Xilinx Inc. Quarterly Valuation – July 2014 $XLNX

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 the 5 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 Xilinx (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 $47.77
MG Value $36.34
MG Opinion Overvalued
Value Based on 3% Growth $30.76
Value Based on 0% Growth $18.03
Market Implied Growth Rate 7.01%
Net Current Asset Value (NCAV) $2.91
PEmg 22.52
Current Ratio 3.10
PB Ratio 4.66

Balance Sheet – 3/29/2014

Current Assets $3,067,100,000
Current Liabilities $989,400,000
Total Debt $993,900,000
Total Assets $5,037,300,000
Intangible Assets $188,200,000
Total Liabilities $2,284,700,000
Outstanding Shares 268,640,000

Earnings Per Share

2015 (estimate) $2.28
2014 $2.19
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

Earnings Per Share – ModernGraham

2015 (estimate) $2.12
2014 $2.00
2013 $1.86
2012 $1.81
2011 $1.65
2010 $1.25

Dividend History

XLNX Dividend Chart

XLNX Dividend data by YCharts


Xilinx qualifies for the Enterprising Investor but not the Defensive Investor. The Defensive Investor has concerns with the high PEmg and PB ratios while the Enterprising Investor does not have any major initial issues with the company. 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 and comparing it to other opportunities including a review of ModernGraham’s valuation of Qualcomm Inc. (QCOM). From a valuation side of things, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $1.65 in 2011 to an estimated $2.12 for 2015. This level of demonstrated growth does not support the market’s implied estimate of 7.01% earnings growth and leads the ModernGraham valuation model, based on Benjamin Graham’s formula, to return an estimate of intrinsic value below the price.

Be sure to check out the previous ModernGraham valuations of Xilinx (XLNX) 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 Xilinx (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.

Disclaimer:  The author did not hold a position in Xilinx (XLNX) 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 for the sole purpose of identifying the company; 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.