| Heidi gives up 
 iRobot Corp.
 Less Favorable 1H07, Poor
 Visibility = “Show Me” Stock,
 Tempering Rating, PT
 What's Changed
 Rating Overweight-V to Equal-weight-V
 Price Target $38.00 to $20.00
 2007E EPS adj. for cons. From $0.53 to $0.10
 2008E EPS adj. for cons. From $0.85 to $0.30
 2009E EPS adj. for cons. Introducing $0.60
 Key Points
 1H07 Negative Sentiment Apt To Persist: 1H
 Losses, Roomba Demand Debate, Strong Defense
 Demand But Timing Tough To Peg – Stock Apt To
 Bounce Back But Not Apt To Develop Momentum
 Until Clouds Clear
 Outlook Set To Improve 2H07-2008, But We’re Not
 100% Confident – Management Plans Improving
 Profits, Strong New Product Introduction 2H07,
 Ramping Defense – Misses In Past Give Us Room
 For Doubt
 Trimming 2007-08 EPS, Revised PT to $20
 Maintaining Attractive View for Aerospace/Defense:
 The commercial aerospace cycle appears poised for a
 prolonged upcycle, with a peak occurring sometime
 after 2011, which suggests midcycle valuation persists,
 & thus attractive upside potential for the group.
 Plateauing defense budget, consistent strong free cash
 flow, pricing power and reasonable valuations points to
 additional upside for defense.
 Investment Case
 Summary & Conclusions
 We’re reducing our rating on IRBT to a Equal-weight-V from
 Overweight-V, which better defines the heightened risk and
 reduced visibility and may take the stock down further to
 Underweight if visibility/execution does not improve. The
 first public pure play in robotics, IRBT retains formidable
 intellectual property and has an entrepreneurial, energetic
 management team, but important missteps atop reduced
 visibility and planned losses in 1H07 has placed this stock in
 the “show me” category. .
 IRBT is the worst performing stock in our coverage universe,
 down 15% YTD vs. aerospace/defense average +9% atop
 2006, which also significantly underperformed.
 Management guidance for a tough 1H07 after significant
 insider selling all but ensures enduring skepticism and 2H07
 will be an important challenge and milestone to prove the
 new product introductions can significantly improve outlook.
 We continue to be enthused with the defense portion of the
 story, however investors remain keyed to the home robot
 angle which has been mixed. Thus our Equal-weight-V
 rating better defines a stock as ‘buyable’ for those with a
 strong stomach for risk as an 18-month time horizon, as the
 defense portion of the business is apt to continue to be the
 frontline story.
 With tempered growth outlook for a top-line growth story,
 IRBT warrants a reduced valuation vs. prior thinking.
 Lacking comps and performance to warrant a “high tech
 defense” multiple, we evaluated valuation from a sum of the
 parts analysis, using retail product multiples on the home
 robot portion of the business and high tech defense
 multiples on the defense business, which pointed to a stock
 worth $20 or higher in the next 12-18 months. Assuming
 management executes on plan, this represents attractive
 return, but we are have moved to an Equal-weight-V rating
 to highlight the greater risk in achievement than in our
 Overweights with similar potential stock upside.
 Potential triggers on the stock include possible strong June
 selling season and planned strong 2H07 including new
 product introduction, new retail stores for Scooba, growing
 international penetration, LRIP on R-Gator, ramp up in
 Warrior for 2008. Planned turn in profitability starting in
 2H07 will be an important step.
 |