Medtronic Inc. Quarterly Valuation – June 2014

Medtronic_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 the 5 Highest Dividend Yields Among Undervalued Companies for the Defensive 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 Medtronic Inc. (MDT) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Medtronic, Inc. (Medtronic) is engaged in medical technology – alleviating pain, restoring health, and extending life for millions of people worldwide. As of April, 27, 2012, the Company functions in two operating segments that manufacture and sells device-based medical therapies. The Company’s operating segments include Cardiac and Vascular Group, which consists of Cardiac Rhythm Disease Management (CRDM) and CardioVascular, and Restorative Therapies Group, which consists of Spinal, Neuromodulation, Diabetes and Surgical Technologies. Medtronic serves hospitals, physicians, clinicians, and patients in more than 120 countries worldwide. The Company’s primary customers include hospitals, clinics, third-party health care providers, distributors, and other institutions, including governmental health care programs and group purchasing organizations.

MDT Chart

MDT 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 $63.86
MG Value $76.87
MG Opinion Fairly Valued
Value Based on 3% Growth $49.06
Value Based on 0% Growth $28.76
Market Implied Growth Rate 5.19%
Net Current Asset Value (NCAV) $2.71
PEmg 18.87
Current Ratio 3.82
PB Ratio 3.28

Balance Sheet – 4/25/2014

Current Assets $21,210,000,000
Current Liabilities $5,559,000,000
Total Debt $10,315,000,000
Total Assets $37,943,000,000
Intangible Assets $12,879,000,000
Total Liabilities $18,500,000,000
Outstanding Shares 998,999,000

Earnings Per Share

2014 $3.82
2013 $3.37
2012 $3.22
2011 $2.86
2010 $2.79
2009 $1.93
2008 $1.95
2007 $2.41
2006 $2.09
2005 $1.48
2004 $1.60

Earnings Per Share – ModernGraham

2014 $3.38
2013 $3.05
2012 $2.78
2011 $2.50
2010 $2.30
2009 $2.02

Dividend History

MDT Dividend Chart

MDT Dividend data by YCharts


Medtronic is suitable for either the Defensive Investor or the Enterprising Investor.  The Defensive Investor’s only major concern with the company is the high PB ratio, while the company passes all of the Enterprising Investor’s requirements.  As a result, value investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company and comparing it to other opportunities through a review of ModernGraham’s valuation of Johnson & Johnson (JNJ) and ModernGraham’s valuation of C.R. Bard (BCR).  As for the valuation, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $2.30 in 2010 to $3.38 for 2014.  This demonstrated level of growth supports the market’s implied estimate of 5.19% earnings growth and leads the ModernGraham valuation model to return an estimate of intrinsic value within a margin of safety relative to the market price.

Be sure to check out the previous ModernGraham valuations of Medtronic Inc. (MDT) for more perspective!

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 Medtronic Inc. (MDT)?  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.

Disclaimer:  The author did not hold a position in Medtronic Inc. (MDT) or 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.  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.