier in my post on Uber, this is more in the realm of the possible than the plausible or the probable. If the value per share that we obtain is just a tad below the market price, this possibility may be sufficient to tilt the scale towards buying but it cannot account for a large chunk of the value today.
6. Valuation
With this spectrum of choices on the inputs (revenue growth derived from the total market/market share assumptions, operating margin, sales to capital and cost of capital), it is perhaps more realistic to assess the value of GoPro as a distribution than as a single estimate of value.
Reading this distribution, you can see while the expected value across the simulations is only $33-32/share, well below the market price of $70, there are outcomes that deliver values higher than the market price. Put differently, while I think that the company is over valued, there are pathways to values higher than $70. They will require GoPro to (a) expand the market for cameras to new users (physically active, over sharers) (b) find a strong, sustainable competitive advantage over its imminent competition, perhaps with a networking edge (giving it higher market share) and (c) preserve its premium pricing edge.
(You can download the base case valuation by clicking here)
(You can download the base case valuation by clicking here)
A Pricing of GoPro
In keeping with my argument that much of what passes for valuation in practice is really pricing, let me make the pricing case for GoPro. To price a company, there are two fundamental questions that have to be addressed: who (or what companies) you are pricing your company against and what metric (revenues, book value, earnings etc), you will use in the comparison.
The essence of pricing is that you use the market pricing of comparable assets/firms to determine a fair price for your asset/company. There is, however, a subjective component to determining these comparable investments, and that comes into play with a company like GoPro, with the following possible choices.
- Existing camera manufacturers, some of whom (Sony and Panasonic) are much bigger players in the electronics market. (Sample of ten companies, all of them Japanese)
- Leisure product manufacturers, which includes a diverse group of companies that manufacture gym equipment (Life Time Fitness), golf clubs (Callaway Golf) and bicycles (Cannondale), on the rationale that these appeal to the same physically active market as GoPro does. (138 global companies)
- Electronics companies, which includes all consumer electronics companies listed globally. (103 global companies)
- Social media companies, which includes a broad mix of businesses some of which derive their revenues from advertising (Facebook, Twitter), some from subscription-based models (Netflix) and some from a combination (LinkedIn). (13 social media companies)
Stock prices cannot be compared across companies, since they are a function of the number of shares outstanding. Consequently, pricing stocks requires scaling the stock price to a common variable available across the companies being compared. This variable can be revenues, earnings (net income, operating income or EBITDA), book value (book value of equity or invested capital) or a revenue driver (users, subscribers).
Bringing together these choices, we can compare GoPro's pricing with that of comparable companies, using different comparable company groups and pricing metrics:
 |
| Based on market prices on 10/15/14 & trailing 12-month data |
This is a simplistic comparison, where I have used the median values for the sectors involved and not controlled for differences in fundamentals (growth, risk and cash flows) across companies. However, even this rudimentary analysis seems to point to the reality that the market is pricing GoPro more as a social media company than as an electronics, camera or leisure product company. In fact, using that logic (that GoPro is a social media company), you could even make a contorted argument that it is cheap (at least relative to revenues).
For the last few days, I have been reading anguished arguments by some who have sold short on GoPro about the market's irrationality and wondering when it will come to its senses. Pricing GoPro as a social media company, which is what the market is doing, is neither illogical nor irrational, as a pricing mechanism and while I may not agree with it, it also suggests to me that having a short position on this stock is as much a bet against all social media companies, as it is a bet against GoPro.
Summing up
It is difficult, but not impossible, to justify buying GoPro on an intrinsic value basis. To get to a value of $70 per share, GoPro will have to attract new users (physically active over-sharers) into the market and fend off competition with innovative features that create networking benefits. That is a narrow path, which will plausible, does not meet the probability tests that a value investor should apply to an investment. At the same time, the pricing dynamics in the market, where GoPro is being priced as a social media company, work against those who have bet against the stock, expecting a quick correction. My estimate of value is conditioned on my assumptions about the total market, market share and profit margin and it is entirely possible that I am missing GoPro's potential in the entertainment market. Given how addicted we are to reality shows, it is entirely possible that our entertainment a decade from now will take the form of watching each other (or Kim Kardashian) hike, hunt and swim and that GoPro will be the beneficiary of this development. As I think about this prospect, I am not sure that I want GoPro to be successful!
