Equifax Inc. Annual Valuation – 2015 $EFX

500px-Equifax.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 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 Equifax Inc. (EFX) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Equifax Inc. is a provider of information solutions and human resources business process outsourcing services. The Company provides services for diversified group of clients, including financial institutions, corporations, governments and individuals. The Company’s products and services are based on databases of consumer and business information derived from numerous types of credit, financial assets, telecommunications and utility payment, employment, income, public record, demographic and marketing data. The Company operates in three global regions: North America (United States and Canada), Europe (the United Kingdom, Spain and Portugal) and Latin America (Argentina, Chile, Costa Rica, Ecuador, El Salvador, Honduras, Mexico, Paraguay, Peru and Uruguay). The Company operates in five segments: U.S. Consumer Information Solutions (USCIS), International, Workforce Solutions, North America Personal Solutions and North America Commercial Solutions.

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 4/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion - PASS
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 - FAIL
  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 = 3/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 - FAIL
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 - FAIL
  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 $93.47
MG Value $43.53
MG Opinion Overvalued
Value Based on 3% Growth $37.45
Value Based on 0% Growth $21.95
Market Implied Growth Rate 13.85%
Net Current Asset Value (NCAV) -$15.36
PEmg 36.19
Current Ratio 0.74
PB Ratio 5.17

Balance Sheet – December 2014

Current Assets $605,000,000
Current Liabilities $823,000,000
Total Debt $1,146,000,000
Total Assets $4,674,000,000
Intangible Assets $3,656,000,000
Total Liabilities $2,474,000,000
Outstanding Shares 121,700,000

Earnings Per Share

2014 $2.97
2013 $2.84
2012 $2.22
2011 $1.88
2010 $2.11
2009 $1.83
2008 $2.09
2007 $2.02
2006 $2.12
2005 $1.86
2004 $1.78

Earnings Per Share – ModernGraham

2014 $2.58
2013 $2.32
2012 $2.05
2011 $1.97
2010 $2.02
2009 $1.98

Dividend History


Equifax Inc. is not suitable for the Enterprising Investor or for the Defensive Investor.  The Defensive Investor is concerned by the low current ratio, and the high PEmg and PB ratios.  The Enterprising Investor is concerned by the level of debt relative to the current assets.  As a result, value investors following the ModernGraham approach based on Benjamin Graham’s methods should explore other opportunities at this time.  From a valuation side of things, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $2.02 in 2010 to only $2.58 for 2014.  This level of demonstrated growth does not support the market’s implied estimate of 13.85% annual earnings growth over the next 7-10 years, leading the ModernGraham valuation model, based on Benjamin Graham’s formula, to return an estimate of intrinsic value below 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 Equifax Inc. (EFX)?  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 Equifax Inc. (EFX) 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.