General Cable Corporation Valuation – Initial Coverage $BGC

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Undervalued Stocks for the Enterprising Investor – August 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how General Cable Corporation (BGC) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): General Cable Corporation is engaged in the development, design, manufacture, marketing and distribution of copper, aluminum and fiber optic wire and cable products for use in the energy, industrial, construction, specialty and communications markets. The Company’s segments include North America, Europe, Latin America, and Africa/Asia Pacific. The Company produces and sells to a range of end markets, including markets for electric utility, electrical infrastructure, communications, construction and rod mill products. As of December 31, 2016, the North America segment included 17 manufacturing facilities across the region. The Europe segment consists of six manufacturing facilities across the region. The Latin America segment consists of six manufacturing facilities across the region. The Africa/Asia Pacific segment consists of four manufacturing facilities across the segment.

BGC Chart

BGC data by YCharts

[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.

Learn More About Premium Membership

[/level-free]
[not-level-free]

Downloadable PDF version of this valuation:

ModernGraham Valuation of BGC – August 2017

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $804,412,801 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.01 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -197.74% Fail
6. Moderate PEmg Ratio PEmg < 20 -5.55 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 6.95 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.01 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.26 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

EPSmg -$3.01
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D+
MG Value based on 3% Growth -$43.66
MG Value based on 0% Growth -$25.60
Market Implied Growth Rate -7.02%
Current Price $16.70
% of Intrinsic Value N/A

General Cable Corporation does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor.  The Defensive Investor is concerned with the  small size, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability or growth over the last five years.  As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $0.29 in 2013 to an estimated $-3.01 for 2017.  This level of negative earnings does not support a positive valuation.As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into General Cable Corporation revealed the company was trading above its Graham Number of $0.  The company pays a dividend of $0.72 per share, for a yield of 4.3%, putting it among the best dividend paying stocks today.  Its PEmg (price over earnings per share – ModernGraham) was -5.55, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry.  Finally, the company was trading above its Net Current Asset Value (NCAV) of $-10.3.

General Cable Corporation scores quite poorly in the ModernGraham grading system, with an overall grade of D+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$10.30
Graham Number $0.00
PEmg -5.55
Current Ratio 2.01
PB Ratio 6.95
Current Dividend $0.72
Dividend Yield 4.31%
Number of Consecutive Years of Dividend Growth 1

[/not-level-free]

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2017
Total Current Assets $1,641,900,000
Total Current Liabilities $818,000,000
Long-Term Debt $1,034,000,000
Total Assets $2,277,000,000
Intangible Assets $38,300,000
Total Liabilities $2,156,800,000
Shares Outstanding (Diluted Average) 50,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate -$0.81
Dec2016 -$1.89
Dec2015 -$2.49
Dec2014 -$12.86
Dec2013 -$0.37
Dec2012 $0.08
Dec2011 $1.02
Dec2010 $1.06
Dec2009 $0.71
Dec2008 $3.54
Dec2007 $3.82
Dec2006 $2.60
Dec2005 $0.41
Dec2004 $0.75
Dec2003 -$0.16
Dec2002 -$0.73
Dec2001 -$0.06
Dec2000 -$0.79
Dec1999 $0.95
Dec1998 $1.90
Dec1997 $1.44

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$3.01
Dec2016 -$3.91
Dec2015 -$4.25
Dec2014 -$4.16
Dec2013 $0.29
Dec2012 $0.84
Dec2011 $1.49
Dec2010 $1.93
Dec2009 $2.32
Dec2008 $2.82
Dec2007 $2.14
Dec2006 $1.06
Dec2005 $0.20
Dec2004 $0.00
Dec2003 -$0.30
Dec2002 -$0.16
Dec2001 $0.31

Recommended Reading:

Other ModernGraham posts about the company

None.  This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD
Tech Data Corp Valuation – Initial Coverage $TECD
Teledyne Technologies Inc Valuation – Initial Coverage $TDY
Skyworks Solutions Inc Valuation – April 2017 $SWKS
Daktronics Inc Valuation – Initial Coverage $DAKT
Cypress Semiconductor Corp Valuation – Initial Coverage $CY
Littelfuse Inc Valuation – Initial Coverage $LFUS
CTS Corporation Valuation – Initial Coverage $CTS

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Centerra Gold Inc Valuation – July 2018 $TSE:CG