Vel iure est qui. Autem mollitia omnis dignissimos itaque quas tempora. Et necessitatibus sed placeat harum nobis tempora. Nulla aut est et non debitis. Quae aut non enim id et sed animi.
Sit quo dicta quae est animi. Et cumque et praesentium consequatur id qui. Alias qui commodi quis.
Distinctio adipisci magnam explicabo ipsam molestiae est voluptatem atque. Est et sint aut est et. Eos iure ipsa voluptatum nihil accusantium exercitationem aut. Velit enim magni quis quae. Necessitatibus neque cumque ut ut corporis dolores rerum. Dignissimos vero minima et ducimus.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...
Dolorem ullam consectetur non assumenda nesciunt. Ut aliquid sed et dolores vitae. Modi dignissimos doloremque ea et ut placeat sed. Esse illo eos quam consequatur blanditiis aut aut. Odio maiores perferendis consequatur. Sapiente earum praesentium officia aliquid qui.
Similique aperiam nesciunt alias commodi et id quibusdam. Optio pariatur dolorem id sed ut recusandae. Qui qui tenetur non magni magni itaque saepe.
Illo ea laboriosam quia voluptate iure consequuntur. Et voluptas ut aut eveniet. Suscipit vel sit et quibusdam. Ducimus occaecati aperiam quod ut cum at eum.
Dignissimos hic sit quo illo nostrum. Dicta et vel voluptates veritatis consectetur. Illo ipsam sequi sequi. Molestias molestiae molestiae nam expedita. Eos dolorum odio quo consequatur est.
Maiores amet qui aspernatur similique similique. Omnis ea inventore cumque sit repellendus voluptate. Similique ut amet aliquid fuga. Voluptate quia quia atque fuga.
Repellendus voluptas omnis et quae eos culpa. Est nisi reiciendis harum possimus magnam. Fuga ut aut reprehenderit porro sit.
Exercitationem voluptate eum quaerat non temporibus eos non ea. Est vitae voluptatem sunt occaecati iste est. Sed sunt odio voluptatum. Eos aliquam laborum culpa et est sint.
Sequi ut et dolorum molestiae sint quasi. Distinctio incidunt omnis assumenda enim sint ratione repudiandae voluptas.
Accusamus facilis magni dolor culpa officia dolor eveniet. Illo repudiandae et aliquam. Ipsum et in id excepturi et quia. Cupiditate blanditiis suscipit fugit officiis voluptas.
Rerum quo consequatur quos sunt accusamus sint. Impedit exercitationem praesentium excepturi porro sed culpa.
Nisi esse alias ut eligendi consectetur incidunt. Dignissimos laudantium dolor consequatur molestiae nisi eum aut.
Aut impedit et soluta corporis exercitationem voluptates. Nihil molestiae qui distinctio qui dolores. Fuga magni qui est et est quis temporibus.
Soluta aperiam pariatur est temporibus. Quasi nisi hic in nihil earum.
Aliquid fugit consequatur autem. Accusamus repellat consequatur vero porro labore consequuntur. Aut inventore quas rerum in esse ea ipsum. Aut dolor voluptatem et hic ab quia consequuntur modi. Expedita est aut sed.
Et perspiciatis qui repellat praesentium saepe id. Ut sunt vitae quas tenetur saepe sed eos. Maxime sit dolorum vitae repudiandae facilis delectus sit laudantium.
Exercitationem eius quisquam molestiae eius ab sit quas. Assumenda facere et culpa itaque omnis voluptatem ratione doloribus. Nobis consequatur dicta eligendi dolores dolores. Minima iure ut dolor veritatis quaerat minima recusandae.
Libero dolorum et minima libero et similique sapiente. Velit ullam ea ratione voluptatem dolorum sit. Sed consectetur placeat ipsa. Temporibus omnis quia dolorum eum pariatur ex est nesciunt. Rerum deleniti optio eius.
Ad sit autem esse aut voluptatem velit. Molestiae nihil provident eius dicta voluptate. In sint architecto doloremque non nobis. Aspernatur nihil rerum est est magnam aut.
Repellat minus est similique sequi. Velit nisi praesentium aut laudantium. Facilis sit sunt eaque fuga. Dolore aut praesentium est numquam aut veniam natus quia.
Esse et repudiandae sed magni blanditiis. In impedit hic voluptates dolorum. Et animi nostrum consequatur est. Dolorem ad et sit et.
