Mosaic Inc. Quarterly Valuation – April 2015 $MOS

220px-The_Mosaic_Company_logo.svgMosaic Company (NYSE:MOS) may present an intriguing investment possibility for value investors, as the company has significantly trailed the market in recent years. Benjamin Graham, the father of value investing, taught that looking at the price cannot be the sole factor in investment decisions, as the most important aspect to consider is whether the company is trading at a discount relative to its intrinsic value. It is through a thorough fundamental analysis that the investor is able to make a determination about a potential investment’s merits. Here is a look at how the company fares in the ModernGraham valuation model.

The model is inspired by the teachings of Benjamin Graham, and considers numerous metrics intended to help the investor reduce risk levels. The first part of the analysis is to determine whether the company is suitable for the very conservative Defensive Investor or the less conservative Enterprising Investor, who is willing to spend a greater amount of time conducting further research.

In addition, Graham strongly suggested that investors avoid speculation, in order to remove the subjective elements of emotion. This is best achieved by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another. By using theModernGraham method, one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.

MOS Chart

MOS data by YCharts

To read the rest of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

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 – FAIL
  5. Earnings Growth – Earnings per share has increased by at least 1/3rd over the last 10 years, using 3-year averages at the beginning and end of the period – PASS
  6. Moderate PEmg (price over normalized earnings) 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 – PASS

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 $45.00
MG Value $60.96
MG Opinion Undervalued
Value Based on 3% Growth $51.80
Value Based on 0% Growth $30.37
Market Implied Growth Rate 2.05%
Net Current Asset Value (NCAV) -$5.97
PEmg 12.60
Current Ratio 3.35
PB Ratio 1.56

Balance Sheet – December 2014

Current Assets $5,364,000,000
Current Liabilities $1,600,000,000
Total Debt $3,778,000,000
Total Assets $18,283,000,000
Intangible Assets $1,807,000,000
Total Liabilities $7,580,000,000
Outstanding Shares 371,400,000

Earnings Per Share

2014 $2.68
2013 $4.08
2012 $4.42
2011 $4.34
2010 $1.93
2009 $4.28
2008 $4.38
2007 $0.80
2006 $0.18
2005 $0.47

Earnings Per Share – ModernGraham

2014 $3.57
2013 $3.95
2012 $3.88
2011 $3.45
2010 $2.78
2009 $2.81

Dividend History

MOS Dividend Chart

MOS Dividend data by YCharts


Mosaic Company passes the initial requirements of both the Defensive Investor and the Enterprising Investor. The Defensive Investor’s only concern is the short dividend history, while the Enterprising Investor has no initial concerns. As a result, all value investors should feel very comfortable proceeding to the next part of the analysis, which is a determination of the company’s intrinsic value.

When it comes to that valuation, it is critical to consider the company’s earnings history. In this case, the company has grown its EPSmg (normalized earnings) from $2.78 in 2010 to $3.57 for 2014. This is a strong level of demonstrated growth, which is well above the market’s implied estimate for earnings growth of only 2.05% annually over the next 7-10 years. In fact, the historical growth is around 5.71% per year, so the market is expecting a drop in earnings growth. The ModernGraham valuation model reduces the historical growth to a more conservative figure, assuming that some slowdown will occur, but still returns an estimate of intrinsic value falling above the current price, indicating the company is undervalued at the present time.







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.