Campbell Soup Company Annual Valuation – 2015 $CPB
Benjamin 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 Most Undervalued Companies for the Defensive Investor – December 2014. 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 Campbell Soup Company (CPB) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Campbell Soup Company, together with its consolidated subsidiaries, is a manufacturer and marketer of high-quality, branded convenience food products. The Company operates in five segments: U.S. Simple Meals; Global Baking and Snacking; International Simple Meals and Beverages; U.S. Beverages and Bolthouse and Foodservice. In the United States, Canada and Latin America, the Company’s products are resold to consumers in retail food chains, mass discounters, mass merchandisers, club stores, convenience stores, drug stores, dollar stores and other retail, commercial and non-commercial establishments. In the Asia-Pacific region, the Company’s products are generally resold to consumers through retail food chains, convenience stores and other retail, commercial and non-commercial establishments. The Company’s brands include Arnott’s, Bolthouse Farms, Campbell’s, Goldfish, Kjeldsens, Pace, Pepperidge Farm, Plum Organics, Prego, Swanson and V8.
Defensive Investor – must pass at least 6 of the following 7 tests: Score = 3/7
- Adequate Size of Enterprise – market capitalization of at least $2 billion -Â PASS
- Sufficiently Strong Financial Condition – current ratio greater than 2 -Â FAIL
- Earnings Stability – positive earnings per share for at least 10 straight years -Â PASS
- Dividend Record – has paid a dividend for at least 10 straight years -Â 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 -Â FAIL
- Moderate PEmg ratio – PEmg is less than 20 -Â FAIL
- Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 -Â FAIL
Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 2/5
- Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 -Â FAIL
- Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 -Â FAIL
- Earnings Stability – positive earnings per share for at least 5 years -Â PASS
- Dividend Record – currently pays a dividend -Â PASS
- Earnings growth – EPSmg greater than 5 years ago -Â FAIL
Valuation Summary
Key Data:
| Recent Price | $46.76 |
| MG Value | $15.16 |
| MG Opinion | Overvalued |
| Value Based on 3% Growth | $32.89 |
| Value Based on 0% Growth | $19.28 |
| Market Implied Growth Rate | 6.06% |
| Net Current Asset Value (NCAV) | -$13.67 |
| PEmg | 20.62 |
| Current Ratio | 0.74 |
| PB Ratio | 9.13 |
Balance Sheet – October 2014
| Current Assets | $2,358,000,000 |
| Current Liabilities | $3,168,000,000 |
| Total Debt | $2,244,000,000 |
| Total Assets | $8,297,000,000 |
| Intangible Assets | $3,539,000,000 |
| Total Liabilities | $6,679,000,000 |
| Outstanding Shares | 316,000,000 |
Earnings Per Share
| 2015 (estimate) | $2.42 |
| 2014 | $2.59 |
| 2013 | $1.44 |
| 2012 | $2.41 |
| 2011 | $2.42 |
| 2010 | $2.42 |
| 2009 | $2.05 |
| 2008 | $3.06 |
| 2007 | $2.16 |
| 2006 | $1.85 |
| 2005 | $1.71 |
Earnings Per Share – ModernGraham
| 2015 (estimate) | $2.27 |
| 2014 | $2.21 |
| 2013 | $2.07 |
| 2012 | $2.41 |
| 2011 | $2.41 |
| 2010 | $2.38 |
Dividend History
Conclusion:
Campbell Soup Company is not suitable for either the Defensive Investor or the Enterprising Investor.  The Defensive Investor is concerned with the low current ratio, insufficient earnings growth over the last ten years, and the high PEmg and PB ratios.  The Enterprising Investor is concerned with the level of debt relative to the current assets along with the lack of earnings growth over the last five years.  As a result, value investors following the ModernGraham approach based on Benjamin Graham’s methods should explore other opportunities.  As for a valuation, the company appears to be overvalued after seeing its EPSmg (normalized earnings) drop from $2.41 in 2011 to an estimated $2.27 for 2015.  This level of growth does not support the market’s implied estimate of 6.06% growth, leading the ModernGraham valuation model, based on Benjamin Graham’s formula, to return an estimate of intrinsic value well below the price.
Be sure to check out previous ModernGraham valuations of Campbell Soup Company (CPB)Â for greater 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 Campbell Soup Company (CPB)?  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 Campbell Soup Company (CPB) 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.