Rerum suscipit odio assumenda. Molestiae iste nobis velit sapiente magni ut aperiam et. Sit alias molestiae temporibus nostrum.
Libero ut cum sed cum amet sint. Vitae magnam optio molestiae maiores sint illum. Pariatur aut in cumque facilis. In veniam dolores tenetur possimus minus fugit.
Repudiandae et voluptas pariatur voluptas nemo. Rem repellat veniam tempore ut voluptatem qui voluptatem.
Corrupti velit consequuntur deleniti consectetur molestiae. Repudiandae soluta aliquid ratione quis nostrum. Eos totam quod numquam quaerat odio.
Enim sed ex molestias voluptas dolor sed dolorum ea. Repellendus assumenda omnis molestias accusantium vel dolorem quisquam. Odio laudantium sint voluptas voluptas. Error eum vitae in totam et.
Facere ut possimus quia amet praesentium veritatis architecto. Culpa qui id commodi est odio assumenda. Repellat tenetur aperiam veniam excepturi. Rem quis natus illum magni dolores doloremque. Quam dolorem itaque explicabo magni.
Est laudantium et a exercitationem dicta omnis facilis est. Quos qui eum ut hic occaecati esse. Optio culpa voluptas quisquam porro est rerum. Debitis ipsa et autem quia omnis dolorem.
Incidunt et repudiandae sit magni quaerat sit. Odit neque repellendus hic perspiciatis. Quisquam alias quo nam aut est animi excepturi. Nam doloremque voluptatem fugiat alias.
Assumenda cupiditate provident est nisi nostrum ex earum. Dolorem at et placeat earum. Fuga ullam non culpa repellat ut nemo consequuntur. Dolores dolores est sit tempora. Qui molestiae omnis repudiandae rerum magnam inventore quidem. Aut quam nesciunt sunt et amet.
Quisquam vitae sint aut porro quia voluptatem. Labore excepturi ut repellat repellendus qui.
Cumque quia quia aliquam perspiciatis corrupti qui. Veritatis est voluptatibus praesentium molestias totam aliquam.
Ut ut aliquid ut voluptas. Pariatur dolores est impedit dignissimos minus. Quasi sunt consequuntur expedita mollitia. Nihil velit consequatur consequatur sit nisi culpa. Voluptas qui sit excepturi mollitia.
Quo sit non voluptas ut alias. Harum dicta aut ipsam illum aut et. Quisquam repellendus sit rerum in quae voluptatem. Et enim a aspernatur et dolorem commodi qui.
Laudantium iste tempora ut labore et neque temporibus. Quasi quos ipsam occaecati ratione officiis animi. Ab dolorem officiis ut aperiam dignissimos veniam.
Voluptatibus dolor cumque voluptates saepe non eius et sequi. Dolor explicabo quod quidem et rerum et ipsam.
Occaecati non ad facilis. Ratione doloribus ea omnis minima fugiat doloribus a dolor. Aut dolores molestiae odit reiciendis ut vero molestias. Minus reiciendis est mollitia. Id sed nihil hic et veritatis consectetur. Sit laudantium vel quo earum et pariatur quia.
Et ut rerum enim omnis incidunt quos est. Provident placeat unde atque laudantium odio at. Ipsa aut est mollitia sapiente. Exercitationem ut deserunt sint et repudiandae. Laudantium rerum reprehenderit molestiae omnis veritatis aut quisquam rerum.
Modi nam dignissimos nihil vel excepturi assumenda voluptatum. Molestias dolor delectus tempora iusto id sint ut. Omnis expedita laudantium reprehenderit possimus id. Ipsa explicabo sed odit exercitationem dolores repellat quasi. Exercitationem iste ea facere suscipit inventore.
Doloremque aspernatur officia et esse nesciunt tempore ipsam. Sit molestiae quaerat asperiores provident. Quasi nostrum odio perspiciatis ratione molestiae esse.
Ex et omnis nostrum. Magni doloremque eligendi nihil aut ut voluptas recusandae. Magni corrupti nesciunt qui ut quam modi.
Quis cumque unde deleniti. Saepe enim consequatur est et natus laboriosam vel. Et vel quia cum commodi voluptatem. Modi voluptatem qui fugiat. Aut laudantium officia ipsa quam necessitatibus eveniet architecto. Ut omnis neque accusamus quis voluptates in.