Company Profile (excerpt from Reuters): Centerra Gold Inc. is a Canada-based gold mining company focused on operating, developing, exploring and acquiring gold properties in Asia, North America and other markets across the world. The Company’s exploration segment includes the operations of Lagares Project in which the activities are related to its subsidiary, Centerra Gold (KB) Inc. Its Kyrgyz segment includes Kumtor Gold Co. (KGC) (Kyrgyz Republic), which operates Kumtor Mine. Its Mongolian segment includes Centerra Gold Mongolia LLC (CGM) (Mongolia), which operates ATO Project and Gatsuurt Project, and Boroo Gold LLC (BGC) (Mongolia), which operates Boroo Mine. Its Turkish segment includes Centerra Luxembourg Holdings S.ar.L (Luxembourg), Centerra Exploration B.V. (CEBV) (The Netherlands), and Oksut Madencilik Sanayi Ve Tkaret A.S. (Turkey), which operates Oksut Project. Its Canadian segment includes Hearts Peak Project and Greenstone Gold Mines (Canada). Its subsidiaries also include Greenstone Gold Mines GP Inc.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-CG – July 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $1,717,618,004 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.98 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -21.19% Fail
6. Moderate PEmg Ratio PEmg < 20 14.12 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 0.66 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.98 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.61 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $0.42
MG Growth Estimate 5.99%
MG Value $8.67
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $6.14
MG Value based on 0% Growth $3.60
Market Implied Growth Rate 2.81%
Current Price $5.98
% of Intrinsic Value 68.95%

Centerra Gold Inc. does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, insufficient earnings stability or growth over the last ten years, and the poor dividend history. The Enterprising Investor has concerns regarding the lack of earnings stability over the last five years, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.3 in 2014 to an estimated $0.42 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 2.81% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Centerra Gold Inc. revealed the company was trading above its Graham Number of $0. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 14.12, which was below the industry average of 46.07, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-0.2.

Centerra Gold Inc. receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$0.20
Graham Number $0.00
PEmg 14.12
Current Ratio 2.98
PB Ratio 0.66
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $1,004,493,000
Total Current Liabilities $337,062,000
Long-Term Debt $404,035,000
Total Assets $3,702,645,000
Intangible Assets $20,784,000
Total Liabilities $1,062,863,000
Shares Outstanding (Diluted Average) 292,106,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate
Dec2017 $0.92
Dec2016 $0.80
Dec2015 $0.25
Dec2014 -$0.22
Dec2013 $0.71
Dec2012 -$0.60
Dec2011 $1.61
Dec2010 $1.38
Dec2009 $0.29
Dec2008 $0.77
Dec2007 -$0.43
Dec2006 $0.32
Dec2005 -$0.27
Dec2004 -$0.44

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.42
Dec2017 $0.59
Dec2016 $0.34
Dec2015 $0.19
Dec2014 $0.30
Dec2013 $0.60
Dec2012 $0.59
Dec2011 $1.03
Dec2010 $0.65
Dec2009 $0.24
Dec2008 $0.14
Dec2007 -$0.17
Dec2006 -$0.05
Dec2005 -$0.21
Dec2004 -$0.15

Recommended Reading:

Other ModernGraham posts about the company

Centerra Gold Inc Valuation – Initial Coverage $TSE:CG

Other ModernGraham posts about related companies

Alliance Resource Partners LP Valuation – July 2018 $ARLP
Century Aluminum Co Valuation – July 2018 $CENX
Goldcorp Inc Valuation – July 2018 $GG
Freeport-McMoRan Inc Valuation – May 2018 $FCX
Newmont Mining Corp Valuation – March 2018 $NEM
Lucara Diamond Corp Valuation – March 2018 $TSE-LUC
MAG Silver Corp Valuation – Initial Coverage $TSE:MAG
Osisko Gold Royalties Ltd Valuation – Initial Coverage $TSE:OR
Alcoa Corp Valuation – Initial Coverage $AA
New Gold Inc (USA) Valuation – Initial Coverage $NGD

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

TE Connectivity Ltd Valuation – March 2018 $TEL

Company Profile (obtained from Marketwatch): TE Connectivity Ltd. engages in the design and manufacture of connectivity and sensors solutions. It operates through the following segments: Transportation Solutions, Industrial Solutions, and Communications Solutions. The Transportation Solutions segment offers products that are used in the automotive, commercial transportation, and sensors markets. The Industrial Solutions segment provides products that connect and distribute power, data, and signal. The Communications Solutions segment supplies electronic components for the data and devices and appliances markets. The company was founded in 2000 and is headquartered in Schaffhausen, Switzerland.

TEL Chart

TEL data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TEL – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $36,721,976,991 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.58 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -915.87% Fail
6. Moderate PEmg Ratio PEmg < 20 20.21 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.82 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.58 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.58 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $5.17
MG Growth Estimate 8.63%
MG Value $133.27
Opinion Fairly Valued
MG Grade C+
MG Value based on 3% Growth $74.98
MG Value based on 0% Growth $43.96
Market Implied Growth Rate 5.85%
Current Price $104.51
% of Intrinsic Value 78.42%

TE Connectivity Ltd is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $3.28 in 2014 to an estimated $5.17 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 5.85% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into TE Connectivity Ltd revealed the company was trading above its Graham Number of $57.39. The company pays a dividend of $1.54 per share, for a yield of 1.5% Its PEmg (price over earnings per share – ModernGraham) was 20.21, which was below the industry average of 48.19, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-9.79.

