IT Hardware Stocks

Xilinx Inc. Quarterly Valuation – May 2015 $XLNX

500px-Xilinx_logo.svgXilinx Inc. (XLNX) may attract some potential investors, as the company has trailed the market in the last year. Benjamin Graham, the father of value investing, taught that the most important aspect to consider is whether a 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 the ModernGraham method, one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.

XLNX Chart

XLNX data by YCharts

[level-free]
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.
[/level-free]
[level-mg-stocks-screens-subscriber]

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 the beginning and end of the period – PASS
  6. Moderate PEmg (price over normalized earnings) 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 that 5 years ago – PASS

Valuation Summary

Key Data

Recent Price $43.17
MG Value $38.17
MG Opinion Overvalued
Value Based on 3% Growth $31.10
Value Based on 0% Growth $18.23
Market Implied Growth Rate 5.81%
Net Current Asset Value (NCAV) $9.73
PEmg 20.13
Current Ratio 4.09
PB Ratio 2.80

Balance Sheet – March 2015

Current Assets $3,935,000,000
Current Liabilities $963,000,000
Total Debt $995,000,000
Total Assets $4,898,000,000
Intangible Assets $0
Total Liabilities $2,286,000,000
Outstanding Shares 169,500,000

Earnings Per Share

2015 $2.35
2014 $2.19
2013 $1.79
2012 $1.95
2011 $2.39
2010 $1.29
2009 $1.31
2008 $1.25
2007 $1.02
2006 $1.00
2005 $0.87

Earnings Per Share – ModernGraham

2015 $2.14
2014 $2.00
2013 $1.85
2012 $1.80
2011 $1.64
2010 $1.23

Dividend History

XLNX Dividend Chart

XLNX Dividend data by YCharts

Conclusion

Xilinx Inc. passes the initial requirements of the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the high PEmg and PB ratios, and 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 valuation, it is critical to consider the company’s earnings history. In this case, the company has seen its EPSmg (normalized earnings) rise from $1.64 in 2011 to only an estimated $2.14 for 2015. This is not a very high level of earnings growth, and does not support the market’s implied estimate for 5.81% annual growth over the next 7-10 years. The ModernGraham valuation model returns an estimate of intrinsic value falling below the current price, indicating that the company is overvalued at the present time.

Disclaimer: The author did not hold a position in any of the companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours. Logos taken from either the company website or Wikipedia; this article is not affiliated with the companies in any manner.

[/level-mg-stocks-screens-subscriber]

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.

Back To Top