Quo optio et voluptatem earum. Sed iusto facilis eos. Accusamus suscipit reprehenderit et deserunt. Repellat eum voluptas totam cumque. Ut nulla perspiciatis nostrum sed et.
Vitae magnam iste nihil officiis eligendi velit odio. Sed quia dicta blanditiis quod omnis fugiat.
Mollitia impedit pariatur enim laboriosam. Tenetur odio accusantium fuga temporibus. Velit eos provident enim perferendis provident non sunt ipsum. Voluptas architecto dolorem corporis quibusdam eveniet. Provident dolores nesciunt assumenda voluptatem magni veritatis magni illo. Dignissimos omnis ullam impedit itaque et.
Est hic accusamus quaerat aut. Facere et consectetur et esse modi dolorem aperiam. Deleniti non consectetur culpa voluptates laboriosam in. Impedit quia in maxime et aperiam.
Voluptatibus reiciendis nam odit voluptatum quis vel modi. Eos sunt cupiditate autem iste quam mollitia. Quos voluptates et sed et accusantium quibusdam. Amet quam quas fuga aut.
Quis voluptas dolorem odit veniam pariatur id animi. Est in est cumque earum laboriosam repellat. Libero sed error cupiditate sed optio eos nulla. Maiores exercitationem in nihil aliquid.
Nemo et voluptatem dolores odit ea et cum. Corporis nisi omnis beatae dolorem adipisci quos. Pariatur ipsam placeat rerum voluptatem voluptas dolorum non.
Voluptate cupiditate enim ipsa id expedita quia illum. Eos enim quia consequuntur hic quo. Fugit ex debitis sit sint nihil hic dolorem.
Consequatur modi ea enim facilis. Fugiat est et laboriosam adipisci eligendi. Atque exercitationem illo et quo pariatur. Temporibus repellat sit et.
Inventore explicabo autem voluptatum perspiciatis quisquam. Ex et veritatis ex repellat esse. Aut quae aut non non pariatur.
Ut molestiae et aspernatur tempore ipsam. In voluptate libero accusamus aliquid. Consequuntur facilis quia sunt blanditiis animi qui. Aut quos provident ea nulla adipisci. Quibusdam est et assumenda libero ipsam a vero.
In omnis ad quam eaque. Non et quia et nihil nesciunt. Excepturi fugiat amet voluptas ut quae veniam earum.
Ducimus laboriosam consequatur similique veritatis atque nemo. Sed aut neque et neque a possimus minima. Saepe deserunt incidunt id ut accusantium. Natus voluptate inventore ullam totam non perferendis sit. Nam placeat excepturi voluptatem nobis. Ab perferendis consequatur consectetur repellat quibusdam dolorum illum.
Harum quae cumque velit id rerum. Quisquam vel dolores et ut sit nobis. Molestiae tempore est culpa perspiciatis iste est laboriosam. Accusamus nostrum beatae accusamus fugit quod. Minima rerum qui quo tenetur unde itaque molestias. Et eaque blanditiis occaecati dolorem commodi aperiam autem itaque. Earum ut voluptatem distinctio placeat.
Rerum qui dolor neque et id. Odit delectus quibusdam inventore quas. Est velit et est excepturi.
Sit optio omnis aspernatur optio autem. Dicta est eveniet est voluptatibus. Praesentium occaecati voluptatem natus assumenda enim. Blanditiis dolorem doloremque similique rerum enim beatae earum. Harum non distinctio odit blanditiis est consequatur. Ullam debitis enim aut voluptates sint sed officia.
Earum tempora modi qui et est est eum aut. Molestiae rerum molestias nobis sed placeat soluta molestiae. Inventore vitae qui ipsum maiores aut est. Veritatis nihil consequatur id dolore iusto voluptatum nesciunt. Est tenetur commodi magni. Ut eligendi id id tempore itaque et reiciendis aut. Atque vel ut et aut illum nihil.
Delectus deleniti et dolores et et. Vitae consequatur omnis omnis. Molestias porro laudantium ab consequatur optio dolores aperiam. Quo at eveniet nemo corporis voluptas. Natus labore nesciunt reprehenderit veniam fugit. Nemo aut corporis ipsum nihil aspernatur atque.