TE Connectivity Ltd receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$9.79
Graham Number $57.39
PEmg 20.21
Current Ratio 1.58
PB Ratio 3.82
Current Dividend $1.54
Dividend Yield 1.47%
Number of Consecutive Years of Dividend Growth 7

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $5,733,000,000
Total Current Liabilities $3,635,000,000
Long-Term Debt $3,317,000,000
Total Assets $18,811,000,000
Intangible Assets $7,478,000,000
Total Liabilities $9,180,000,000
Shares Outstanding (Diluted Average) 352,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $5.28
Sep2017 $4.70
Sep2016 $5.44
Sep2015 $5.89
Sep2014 $4.27
Sep2013 $3.02
Sep2012 $2.59
Sep2011 $2.81
Sep2010 $2.41
Sep2009 -$7.11
Sep2008 $3.67
Sep2007 -$1.11
Sep2006 $2.40
Sep2005 $2.30
Sep2004 $1.53
Sep2003 -$0.46

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $5.17
Sep2017 $4.97
Sep2016 $4.81
Sep2015 $4.24
Sep2014 $3.28
Sep2013 $2.11
Sep2012 $1.39
Sep2011 $0.57
Sep2010 -$0.35
Sep2009 -$1.14
Sep2008 $1.82
Sep2007 $0.90
Sep2006 $1.66
Sep2005 $1.08
Sep2004 $0.39
Sep2003 -$0.15

Recommended Reading:

Other ModernGraham posts about the company

TE Connectivity Ltd Valuation – June 2016 $TEL
13 Best Stocks For Value Investors This Week – 12/12/15
TE Connectivity Ltd Valuation – December 2015 Update $TEL
The Best Stocks of the IT Hardware Industry – September 2015
19 Best Stocks For Value Investors This Week – 8/29/15

Other ModernGraham posts about related companies

NVIDIA Corp Valuation – March 2018 $NVDA
Seagate Technology PLC Valuation – March 2018 $STX
HP Inc Valuation – February 2018 $HPQ
Intel Corp Valuation – February 2018 $INTC
Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Juniper Networks Inc Valuation – March 2018 $JNPR

Company Profile (obtained from Marketwatch): Juniper Networks, Inc. engages in the design, development, and sale of products and services for high-performance networks. Its products address network requirements for global service provides, cloud providers, national governments, research and public sector organizations, and other enterprises. The company was founded by Pradeep S. Sindhu on February 6, 1996 and is headquartered in Sunnyvale, CA.

JNPR Chart

JNPR data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of JNPR – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $9,823,121,353 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.41 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 77.78% Pass
6. Moderate PEmg Ratio PEmg < 20 22.09 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.11 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.41 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.87 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $1.19
MG Growth Estimate 15.00%
MG Value $45.66
Opinion Undervalued
MG Grade B-
MG Value based on 3% Growth $17.20
MG Value based on 0% Growth $10.08
Market Implied Growth Rate 6.80%
Current Price $26.20
% of Intrinsic Value 57.38%

Juniper Networks, Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability over the last ten years, and the poor dividend history, and the high PEmg ratio. The Enterprising Investor is only concerned with the lack of earnings stability over the last five years. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.24 in 2014 to an estimated $1.19 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 6.8% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Juniper Networks, Inc. revealed the company was trading above its Graham Number of $20.86. The company pays a dividend of $0.4 per share, for a yield of 1.5% Its PEmg (price over earnings per share – ModernGraham) was 22.09, which was below the industry average of 48.19, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-2.57.

Juniper Networks, Inc. performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$2.57
Graham Number $20.86
PEmg 22.09
Current Ratio 2.41
PB Ratio 2.11
Current Dividend $0.40
Dividend Yield 1.53%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $4,184,500,000
Total Current Liabilities $1,738,200,000
Long-Term Debt $2,136,300,000
Total Assets $9,833,800,000
Intangible Assets $3,224,300,000
Total Liabilities $5,152,900,000
Shares Outstanding (Diluted Average) 377,300,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.51
Dec2017 $0.80
Dec2016 $1.53
Dec2015 $1.59
Dec2014 -$0.73
Dec2013 $0.86
Dec2012 $0.35
Dec2011 $0.79
Dec2010 $1.15
Dec2009 $0.22
Dec2008 $0.93
Dec2007 $0.62
Dec2006 -$1.76
Dec2005 $0.58
Dec2004 $0.24
Dec2003 $0.07
Dec2002 -$0.34
Dec2001 -$0.04
Dec2000 $0.43
Dec1999 -$0.05
Dec1998 -$0.40

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.19
Dec2017 $0.95
Dec2016 $0.93
Dec2015 $0.61
Dec2014 $0.24
Dec2013 $0.71
Dec2012 $0.65
Dec2011 $0.78
Dec2010 $0.59
Dec2009 $0.25
Dec2008 $0.22
Dec2007 -$0.11
Dec2006 -$0.40
Dec2005 $0.22
Dec2004 $0.05
Dec2003 -$0.02
Dec2002 -$0.07

Recommended Reading:

