Monster Beverage Analysis – July 2015 Update $MNST

Monster_LogoMonster Beverage (MNST) has shown some earnings growth over the last few years, which may garner some attention from prospective investors. For example, Seeking Alpha contributor The Specialist recently provided an opinion regarding the company’s growth prospects, while Jeroen Jongbloed wrote in detail about the effects of Coca-Cola’s (KO) involvement with the company. These are great qualitative considerations to keep in mind, but it is critical to first conduct a quantitative analysis of the company.

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.

MNST Chart

MNST 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 = 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 – 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 one-third over the last 10 years, using three-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 to 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 – PASS
  3. Earnings Stability – Positive earnings per share for at least 5 years – PASS
  4. Dividend Record – Currently pays a dividend – FAIL
  5. Earnings Growth – EPSmg greater than that 5 years ago – PASS

Valuation Summary

Key Data

Recent Price $140.88
MG Value $96.58
MG Opinion Overvalued
Value Based on 3% Growth $36.38
Value Based on 0% Growth $21.32
Market Implied Growth Rate 23.83%
Net Current Asset Value (NCAV) $7.05
PEmg 56.16
Current Ratio 3.36
PB Ratio 16.68

Balance Sheet – March 2015

Current Assets $1,842,000,000
Current Liabilities $549,000,000
Total Debt $0
Total Assets $2,085,000,000
Intangible Assets $52,000,000
Total Liabilities $617,000,000
Outstanding Shares 173,800,000

Earnings Per Share

2015 (estimate) $3.09
2014 $2.77
2013 $1.95
2012 $1.86
2011 $1.53
2010 $1.14
2009 $1.11
2008 $0.56
2007 $0.76
2006 $0.50
2005 $0.33

Earnings Per Share – ModernGraham

2015 (estimate) $2.51
2014 $2.10
2013 $1.68
2012 $1.44
2011 $1.16
2010 $0.92

Dividend History

Monster Beverage Corporation does not pay a dividend.


Monster Beverage passes the initial requirements of the Enterprising Investor, but not those of the Defensive Investor. Specifically, the Defensive Investor is concerned by the lack of dividends and the high PEmg and PB ratios, while the Enterprising Investor is only concerned by the lack of dividends. 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 $1.16 in 2011 to an estimated $2.51 for 2015. This level of demonstrated growth, while strong, does not support the market’s implied estimate for annual earnings growth of 23.83% over the next 7-10 years.

In recent years, the company’s actual growth in EPSmg has averaged around 23.2% annually, but the ModernGraham valuation model reduces the actual growth to a more conservative figure when making an estimate, and returns an estimate of intrinsic value well below the current price, indicating that Monster Beverage 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.