Microsoft Corp (MSFT) Quarterly Valuation


When a company announces a change in leadership, the market often engages in rampant speculation regarding how the change will affect the company’s prospects.  Last week saw the announcement of Satya Nadella as the new CEO of Microsoft, and the reintegration of Bill Gates into a more active role on the Board of Directors.  How those changes will ultimately affect the organization is yet to be seen, but Intelligent Investors are concerned more with demonstrated results and must look to the fundamentals of the company to determine its intrinsic value and whether the risk present is suitable for their investing strategies.  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.  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 specific look at how Microsoft Corporation fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Microsoft Corporation is engaged in developing, licensing and supporting a range of software products and services. The Company operates in five segments: Windows & Windows Live Division (Windows Division), Server and Tools, Online Services Division (OSD), Microsoft Business Division (MBD), and Entertainment and Devices Division (EDD). The Company’s products include operating systems for personal computers (PCs), servers, phones, and other intelligent devices; server applications for distributed computing environments; productivity applications; business solution applications; desktop and server management tools; software development tools; video games, and online advertising. In September 2013, Ericsson completed the acquisition of Microsoft’s Mediaroom business and TV solution. Effective October 23, 2013, Microsoft Corp acquired Apiphany Inc. Effective February 4, 2014, Microsoft Corp acquired an undisclosed stake in Foursquare Labs Inc.

MSFT Chart

MSFT data by YCharts

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 6/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion – PASS
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 – PASS
  3. Earnings Stability – positive earnings per share for at least 10 straight years – PASS
  4. Dividend Record – has paid a dividend for at least 10 straight years – PASS
  5. 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 – PASS
  6. Moderate PEmg ratio – PEmg is less than 20 – PASS
  7. 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 = 5/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 – PASS
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 – PASS
  3. Earnings Stability – positive earnings per share for at least 5 years – PASS
  4. Dividend Record – currently pays a dividend – PASS
  5. Earnings growth – EPSmg greater than 5 years ago – PASS

Valuation Summary

Key Data:

Recent Price $36.56
MG Value $49.37
MG Opinion Undervalued
Value Based on 3% Growth $35.67
Value Based on 0% Growth $20.91
Market Implied Growth Rate 3.18%
NCAV $4.63
PEmg 14.86
Current Ratio 3.17
PB Ratio 3.57

Balance Sheet – 12/31/2013

Current Assets $106,870,000,000
Current Liabilities $33,742,000,000
Total Debt $20,676,000,000
Total Assets $153,543,000,000
Intangible Assets $17,625,000,000
Total Liabilities $68,443,000,000
Outstanding Shares 8,300,000,000

Earnings Per Share

2014 (estimate) $2.62
2013 $2.58
2012 $2.00
2011 $2.69
2010 $2.10
2009 $1.62
2008 $1.87
2007 $1.42
2006 $1.20
2005 $1.12
2004 $0.75
2003 $0.69

Earnings Per Share – ModernGraham 

2014 (estimate) $2.46
2013 $2.32
2012 $2.14
2011 $2.12
2010 $1.78
2009 $1.56

Dividend History

MSFT Dividend Chart

MSFT Dividend data by YCharts


Microsoft Corporation fares slightly better today than it did during its last quarterly valuation (on November 12, 2013 it was given a fairly valued & defensive rating).  Today it is still considered suitable for the Defensive Investor, but the intrinsic value has improved slightly.  The company passes all of the requirements of the Defensive Investor, save for the PB ratio requirement.  It also passes all of the requirements of the Enterprising Investor.  As a result, value investors seeking to follow the ModernGraham approach based on Benjamin Graham’s methods should feel very comfortable proceeding with further research to determine whether the company fits their individual portfolios, beginning with a review of ModernGraham’s valuation of Apple (AAPL) and ModernGraham’s valuation of Google (GOOG).  From a valuation perspective, as noted the intrinsic value is slightly higher than it was previously, due to better than estimated earnings results.  The company has grown its EPSmg (normalized earnings) from $1.56 in 2009 to an estimated $2.46 for 2014.  This level of growth is very solid and outpaces the market’s current implied estimate for growth of 3.18%, leading the ModernGraham valuation model to return an intrinsic value that is greater than the market price.  It should be noted, though, that the value is just slightly outside of the margin of safety, so the company barely earns an undervalued rating.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Microsoft Corp (MSFT)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

If you like our valuations, why not check out ModernGraham Stocks & Screens?  It’s a great way to review the valuations while screening for things like low PE ratio, undervalued companies, etc.!

Disclaimer:  The author did not hold a position in Microsoft Corp (MSFT) or Google Inc. (GOOG), but did hold a long position in Apple (AAPL) at the time of publication and had no intention of changing that position within the next 72 hours.

Logo taken from the company website; this article is not affiliated with the company in any manner.





4 responses to “Microsoft Corp (MSFT) Quarterly Valuation”

  1. Ernie Avatar

    A suggestion …..
    In the narrative portion of the valuation explanation, it would be helpful when comparing calculated growth to implied growth if you would actually list the calculated growth rate. This would allow the reader a quantitative point of reference rather than one which is simply qualitative.

    1. Benjamin Clark Avatar

      Thanks! I will consider that.

  2. samuel koegnig Avatar
    samuel koegnig

    You might include the assets overseas. also the pending buyback program in force.

    1. Benjamin Clark Avatar

      Thanks for the comment. This is an example of things that come into play in the next part of the analysis, which is further research by individual investors to determine if they believe it will fit in their portfolio. What do you think of the assets overseas, and the pending buyback program?

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.