Other ModernGraham posts about the company

18 Companies in the Spotlight This Week – 10/25/14
34 Companies in the Spotlight This Week – 2/7/15
Juniper Networks Inc. Annual Valuation – 2015 $JNPR
Juniper Networks Quarterly Stock Valuation – October 2014 $JNPR
10 Companies in the Spotlight This Week – 7/12/14

Other ModernGraham posts about related companies

NVIDIA Corp Valuation – March 2018 $NVDA
Seagate Technology PLC Valuation – March 2018 $STX
HP Inc Valuation – February 2018 $HPQ
Intel Corp Valuation – February 2018 $INTC
Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

NVIDIA Corp Valuation – March 2018 $NVDA

Company Profile (obtained from Marketwatch): NVIDIA Corp. designs and manufactures computer graphics processors, chipsets, and related multimedia software. It operates through the following segments: Graphics Processing Unit and Tegra Processor. The Graphics Processing Unit segment includes sales of the company’s GeForce discrete and chipset products that supports desktop and notebook PCs plus license fees from Intel and sales of memory products. The Tegra Processors segment provides processors that deliver superior visual and multimedia experience on tablets, smart phones and gaming devices while consuming minimal power. The company was founded by Jen-Hsun Huang, Chris A. Malachowsky and Curtis R. Priem in January 1993 and is headquartered in Santa Clara, CA.

NVDA Chart

NVDA data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of NVDA – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $148,670,001,472 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 8.03 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 907.20% Pass
6. Moderate PEmg Ratio PEmg < 20 65.40 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 20.65 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 8.03 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.25 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $3.75
MG Growth Estimate 15.00%
MG Value $144.43
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth $54.39
MG Value based on 0% Growth $31.89
Market Implied Growth Rate 28.45%
Current Price $245.33
% of Intrinsic Value 169.87%

NVIDIA Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $0.9 in 2015 to an estimated $3.75 for 2019. This level of demonstrated earnings growth does not support the market’s implied estimate of 28.45% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into NVIDIA Corporation revealed the company was trading above its Graham Number of $37.98. The company pays a dividend of $0.57 per share, for a yield of 0.2% Its PEmg (price over earnings per share – ModernGraham) was 65.4, which was above the industry average of 48.19. Finally, the company was trading above its Net Current Asset Value (NCAV) of $8.72.

NVIDIA Corporation receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $8.72
Graham Number $37.98
PEmg 65.40
Current Ratio 8.03
PB Ratio 20.65
Current Dividend $0.57
Dividend Yield 0.23%
Number of Consecutive Years of Dividend Growth 6

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 1/1/2018
Total Current Assets $9,255,000,000
Total Current Liabilities $1,153,000,000
Long-Term Debt $1,985,000,000
Total Assets $11,241,000,000
Intangible Assets $670,000,000
Total Liabilities $3,770,000,000
Shares Outstanding (Diluted Average) 629,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $5.20
Jan2018 $4.82
Jan2017 $2.57
Jan2016 $1.08
Jan2015 $1.12
Jan2014 $0.74
Jan2013 $0.90
Jan2012 $0.94
Jan2011 $0.43
Jan2010 -$0.12
Jan2009 -$0.05
Jan2008 $1.31
Jan2007 $0.77
Jan2006 $0.55
Jan2005 $0.17
Jan2004 $0.14
Jan2003 $0.18
Jan2002 $0.34
Jan2001 $0.21
Jan2000 $0.09
Jan1999 $0.01

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $3.75
Jan2018 $2.71
Jan2017 $1.53
Jan2016 $0.99
Jan2015 $0.90
Jan2014 $0.72
Jan2013 $0.62
Jan2012 $0.48
Jan2011 $0.33
Jan2010 $0.35
Jan2009 $0.57
Jan2008 $0.78
Jan2007 $0.47
Jan2006 $0.30
Jan2005 $0.19
Jan2004 $0.20
Jan2003 $0.21

Recommended Reading:

Other ModernGraham posts about the company

NVIDIA Corporation Valuation – November 2015 Update $NVDA
The Best Stocks of the IT Hardware Industry – September 2015
The 20 Best Stocks For Value Investors This Week – 8/15/15
Nvidia Corporation Analysis – August 2015 Update $NVDA
47 Companies in the Spotlight This Week – 5/16/15

Other ModernGraham posts about related companies

Seagate Technology PLC Valuation – March 2018 $STX
HP Inc Valuation – February 2018 $HPQ
Intel Corp Valuation – February 2018 $INTC
Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Seagate Technology PLC Valuation – March 2018 $STX

Company Profile (obtained from Marketwatch): Seagate Technology Plc engages in the development, production, and distribution of data storage products and electronic data storage solutions. The company’s products include hard disk drives, solid state hybrid drives, solid state drives, peripheral component interconnect express cards, serial advanced technology attachment controllers, storage subsystems and computing solutions. It offers its products under the Backup Plus and Expansion product lines, and Maxtor and LaCie brands. The company was founded by Finis Conner, Syed Iftikar, Doug Mahon, David Thomas Mitchell, and Alan F. Shugart in 1978 and is headquartered in Dublin, Ireland.

