Monster Beverage Corporation Quarterly Valuation – March 2015 $MNST
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 – March 2015. 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 Monster Beverage Corporation (MNST) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Monster Beverage Corporation is a holding company. The Company develop, market, sell and distribute alternative beverage category beverages under the brand names of Monster Energy, Monster Rehab, Monster Energy Extra Strength Nitrous Technology, Java Monster, X-Presso Monster, Muscle Monster, Punch Monster, Hansen’s, Hansen’s Natural Cane Soda, Junior Juice, Blue Sky, Hubert’s, Worx Energy and Peace Tea. The company has two segments, Direct Store Delivery (DSD), whose principal products comprise energy drinks, and Warehouse (Warehouse), whose principal products comprise juice-based and soda beverages. The DSD segment develops, markets and sells products primarily through an exclusive distributor network, whereas the Warehouse segment develops, markets and sells products primarily direct to retailers.
Defensive Investor – must pass at least 6 of the following 7 tests: Score = 5/7
- Adequate Size of Enterprise – market capitalization of at least $2 billion -Â PASS
- Sufficiently Strong Financial Condition – current ratio greater than 2 -Â PASS
- 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 FAIL
- 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 PASS
- 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 = 4/5
- Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 -Â PASS
- Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 -Â PASS
- Earnings Stability – positive earnings per share for at least 5 years – PASS
- Dividend Record – currently pays a dividend -Â FAIL
- Earnings growth – EPSmg greater than 5 years ago -Â PASS
Valuation Summary
Key Data:
| Recent Price | $136.04 |
| MG Value | $80.67 |
| MG Opinion | Overvalued |
| Value Based on 3% Growth | $30.38 |
| Value Based on 0% Growth | $17.81 |
| Market Implied Growth Rate | 28.21% |
| Net Current Asset Value (NCAV) | $7.25 |
| PEmg | 64.93 |
| Current Ratio | 4.76 |
| PB Ratio | 15.72 |
Balance Sheet -Â December 2014
| Current Assets | $1,693,000,000 |
| Current Liabilities | $356,000,000 |
| Total Debt | $0 |
| Total Assets | $1,939,000,000 |
| Intangible Assets | $51,000,000 |
| Total Liabilities | $424,000,000 |
| Outstanding Shares | 175,100,000 |
Earnings Per Share
| 2014 | $2.77 |
| 2013 | $1.95 |
| 2012 | $1.86 |
| 2011 | $1.53 |
| 2010 | $1.14 |
| 2009 | $1.11 |
| 2008 | $0.56 |
| 2007 | $0.76 |
| 2006 | $0.50 |
| 2005 | $0.33 |
| 2004 | $0.11 |
Earnings Per Share – ModernGraham
| 2014 | $2.10 |
| 2013 | $1.68 |
| 2012 | $1.44 |
| 2011 | $1.16 |
| 2010 | $0.92 |
| 2009 | $0.76 |
Dividend History
Monster Beverage Corporation does not pay a dividend.
Conclusion:
Monster Beverage Corporation is suitable for the Enterprising Investor but not for the Defensive Investor.  The Defensive Investor is concerned by the lack of dividends and the high PEmg and PB ratios, while the Enterprising Investor is only concerned by the lack of dividends.  As a result, Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel very comfortable proceeding with further research and comparing the company to other opportunities.  From a valuation side of things, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $0.92 in 2010 to $2.10 for 2015.  This level of demonstrated growth does not support the market’s implied estimate of 28.21% 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 previous ModernGraham valuations of Monster Beverage Corporation (MNST)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 Monster Beverage Corporation (MNST)?  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 Monster Beverage Corporation (MNST) 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.
