Company ProfileÂ (obtained fromÂ Google Finance):Â Merck & Co., Inc. (Merck) is a global health care company that delivers health solutions through its prescription medicines, vaccines, biologic therapies, animal health, and consumer care products, which it markets directly and through its joint ventures. The Company consists of four operating segments, which are the Pharmaceutical, Animal Health, Consumer Care and Alliances segments, and one reportable segment, which is the Pharmaceutical segment. The Pharmaceutical segment includes human health pharmaceutical and vaccine products marketed either directly by the Company or through joint ventures. Human health pharmaceutical products consist of therapeutic and preventive agents, generally sold by prescription, for the treatment of human disorders. Effective February 25, 2013, Dashtag, a unit of Merck & Co Inc’s Schering Plough Corp subsidiary acquired 17.95% interest in Fulford (India) Ltd.
Defensive and Enterprising Investor TestsÂ (What is the significance of these tests, and what is PEmg ratio?):
Defensive Investor – must pass at least 6 of the following 7 tests: Score = 4/7
- Adequate Size of Enterprise – market capitalization of at least $2 billion – PASS
- Sufficiently Strong Financial Condition – current ratio greater than 2 – PASS
- Earnings Stability – positive earnings per share for at least 10 straight years – PASS
- Dividend Record – has paid a dividend for at least 10 straight years – PASS
- Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period – FAIL
- Moderate PEmg ratio – PEmg is less than 20 – FAIL
- Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 – FAIL
Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 3/5
- Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 – PASS
- Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 – FAIL
- Earnings Stability – positive earnings per share for at least 5 years – PASS
- Dividend Record – currently pays a dividend – PASS
- Earnings growth – EPSmg greater than 5 years ago – FAIL
Valuation SummaryÂ (explanation of the ModernGraham valuation model):
|MG Value||$0 – Rare scenario. See Conclusion.|
|Value Based on 3% Growth||$30|
|Value Based on 0% Growth||$18|
|Market Implied Growth Rate||7.12%|
|Net Current Asset Value (NCAV)||-$7.26|
Balance Sheet – 9/30/2013 (anÂ Introduction to the Balance Sheet)
Earnings Per Share – Diluted
Earnings Per Share – Modern Graham
Merck & Co. presents a rare scenario for the ModernGraham valuation model. Â The company’s earnings growth has been so atrocious over the historical period the model reviews that the projected growth is that the company will continue to shrink its earnings. Â In fact, the EPSmg (normalized earnings) in 2008 was $2.47, but the estimated EPSmg in 2013 is only $2.07. Â Historically, the EPSmg has shrunk every year since 2009. Â As a result, the model forecasts negative earnings growth and churns out a valuation of $0. Â Obviously, the company probably isn’t worthless, but the Intelligent Investor would probably shy away from Merck anyway, based on the facts that the company failed to fulfill the requirements of either the Defensive or Enterprising Investor due to the poor earnings growth and high PB and PEmg ratios.
What do you think? Â Is Merck overvalued or does Mr. Market have it right? Â Should the company only be considered speculative? Â Leave a comment or mentionÂ @ModernGrahamÂ on Twitter to discuss.
Disclaimer: Â The author did not hold a position in Merck at the time of publication and had no intention of purchasing a position in the next 72 hours.
Photo Credit: Â Andrew Magill