STX Chart

STX data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of STX – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $15,705,383,820 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.58 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -405.53% Fail
6. Moderate PEmg Ratio PEmg < 20 18.81 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 15.12 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.58 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.40 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail

 

Stage 2: Determination of Intrinsic Value

EPSmg $2.93
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D+
MG Value based on 3% Growth $42.50
MG Value based on 0% Growth $24.92
Market Implied Growth Rate 5.16%
Current Price $55.14
% of Intrinsic Value N/A

Seagate Technology PLC does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PB ratio. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings growth over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $4.44 in 2014 to an estimated $2.93 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 5.16% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Seagate Technology PLC revealed the company was trading above its Graham Number of $18.43. The company pays a dividend of $2.52 per share, for a yield of 4.6%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 18.81, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-9.55.

Seagate Technology PLC scores quite poorly in the ModernGraham grading system, with an overall grade of D+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$9.55
Graham Number $18.43
PEmg 18.81
Current Ratio 1.58
PB Ratio 15.12
Current Dividend $2.52
Dividend Yield 4.57%
Number of Consecutive Years of Dividend Growth 7

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $4,910,000,000
Total Current Liabilities $3,113,000,000
Long-Term Debt $4,316,000,000
Total Assets $8,750,000,000
Intangible Assets $1,460,000,000
Total Liabilities $7,689,000,000
Shares Outstanding (Diluted Average) 291,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $3.23
Jun2017 $2.58
Jun2016 $0.82
Jun2015 $5.26
Jun2014 $4.52
Jun2013 $4.81
Jun2012 $6.49
Jun2011 $1.09
Jun2010 $3.14
Jun2009 -$6.40
Jun2008 $2.36
Jun2007 $1.56
Jun2006 $1.60
Jun2005 $1.41
Jun2004 $1.06
Jun2003 $1.36
Jun2002 $0.36

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.93
Jun2017 $3.05
Jun2016 $3.65
Jun2015 $4.86
Jun2014 $4.44
Jun2013 $3.54
Jun2012 $2.39
Jun2011 $0.34
Jun2010 $0.13
Jun2009 -$0.88
Jun2008 $1.78
Jun2007 $1.46
Jun2006 $1.33
Jun2005 $1.07
Jun2004 $0.79
Jun2003 $0.55
Jun2002 $0.12

Recommended Reading:

Other ModernGraham posts about the company

10 Most Undervalued Companies for the Enterprising Investor – July 2016
Dividend Investors Should Research These 10 Stocks – July 2016
Benjamin Graham Would Love These 10 Companies Today
10 Low PE Stocks for the Enterprising Investor – July 2016
5 Companies for Value Investors with a High Beta – July 2016

Other ModernGraham posts about related companies

HP Inc Valuation – February 2018 $HPQ
Intel Corp Valuation – February 2018 $INTC
Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

HP Inc Valuation – February 2018 $HPQ

Company Profile (obtained from Marketwatch): HP Inc. provides personal computing and other access devices, imaging and printing products, and related technologies, solutions and services to individual consumers, small and medium-sized businesses and large enterprises, including customers in the government, health and education sectors. It operates through following business segments: Personal Systems, Printing, and Corporate Investments. The Personal Systems segment offers Commercial personal computers, Consumer PCs, Workstations, thin clients, Commercial tablets and mobility devices, retail point-of-sale systems, displays and other related accessories, support, and services for the commercial and consumer markets. The Printing segment provides consumer and commercial printer hardware, supplies, media, solutions and services, as well as scanning devices. The Corporate Investments segment includes HP Labs and certain business incubation projects. The company was founded by William R. Hewlett and David Packard in January 1939 and is headquartered in Palo Alto, CA.

HPQ Chart

HPQ data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of HPQ – February 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $38,695,774,462 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.91 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -54.29% Fail
6. Moderate PEmg Ratio PEmg < 20 13.34 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -14.32 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.91 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -2.97 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $1.76
MG Growth Estimate 12.02%
MG Value $57.34
Opinion Undervalued
MG Grade C
MG Value based on 3% Growth $25.56
MG Value based on 0% Growth $14.98
Market Implied Growth Rate 2.42%
Current Price $23.52
% of Intrinsic Value 41.02%

HP Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PB ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.98 in 2014 to an estimated $1.76 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 2.42% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into HP Inc revealed the company was trading above its Graham Number of $0. The company pays a dividend of $0.53 per share, for a yield of 2.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 13.34, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-10.05.