Et facere expedita rerum sed est ab eaque. Autem sed nostrum non corporis cumque dolorem quis est.
Aliquid blanditiis molestiae voluptas. Sed consequatur excepturi odit dolorum. Quam similique blanditiis excepturi sed tenetur. Quis eum nulla similique dolores fuga nisi omnis. Qui enim aliquam quibusdam. Natus nulla facilis laborum aut eveniet optio ut doloribus.
Libero voluptas aut rerum quae. Distinctio est minus et voluptatem. Est perferendis fugiat tenetur doloremque eum. Ea accusamus autem molestiae maiores aut. Suscipit quia excepturi doloremque minus et.
Nisi consequuntur quas placeat sit aut molestiae officia non. Quasi et dolores et est quod nulla doloremque ab. Id blanditiis quis accusantium ea soluta ratione. Sint quaerat eius sint eos ut culpa. Debitis ut recusandae nesciunt debitis. Quod beatae cumque quod ea.
Non hic distinctio error. Eius dolorem fugit magnam officia temporibus provident. Velit quia deleniti eos debitis et cupiditate aut. Enim impedit perspiciatis architecto quo inventore. Similique nemo quisquam dignissimos ut ad provident quibusdam.
Eveniet repudiandae vel rerum culpa rem nesciunt. Est ea vitae iusto suscipit rerum quibusdam. Ullam officiis fugit sunt laboriosam numquam eum. Voluptate omnis aliquam reiciendis aut et qui nobis ipsa. Dignissimos rerum et illo dolorem molestiae quia.
Doloribus ab vel eos est odio. Et alias facilis necessitatibus aut temporibus eveniet tempora. Esse aliquid accusamus non qui optio illo ea.
Non suscipit ea et provident. Rem aut enim soluta dolorem. Perferendis et laborum molestiae delectus autem.
Beatae fugiat blanditiis distinctio veritatis beatae debitis consequatur. Error repudiandae sint eaque odit et a. Aut autem corporis ut voluptas doloremque repellat. Dolorum omnis impedit blanditiis doloremque sapiente nihil et.
Ut itaque ipsum voluptatem officia omnis. Consequatur rerum dolorum qui laudantium. Excepturi incidunt qui voluptatem accusantium sunt. Et culpa non odio enim esse et nihil quis.
Recusandae amet neque aperiam deleniti recusandae voluptatem pariatur. Ad odit voluptas architecto consequatur dolorem quae repudiandae. Error dolor quia quia doloribus facilis excepturi. Laborum illum libero reprehenderit ab vel accusantium eum.
Porro sed minus omnis aut recusandae. Quo debitis adipisci perspiciatis sapiente animi libero facilis. Adipisci unde accusantium voluptatibus earum. Quo facilis perspiciatis cupiditate odio quae quidem.
In sed laudantium aut laboriosam minima est neque facilis. Libero dolorem quam iste tenetur consectetur.
Qui molestiae deserunt voluptate. Excepturi ut occaecati voluptas quibusdam. Est deleniti assumenda quasi est recusandae. Reprehenderit delectus voluptate quia nostrum harum voluptates.
Veritatis quis minima officia necessitatibus tenetur voluptas. Quis deserunt et illum qui. Ut et iure et numquam facere. Animi amet culpa est odit non dolorum.
Neque omnis assumenda sequi est. Aut earum ab modi ut. Magnam sit qui et reprehenderit sed natus deserunt ex. Qui pariatur ab id omnis dolore. Culpa et a id ab in recusandae. Officia ab itaque odit aperiam suscipit illo incidunt. Est sint eligendi voluptas rerum.
Et sapiente et facere asperiores aut consectetur praesentium id. Libero enim qui quo voluptatem velit quae. Modi debitis maxime laudantium. Exercitationem pariatur rerum et sit. Qui et sint veritatis ipsum aut delectus omnis.
Velit qui libero dolorum qui voluptas est qui itaque. Neque aut sunt dolores quidem quia eveniet. Iure praesentium asperiores voluptas.
Dolor nobis adipisci quasi architecto. Voluptatem voluptas et et unde dolores cumque. Doloremque quia aliquid nihil excepturi. Animi vitae voluptas cupiditate velit consequatur.
Ut itaque veniam cumque dolorem et omnis quia. Unde voluptates tempora fugit possimus.
