Baxter International Analysis – June 2015 Update $BAX

500px-Baxter.svgA lot of investors and analysts considering Baxter International (BAX) may be focused primarily on qualitative speculation about the company’s prospects. For example, Seeking Alpha contributor Eric Landis recently speculated that the dividend may be cut based on management’s guidance. Such a qualitative analysis is important before making an investment decision, but it is critical when analyzing Baxter to consider the company’s intrinsic value in relation to its price.

In fact, 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’s 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.

BAX Chart

BAX 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 = 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 – 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 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 – FAIL

Enterprising Investor – Must pass at least 4 of the following 5 tests or be suitable for a Defensive Investor: Score = 4/5

  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 – 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 that 5 years ago – PASS

Valuation Summary

Key Data

Recent Price $64.37
MG Value $53.51
MG Opinion Overvalued
Value Based on 3% Growth $55.59
Value Based on 0% Growth $32.59
Market Implied Growth Rate 4.14%
Net Current Asset Value (NCAV) -$14.36
PEmg 16.79
Current Ratio 1.60
PB Ratio 4.86

Balance Sheet – March 2015

Current Assets $9,734,000,000
Current Liabilities $6,074,000,000
Total Debt $7,680,000,000
Total Assets $24,861,000,000
Intangible Assets $5,762,000,000
Total Liabilities $17,603,000,000
Outstanding Shares 548,000,000

Earnings Per Share

2015 (estimate) $3.21
2014 $4.56
2013 $3.66
2012 $4.18
2011 $3.88
2010 $2.39
2009 $3.59
2008 $3.16
2007 $2.61
2006 $2.13
2005 $1.52

Earnings Per Share – ModernGraham

2015 (estimate) $3.83
2014 $4.01
2013 $3.67
2012 $3.60
2011 $3.24
2010 $2.88

Dividend History

BAX Dividend Chart

BAX Dividend data by YCharts


Baxter International passes the initial requirements of the Enterprising Investor but not of the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio and the high PB ratio. The Enterprising Investor is only concerned by the level of debt relative to the net current assets. 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 valuation, it is critical to consider the company’s earnings history. In this case, the company has seen its EPSmg (normalized earnings) rise from $3.24 in 2011 to an estimated $3.83 for 2015. This level of earnings growth does not support the market’s implied estimate for 4.14% annual growth over the next 7-10 years.

The recent earnings growth has averaged around 3.64% per year, so the market is implying there will be a rise in earnings growth. However, the ModernGraham valuation model uses a much more conservative growth estimate and returns an estimate of intrinsic value falling below the market’s price, indicating that Baxter is overvalued 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.