HP Inc receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$10.05
Graham Number $0.00
PEmg 13.34
Current Ratio 0.91
PB Ratio -14.32
Current Dividend $0.53
Dividend Yield 2.26%
Number of Consecutive Years of Dividend Growth 1

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 1/1/2018
Total Current Assets $21,217,000,000
Total Current Liabilities $23,349,000,000
Long-Term Debt $6,340,000,000
Total Assets $35,245,000,000
Intangible Assets $5,935,000,000
Total Liabilities $37,987,000,000
Shares Outstanding (Diluted Average) 1,669,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.73
Oct2017 $1.48
Oct2016 $1.43
Oct2015 $2.48
Oct2014 $2.62
Oct2013 $2.62
Oct2012 -$6.41
Oct2011 $3.32
Oct2010 $3.69
Oct2009 $3.14
Oct2008 $3.25
Oct2007 $2.68
Oct2006 $2.18
Oct2005 $0.82
Oct2004 $1.15
Oct2003 $0.83
Oct2002 -$0.36
Oct2001 $0.21
Oct2000 $1.80
Oct1999 $1.67
Oct1998 $1.39

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.76
Oct2017 $1.89
Oct2016 $1.58
Oct2015 $1.42
Oct2014 $0.98
Oct2013 $0.53
Oct2012 $0.12
Oct2011 $3.33
Oct2010 $3.22
Oct2009 $2.79
Oct2008 $2.42
Oct2007 $1.85
Oct2006 $1.26
Oct2005 $0.71
Oct2004 $0.68
Oct2003 $0.57
Oct2002 $0.61

Recommended Reading:

Other ModernGraham posts about the company

Hewlett-Packard Company (HPQ) Annual Valuation
58 Companies in the Spotlight This Week – 1/31/15
Hewlett-Packard Corporation Annual Valuation – 2015 $HPQ
14 Companies in the Spotlight This Week – 1/18/14

Other ModernGraham posts about related companies

Intel Corp Valuation – February 2018 $INTC
Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD
Tech Data Corp Valuation – Initial Coverage $TECD

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Intel Corp Valuation – February 2018 $INTC

Company Profile (obtained from Marketwatch): Intel Corp. engages in the design, manufacture, and sale of computer products and technologies. It delivers computer, networking, and communications platforms. It operates its business through the following segments: Client Computing Group, Data Center Group, Internet of Things Group, Non-Volatile Memory Solutions Group, Intel Security Group, Programmable Solutions, and All Other. The Client Computing Group segment consists of platforms designed for notebooks, 2 in 1 systems, desktops, tablets, phones, wireless and wired connectivity products, and mobile communication components. The Data Center Group segment includes workload-optimized platforms and related products designed for enterprise, cloud, and communication infrastructure market. The Internet of Things Group segment comprises of platforms such as retail, transportation, industrial, video, buildings and smart cities, along with a broad range of other market segments. The Non-Volatile Memory Solutions Group segment constitutes of NAND flash memory products primarily used in solid-state drives. The Intel Security Group segment composes of security software products designed to deliver innovative solutions that secure computers, mobile devices, and networks. The Programmable Solutions Group segment contains programmable semiconductors and related products for a broad range of markets, including communications, data center, industrial, military, and automotive. The All Other segment consist of results from other non-reportable segment and corporate-related charges. The company was founded by Robert Norton Noyce and Gordon Earle Moore on July 18, 1968 and is headquartered in Santa Clara, CA.

INTC Chart

INTC data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of INTC – February 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $232,192,483,121 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.69 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 42.55% Pass
6. Moderate PEmg Ratio PEmg < 20 19.05 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.31 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.69 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.07 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $2.51
MG Growth Estimate 2.46%
MG Value $33.64
Opinion Overvalued
MG Grade C+
MG Value based on 3% Growth $36.34
MG Value based on 0% Growth $21.30
Market Implied Growth Rate 5.27%
Current Price $47.73
% of Intrinsic Value 141.88%

Intel Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PB ratio. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $2.15 in 2014 to an estimated $2.51 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 5.27% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Intel Corporation revealed the company was trading above its Graham Number of $32.89. The company pays a dividend of $1.08 per share, for a yield of 2.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 19.05, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-5.16.

Intel Corporation receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$5.16
Graham Number $32.89
PEmg 19.05
Current Ratio 1.69
PB Ratio 3.31
Current Dividend $1.08
Dividend Yield 2.26%
Number of Consecutive Years of Dividend Growth 3

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $29,500,000,000
Total Current Liabilities $17,421,000,000
Long-Term Debt $25,037,000,000
Total Assets $123,249,000,000
Intangible Assets $37,134,000,000
Total Liabilities $54,230,000,000
Shares Outstanding (Diluted Average) 4,793,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $3.26
Dec2017 $1.99
Dec2016 $2.12
Dec2015 $2.33
Dec2014 $2.31
Dec2013 $1.89
Dec2012 $2.13
Dec2011 $2.39
Dec2010 $2.01
Dec2009 $0.77
Dec2008 $0.92
Dec2007 $1.18
Dec2006 $0.86
Dec2005 $1.40
Dec2004 $1.16
Dec2003 $0.85
Dec2002 $0.46
Dec2001 $0.19
Dec2000 $1.51
Dec1999 $1.05
Dec1998 $0.87

