Xilinx Inc. (XLNX) Quarterly Valuation – April 2014

500px-Xilinx_logo.svgBenjamin 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 5 Undervalued Companies for the Enterprising Investor.  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 Xilinx Inc. (XLNX) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Xilinx, Inc. (Xilinx) designs and develops programmable devices and associated technologies. The associated technologies, the Company develops includes integrated circuits (ICs) in the form of programmable logic devices (PLDs), including programmable System on Chips (SoCs) and three dimensional ICs (3D) ICs; software design tools to program the PLDs; targeted reference designs; printed circuit boards, and intellectual property (IP), which consists of Xilinx and various third-party verification and IP cores. In addition to its programmable platforms, the Company provides design services, customer training, field engineering and technical support. The Company sells its products and services through independent domestic and foreign distributors and through direct sales to original equipment manufacturers (OEMs) and electronic manufacturing service providers (EMS).

XLNX Chart

XLNX data by YCharts

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 5/7

  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 – FAIL
  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 $52.18
MG Value $52.02
MG Opinion Fairly Valued
Value Based on 3% Growth $28.74
Value Based on 0% Growth $16.85
Market Implied Growth Rate 8.91%
Net Current Asset Value (NCAV) $3.26
PEmg 26.33
Current Ratio 2.06
PB Ratio 4.76

Balance Sheet – 12/28/2013

Current Assets $2,947,800,000
Current Liabilities $1,432,100,000
Total Debt $0
Total Assets $5,001,800,000
Intangible Assets $190,600,000
Total Liabilities $2,080,100,000
Outstanding Shares 266,500,000

Earnings Per Share

2014 (estimate) $2.13
2013 $1.79
2012 $1.95
2011 $2.39
2010 $1.29
2009 $1.36
2008 $1.25
2007 $1.02
2006 $1.00
2005 $0.87
2004 $0.85

Earnings Per Share – ModernGraham

2014 (estimate) $1.98
2013 $1.86
2012 $1.81
2011 $1.65
2010 $1.25
2009 $1.18

Dividend History

XLNX Dividend Chart

XLNX Dividend data by YCharts


Xilinx Inc. is suitable for the Enterprising Investor but not the Defensive Investor.  The company passes all of the requirements of the Enterprising Investor but its PEmg and PB ratios are too high for the Defensive Investor.  As a result, Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company as well as other opportunities such as through a comparison to ModernGraham’s valuation of International Business Machines (IBM) or ModernGraham’s valuation of Qualcomm Inc. (QCOM).  As for a valuation, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $1.25 in 2010 to an estimated $1.98 for 2014.  This level of demonstrated growth is in line with the market’s implied estimate of 8.91% earnings growth and leads the ModernGraham valuation model to return an estimate of intrinsic value that falls within a margin of safety relative to the price.

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 Xilinx Inc. (XLNX)?  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 Xilinx Inc. (XLNX) or any other company mentioned in the article at the time of publication and had no intention of changing that position within the next 72 hours.

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

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.