Progressive Corporation Quarterly Valuation – May 2015 $PGR

220px-Progressive_Corporation.svgProgressive Corporation (NYSE:PGR) currently yields about a 2.5% dividend, and has grown its earnings well over the last few years. The company’s stock performance has significantly trailed the market recently despite this strong growth in earnings, which clearly may not be reflected in the current market price.

Benjamin Graham, the father of value investing, taught that 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.

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.

PGR Chart

PGR 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 all 6 of the following tests: Score = 4/6

  1. Adequate Size of Enterprise – Market capitalization of at least $2 billion – PASS
  2. Earnings Stability – Positive earnings per share for at least 10 straight years – FAIL
  3. Dividend Record – Has paid a dividend for at least 10 straight years – FAIL
  4. 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
  5. Moderate PEmg (price over normalized earnings) Ratio – PEmg is less than 20 – PASS
  6. Moderate Price-to-Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 – PASS

Enterprising Investor – Must pass all 3 of the following tests or be suitable for a Defensive Investor: Score = 3/3

  1. Earnings Stability – Positive earnings per share for at least 5 years – PASS
  2. Dividend Record – Currently pays a dividend – PASS
  3. Earnings Growth – EPSmg greater than that 5 years ago – PASS

Valuation Summary

Key Data

Recent Price $27.27
MG Value $32.02
MG Opinion Fairly Valued
Value Based on 3% Growth $26.04
Value Based on 0% Growth $15.27
Market Implied Growth Rate 3.34%
PEmg 15.18
PB Ratio 2.24

Balance Sheet – March 2015

Total Debt $2,560,000,000
Total Assets $26,881,000,000
Intangible Assets $0
Total Liabilities $19,679,000,000
Outstanding Shares 591,000,000

Earnings Per Share

2015 (estimate) $1.60
2014 $2.15
2013 $1.93
2012 $1.48
2011 $1.59
2010 $1.61
2009 $1.57
2008 -$0.10
2007 $1.65
2006 $2.10
2005 $1.74

Earnings Per Share – ModernGraham

2015 (estimate) $1.80
2014 $1.85
2013 $1.68
2012 $1.44
2011 $1.37
2010 $1.30

Dividend History

PGR Dividend Chart

PGR Dividend data by YCharts


Progressive Corporation passes the initial requirements of the Enterprising Investor, but not the more conservative Defensive Investor. The Defensive Investor is concerned by the company’s insufficient earnings or dividend stability over the last 10 years. The Enterprising Investor has no initial concerns, as the investor type is less conservative and looks at a shorter historical time period. As a result, all Enterprising 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, it has grown its EPSmg (normalized earnings) from $1.37 in 2011 to an estimated $1.80 for 2015. This is a fairly strong level of demonstrated growth, and supports the market’s implied estimate for annual earnings growth of 3.34% over the next 7-10 years.

In recent years, the company’s actual growth in EPSmg has averaged around 6.2% annually, and while the ModernGraham valuation model reduces the actual growth to a more conservative figure when making an estimate, the model still returns an estimate of intrinsic value within a margin of safety relative to the current price, indicating that Progressive is fairly valued at the present time.

Disclaimer:  The author did not hold a position in any 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.