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.51
Dec2017 $2.13
Dec2016 $2.18
Dec2015 $2.21
Dec2014 $2.15
Dec2013 $2.00
Dec2012 $1.91
Dec2011 $1.69
Dec2010 $1.27
Dec2009 $0.95
Dec2008 $1.06
Dec2007 $1.11
Dec2006 $1.04
Dec2005 $1.02
Dec2004 $0.83
Dec2003 $0.72
Dec2002 $0.70

Recommended Reading:

Other ModernGraham posts about the company

11 Best Stocks For Value Investors This Week – 11/21/15
Intel Corp Valuation – November 2015 Update $INTC
The Best Stocks of the IT Hardware Industry – September 2015
15 Best Stocks For Value Investors This Week – 8/22/15
Intel Corporation Analysis – August 2015 Update $INTC

Other ModernGraham posts about related companies

Apple Inc Valuation – February 2018 $AAPL
Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD
Tech Data Corp Valuation – Initial Coverage $TECD
Teledyne Technologies Inc Valuation – Initial Coverage $TDY

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Apple Inc Valuation – February 2018 $AAPL

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Undervalued Stocks for the Enterprising Investor – August 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Apple Inc (AAPL) fares in the ModernGraham valuation model.

Company Profile (obtained from Marketwatch): Apple, Inc. engages in the design, manufacture, and marketing of mobile communication, media devices, personal computers, and portable digital music players. It operates through the following geographical segments: Americas, Europe, Greater China, Japan, and Rest of Asia Pacific. The Americas segment includes both North and South America. The Europe segment consists of European countries, as well as India, the Middle East, and Africa. The Greater China segment comprises of China, Hong Kong, and Taiwan. The Rest of Asia Pacific segment includes Australia and Asian countries not included in the reportable operating segments of the company. The company was founded by Steven Paul Jobs, Ronald Gerald Wayne, and Stephen G. Wozniak on April 1, 1976 and is headquartered in Cupertino, CA.

AAPL Chart

AAPL data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of AAPL – February 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $873,716,604,806 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.24 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 283.01% Pass
6. Moderate PEmg Ratio PEmg < 20 18.31 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 6.33 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.24 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 3.71 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $9.40
MG Growth Estimate 10.20%
MG Value $271.73
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $136.36
MG Value based on 0% Growth $79.93
Market Implied Growth Rate 4.91%
Current Price $172.19
% of Intrinsic Value 63.37%

Apple Inc. does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, poor dividend history, and the high PB ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $5.6 in 2014 to an estimated $9.4 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 4.91% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Apple Inc. revealed the company was trading above its Graham Number of $80.01. The company pays a dividend of $2.4 per share, for a yield of 1.4% Its PEmg (price over earnings per share – ModernGraham) was 18.31, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-23.81.

Apple Inc. receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$23.81
Graham Number $80.01
PEmg 18.34
Current Ratio 1.24
PB Ratio 6.34
Current Dividend $2.40
Dividend Yield 1.39%
Number of Consecutive Years of Dividend Growth 6

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $143,810,000,000
Total Current Liabilities $115,788,000,000
Long-Term Debt $103,922,000,000
Total Assets $406,794,000,000
Intangible Assets $8,038,000,000
Total Liabilities $266,595,000,000
Shares Outstanding (Diluted Average) 5,157,787,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $10.88
Sep2017 $9.21
Sep2016 $8.31
Sep2015 $9.22
Sep2014 $6.45
Sep2013 $5.68
Sep2012 $6.31
Sep2011 $3.95
Sep2010 $2.16
Sep2009 $1.30
Sep2008 $0.97
Sep2007 $0.56
Sep2006 $0.32
Sep2005 $0.22
Sep2004 $0.05
Sep2003 $0.01
Sep2002 $0.01
Sep2001 -$0.01
Sep2000 $0.16
Sep1999 $0.13
Sep1998 $0.08

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $9.40
Sep2017 $8.37
Sep2016 $7.70
Sep2015 $7.03
Sep2014 $5.60
Sep2013 $4.74
Sep2012 $3.83
Sep2011 $2.32
Sep2010 $1.36
Sep2009 $0.86
Sep2008 $0.57
Sep2007 $0.32
Sep2006 $0.18
Sep2005 $0.09
Sep2004 $0.03
Sep2003 $0.04
Sep2002 $0.06

Recommended Reading:

Other ModernGraham posts about the company

Apple Inc Valuation – January 2017 $AAPL
Apple Inc Valuation – August 2016 $AAPL
Apple Inc Valuation – February 2016 $AAPL
My Personal Holdings: Apple Inc. – September 2015 Update $AAPL
27 Companies in the Spotlight This Week – 12/20/14

Other ModernGraham posts about related companies

Lam Research Corp Valuation – September 2017 $LRCX
Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD
Tech Data Corp Valuation – Initial Coverage $TECD
Teledyne Technologies Inc Valuation – Initial Coverage $TDY
Skyworks Solutions Inc Valuation – April 2017 $SWKS

Disclaimer:

The author held a long position in AAPL but did not hold a position in any other company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Lam Research Corp Valuation – September 2017 $LRCX