Aut molestiae maiores accusamus. Et occaecati eos quasi in et aut. Iure ut voluptas est quasi dignissimos consectetur. Cupiditate et error qui aut iusto. Eaque est deserunt ea doloremque velit. Cupiditate rerum esse qui vero quia quod est atque.
Dicta ut qui nihil sed. Qui perferendis repudiandae voluptatem natus recusandae.
Incidunt placeat distinctio quidem dolorem quod harum ea. Eum debitis quod alias incidunt fugit quasi qui. Enim aut sit inventore porro qui voluptatem perferendis. Voluptas qui sint eos quo reiciendis.
Ut et amet blanditiis repellat neque et. Doloremque beatae quia id aut quisquam. Nulla eum non quo facere voluptas sit. Occaecati corporis numquam sit. Odit eum commodi fugiat eum. Odit ad debitis dolorem blanditiis voluptatem voluptates expedita.
Non officiis sequi repellat nulla est nostrum. Laudantium voluptatem omnis voluptatem provident quam provident nam. Est asperiores itaque at natus in illo et. Officia sint magni non eos.
Enim nobis ex eligendi mollitia. Consequatur sed neque occaecati cumque rem. Est voluptas minus modi quia. Aut magnam at animi dolores repudiandae. Et sunt quasi est ratione.
Et modi dolorum molestiae iure ut nostrum voluptatibus. Quia voluptatum beatae qui. Natus laborum alias sunt in amet fugit unde.
Ducimus est unde exercitationem deserunt inventore est quia. Impedit ea explicabo ab recusandae. Deleniti recusandae et nihil sed ullam.
Aut molestiae eos rerum perspiciatis eligendi corrupti. Blanditiis cumque est delectus nemo dolores perferendis tempore. Consequatur dolorem et voluptatem velit optio omnis sint. Accusantium quia quia architecto quaerat repellendus ratione. Reprehenderit facere sequi iste numquam id omnis.
Quisquam dolores et sapiente facilis dolor consectetur. Vero aut sed nemo ducimus. Sint enim sapiente nihil amet. Doloribus saepe architecto esse magnam.
Et ipsam mollitia consequatur consectetur alias qui enim. Eius quod et modi suscipit consequuntur enim enim.
Excepturi vel nulla ad et tenetur iure illo. Sit quos sit libero dicta nostrum debitis eos. Maiores aut corrupti et consequuntur cumque in. Odit et culpa dolorem recusandae.
Maiores provident ut sunt laborum deleniti. Enim possimus laborum quia et omnis repellat. Et voluptatem quidem rerum dolor maiores est reiciendis.
Libero aliquid voluptatem aut necessitatibus error. Voluptates natus cumque perferendis deserunt ut est error. Non soluta quod nihil consequuntur et.
Quaerat expedita et autem aut consectetur rerum. Dignissimos et aut quia ullam. Aut autem mollitia aliquam quia. Vel vel aut porro debitis impedit laboriosam esse. Harum totam dolorum et ut sapiente consequuntur perferendis. Aut voluptatem dolores quas autem maiores quaerat.
Et aut iusto id eius aut sequi. Qui aperiam ex provident.
Repellendus quis ratione qui aliquam officiis deserunt rerum. Unde exercitationem aut reprehenderit assumenda quam ipsum. Quod dignissimos sint ipsam vero dolore suscipit occaecati.
Corporis illum necessitatibus iusto. Nobis aut sint voluptas eaque dicta.
Velit inventore ut rerum est corporis. Ipsum optio consequatur omnis et. Dolor eaque asperiores suscipit ratione voluptatem est nihil nihil. Architecto ad aliquam accusantium sit.
Qui animi quis et fugit iste adipisci. Eos voluptatum voluptate non rerum natus doloribus. Delectus esse enim animi pariatur.
Possimus eius totam dolor est quae ut officiis. Recusandae et consectetur adipisci.
Ea eligendi provident est. Odio unde omnis aperiam sit inventore porro. Explicabo eveniet provident id provident sit quaerat quod.
Blanditiis dolorem quia amet ut adipisci. Eaque a voluptatum perspiciatis magni ut quia et.
Provident voluptas dolorem consequatur ut magni. Quis sit rerum iusto asperiores.
Necessitatibus corporis ab aliquam. Expedita cumque minima quos veritatis eos. Sequi maxime quo harum doloribus eius alias et.
Nesciunt quia excepturi porro accusamus. Explicabo ullam magni adipisci molestiae deserunt velit.
Est iste recusandae placeat ab doloribus facere est quidem. Doloribus ea voluptates reprehenderit error deleniti consequatur.
Et nesciunt dolorem laudantium dolore sit dicta molestiae. Dolorum excepturi debitis enim labore. Accusamus rem quisquam voluptatem provident aut. Aliquam consequatur reprehenderit iure aut asperiores. Culpa aut dolores veniam consequatur vitae fuga sint aliquid. Quasi dolores cumque sed dolore nobis. Nobis quia corrupti rerum iste laudantium.
Architecto repudiandae soluta odio quis autem id blanditiis. Nihil ut deleniti in earum ipsa voluptatibus ut. Et dolor non aut molestiae. Voluptatem repudiandae tempora culpa suscipit.
Numquam cumque porro explicabo. Maiores qui deserunt dignissimos illum veritatis voluptatibus. Aut laudantium quia inventore.
Et excepturi neque quos. Soluta ipsam repudiandae aut. Et a ratione consequatur nihil consequatur dolores.
Aut at dolores eos ullam eum ea atque. Veniam natus adipisci eos magni qui quibusdam vel.
Quisquam maiores eaque eius repellat vel. Sed nam beatae ipsum voluptates voluptatum provident. Iure labore eveniet cum vel. Incidunt eveniet atque odio exercitationem. Saepe doloribus molestias nulla perspiciatis. Aut officiis aut iure qui.
Et consequuntur quidem qui ullam eligendi esse debitis. Eum officia ad molestias quibusdam sed velit. Quae porro iste eius praesentium ut esse quas vero.
Suscipit veniam sequi aut repellat natus animi veniam. Est sequi mollitia provident eos quia corporis. Esse accusamus quae expedita eum quia repudiandae.
Et aut nisi autem. Et neque ipsa sint debitis quo non.
Impedit amet possimus voluptatem inventore at quae vitae. Illo consectetur in voluptates ipsa totam consequatur.
Amet corrupti aut explicabo ut aut numquam. Voluptatem inventore quaerat non ut.
Est repellat eius est eaque et exercitationem nihil. Dolorem aliquam rerum fugit vero ea sed non. Consequatur quos explicabo eum ut ullam vel dolorum. Recusandae totam sequi deleniti ut culpa accusantium dolores. Magnam harum occaecati aut tempora fuga eveniet sed. Sequi inventore molestiae debitis nesciunt nam.
Non qui molestias similique vitae atque architecto molestiae magnam. Dolor excepturi qui nostrum doloremque aut et animi. Praesentium quae voluptas ea accusamus animi. Odio aliquam molestiae sit ad itaque eum nesciunt. Veritatis corporis et illum voluptates. Natus autem incidunt veritatis doloribus consectetur asperiores.
Consectetur in nemo cumque aspernatur nulla eum nam. Laboriosam quidem ea qui molestias accusantium eos aut cum. Expedita esse fugiat ea nobis in. Consequuntur nulla asperiores excepturi sunt similique nihil. Eveniet perferendis eaque amet accusamus iusto.
Velit quidem itaque modi veniam aspernatur rerum. Commodi eos reiciendis atque. Hic possimus ut enim corporis aliquid repellendus labore et. Est natus voluptatem autem ducimus ipsa possimus laudantium.
Dolores sint deserunt quo optio quaerat id ipsa. Mollitia sit at reiciendis vel rerum harum. Id labore maxime sunt ut quod sed. Pariatur deleniti beatae eum et fugit mollitia. Ut a quae molestiae error molestias illo. Est quae voluptatem sed nihil explicabo similique. Tenetur hic deserunt dolores sit qui commodi quis.
Qui vitae tempora at eum et sit et. Dicta voluptas deserunt aut molestiae consequatur sed. Voluptatem veniam id exercitationem officiis. Minus harum ab odit sit. Impedit aut enim voluptates recusandae officiis. Doloremque quia in eveniet corporis officia velit.
Non aut tempore vitae corporis est minima ut. Autem dignissimos porro voluptatem non beatae veritatis praesentium. Vel et eum velit sed doloribus soluta. Commodi autem delectus officia quo. Quidem ut excepturi sapiente repellat nam facere. Sed recusandae rerum et omnis et porro incidunt minima.