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Undervalued Stocks for the Enterprising Investor – August 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Lam Research Corp (LRCX) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Lam Research Corporation is a supplier of wafer fabrication equipment and services to the semiconductor industry. The Company designs, manufactures, markets, refurbishes and services semiconductor processing systems that are used in the fabrication of integrated circuits (ICs). It operates through manufacturing and servicing of wafer processing semiconductor manufacturing equipment segment. Its products are designed to enable its customers build a range of devices that are used in a range of electronic products, including cell phones, tablets, computers, storage devices, and networking equipment. Its customer base includes semiconductor memory, foundry, and integrated device manufacturers (IDMs) that make products, such as dynamic random-access memory (DRAM), negative-AND (NAND) memory and logic devices. It offers a portfolio of products that are used in several areas of the semiconductor manufacturing process flow, including thin film deposition, plasma etch and single-wafer clean.

LRCX Chart

LRCX data by YCharts

[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.

Learn More About Premium Membership

[/level-free]
[not-level-free]

Downloadable PDF version of this valuation:

ModernGraham Valuation of LRCX – September 2017

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $27,540,115,960 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.10 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 365.68% Pass
6. Moderate PEmg Ratio PEmg < 20 18.99 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 4.61 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 3.10 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

EPSmg $8.88
MG Growth Estimate 15.00%
MG Value $341.73
Opinion Undervalued
MG Grade B-
MG Value based on 3% Growth $128.70
MG Value based on 0% Growth $75.45
Market Implied Growth Rate 5.25%
Current Price $168.59
% of Intrinsic Value 49.33%

Lam Research Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor.  The Defensive Investor is concerned with the  insufficient earnings stability over the last ten years, and the poor dividend history, and the high PB ratio. The Enterprising Investor has no initial concerns.  As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $2.61 in 2014 to an estimated $8.88 for 2018.  This level of demonstrated earnings growth outpaces the market’s implied estimate of 5.25% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Lam Research Corporation revealed the company was trading above its Graham Number of $114.82.  The company pays a dividend of $1.65 per share, for a yield of 1%  Its PEmg (price over earnings per share – ModernGraham) was 18.99, which was below the industry average of 41.95, which by some methods of valuation makes it one of the most undervalued stocks in its industry.  Finally, the company was trading above its Net Current Asset Value (NCAV) of $20.58.

Lam Research Corporation performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $20.58
Graham Number $114.82
PEmg 18.99
Current Ratio 3.10
PB Ratio 4.61
Current Dividend $1.65
Dividend Yield 0.98%
Number of Consecutive Years of Dividend Growth 4

[/not-level-free]

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2017
Total Current Assets $9,142,498,000
Total Current Liabilities $2,950,115,000
Long-Term Debt $0
Total Assets $12,122,765,000
Intangible Assets $1,796,668,000
Total Liabilities $5,305,314,000
Shares Outstanding (Diluted Average) 186,425,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $13.90
Jun2017 $9.24
Jun2016 $5.22
Jun2015 $3.70
Jun2014 $3.62
Jun2013 $0.66
Jun2012 $1.35
Jun2011 $5.79
Jun2010 $2.71
Jun2009 -$2.41
Jun2008 $3.47
Jun2007 $4.85
Jun2006 $2.33
Jun2005 $2.09
Jun2004 $0.54
Jun2003 -$0.06
Jun2002 -$0.71
Jun2001 $0.39
Jun2000 $1.53
Jun1999 -$0.98
Jun1998 -$1.27

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $8.88
Jun2017 $5.74
Jun2016 $3.63
Jun2015 $2.90
Jun2014 $2.61
Jun2013 $1.94
Jun2012 $2.45
Jun2011 $2.96
Jun2010 $1.76
Jun2009 $1.54
Jun2008 $3.23
Jun2007 $2.72
Jun2006 $1.39
Jun2005 $0.76
Jun2004 $0.18
Jun2003 $0.01
Jun2002 -$0.04

Recommended Reading:

Other ModernGraham posts about the company

Lam Research Corp Valuation – June 2016 $LRCX
19 Best Stocks For Value Investors This Week – 1/9/16
Lam Research Corp Valuation – January 2016 Update $LRCX
13 Best Stocks For Value Investors This Week – 10/3/15
Lam Research Corporation Analysis – October 2015 Update $LRCX

Other ModernGraham posts about related companies

Vicor Corp Valuation – Initial Coverage $VICR
Emerson Electric Co Valuation – August 2017 $EMR
General Cable Corporation Valuation – Initial Coverage $BGC
3D Systems Corp Valuation – Initial Coverage $DDD
Teradyne Inc Valuation – Initial Coverage $TER
Diebold Nixdorf Inc Valuation – Initial Coverage $DBD
Tech Data Corp Valuation – Initial Coverage $TECD
Teledyne Technologies Inc Valuation – Initial Coverage $TDY
Skyworks Solutions Inc Valuation – April 2017 $SWKS
Daktronics Inc Valuation – Initial Coverage $DAKT

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Back To Top