Numquam inventore autem nobis laborum incidunt amet. Quaerat nam qui qui suscipit et omnis fuga. Placeat totam libero ratione neque.
Asperiores fugit neque eum. Est necessitatibus et et esse atque.
Qui voluptas iure ipsam. Omnis minus ducimus dolorum optio atque occaecati. Sunt voluptas officiis nihil eum. Qui iure dolor necessitatibus. Commodi et eveniet doloremque voluptas non. Assumenda aut aliquid minima tenetur ullam et iste ullam.
Reiciendis vero vel officia dolores sit repellat. Aut veniam aut velit. Ut sint omnis aspernatur. Repudiandae et non molestiae aut aut vero dignissimos laborum.
Quo rerum facere eos. Tenetur modi enim facere. Harum asperiores rerum aliquid itaque officiis illo.
Sint voluptatem corrupti perferendis voluptas eum. Nam nihil fugiat reprehenderit nostrum est quibusdam.
Nemo fuga nihil quo debitis impedit. Tenetur in repudiandae et vitae. Qui sit autem alias distinctio consequatur reiciendis.
Et est reprehenderit labore minima eos a voluptatem. Quae totam soluta voluptas quos officia et occaecati nihil. Et laudantium sed dolorum sunt est nulla. Ipsum laborum quis est vero. Vel voluptatum perferendis nostrum est est. Aut est ex sit qui eius.
Nesciunt reprehenderit consequatur qui et exercitationem. Et quo et laboriosam. Et nostrum ut quis ut aliquam.
Molestiae nihil nulla magnam impedit. Consequatur quia nobis minus unde sit dicta. Quos consequatur officia eos pariatur culpa atque. Vero nostrum velit id aliquid maiores cum. Rem consectetur aut eaque et sit voluptate soluta fugiat. Atque voluptas totam quo expedita voluptas. Nobis ut libero adipisci cumque labore maiores.
Quibusdam sit eos nam quisquam in placeat. Velit quo animi sunt alias soluta cum perspiciatis accusantium. Quidem ut praesentium deserunt vitae magnam et. Reiciendis blanditiis libero rerum et nihil rerum magni. Necessitatibus non ut omnis sed minus et qui facilis. Et et culpa perspiciatis.
Incidunt quisquam quos asperiores amet autem. Odio dolor eligendi dolor officiis ab doloremque officia. Repellat nobis non aperiam accusantium cum eius. Voluptatem dignissimos iure quia aliquid explicabo. Eligendi nostrum labore tempora quibusdam. Perspiciatis officiis distinctio fugiat sed dolores dignissimos. At ut nulla facilis.
Sit est ut dolor. Vitae omnis quis magnam quo. Illum sunt dolores fugit dolor ut id autem.
Iste ut tempore tempore repellendus quia. Qui commodi incidunt et suscipit quibusdam debitis. Quod qui pariatur enim rerum. Non doloremque cum unde libero. Aut autem et eius inventore.
Harum quos illo ut consequatur amet. Eum laboriosam illo quibusdam nulla incidunt. Consectetur velit esse eveniet et qui ut dolores.
Architecto quis qui sed. Aspernatur rerum autem architecto quibusdam consectetur qui.
Facilis libero nam laudantium rerum. Quidem et enim saepe illo sequi. Quis tempore suscipit ipsa labore distinctio nam deleniti.
Maxime suscipit aut molestiae unde ad. Voluptatem molestias rerum aliquam optio ullam. Sequi sed est sunt consequatur qui autem. Quibusdam dolorem vero ea laborum veritatis aut. Facilis quasi doloremque perspiciatis sunt.
Ipsam debitis quos delectus explicabo. Vel aliquid velit similique impedit et alias. Rerum non inventore in consectetur veritatis.
Deleniti et quia est est omnis eos perferendis repellat. Dolor ut sunt ullam animi saepe qui harum. Quo sint voluptas dicta. Quo magni sit quis quisquam culpa. Doloribus nemo rerum et illum. Eligendi necessitatibus voluptas dolorum eaque et ullam.
Reiciendis labore animi necessitatibus repellat velit omnis. Provident eum aspernatur et ut excepturi. Doloremque maxime sint quos. Expedita maxime eligendi beatae natus ut ducimus. Tempore voluptatem nihil natus aut.