Harris Corporation Analysis – September 2015 Update $HRS

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Most Undervalued Companies for the Defensive Investor – August 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Harris Corporation (HRS) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Harris Corporation (Harris), together with its subsidiaries, is an international communications and information technology (IT) company serving government and commercial markets in more than 125 countries. The Company operates in three segments: RF Communications segment, Integrated Network Solutions and Government Communications Systems. Its RF Communications segment serves United States Department of Defense and international tactical communications, and public safety and professional communications. Its Integrated Network Solutions segment serves IT services, Managed Satellite and Terrestrial Communications Solutions, and Commercial Healthcare Solutions markets. Its Government Communications Systems serves Civil, National Intelligence and Defense markets.


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

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of HRS – September 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $8,927,081,903 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.54 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 97.13% Pass
6. Moderate PEmg Ratio PEmg < 20 18.62 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.36 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.54 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 4.07 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

HRS value Chart September 2015

EPSmg $3.86
MG Growth Estimate 8.92%
MG Value $101.76
Opinion Undervalued
MG Value based on 3% Growth $56.04
MG Value based on 0% Growth $32.85
Market Implied Growth Rate 5.06%
Current Price $71.95
% of Intrinsic Value 70.71%

Harris Corporation qualifies for both the Defensive Investor and for the Enterprising Investor.  The Defensive Investor is only concerned by the low current ratio while the Enterprising Investor’s only concern is the level of debt relative to the net current assets.  As a result, all value investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company.

As for a valuation, the company appears to be undervalued after growing its EPSmg (normalized earnings) from $2.42 in 2012 to an estimated $3.86 for 2016.  This level of demonstrated earnings growth outpaces the market’s implied estimate of 5.06% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value above the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Harris Corporation (HRS)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

HRS Charts September 2015

Net Current Asset Value (NCAV) -$55.63
Graham Number $64.51
PEmg 18.62
Current Ratio 1.54
PB Ratio 2.36
Dividend Yield 2.61%
Number of Consecutive Years of Dividend Growth 14



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Total Current Assets $3,524,000,000
Total Current Liabilities $2,281,000,000
Long-Term Debt $5,053,000,000
Total Assets $13,129,000,000
Intangible Assets $8,123,000,000
Total Liabilities $9,732,000,000
Shares Outstanding (Diluted Average) 111,600,000

Earnings Per Share History

Next Fiscal Year Estimate $5.68
Jun15 $3.11
Jun14 $4.95
Jun13 $1.01
Jun12 $0.26
Jun11 $4.60
Jun10 $4.28
Jun09 $0.28
Jun08 $3.26
Jun07 $3.43
Jun06 $1.71
Jun05 $1.46
Jun04 $1.00
Jun03 $0.45
Jun02 $0.63
Jun01 $0.16
Jun00 $0.13
Jun99 $0.34
Jun98 $0.83
Jun97 $0.66
Jun96 $1.15

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $3.86
Jun15 $2.90
Jun14 $2.87
Jun13 $1.92
Jun12 $2.42
Jun11 $3.39
Jun10 $2.72
Jun09 $1.97
Jun08 $2.60
Jun07 $2.05
Jun06 $1.26
Jun05 $0.94
Jun04 $0.61
Jun03 $0.39
Jun02 $0.38
Jun01 $0.31
Jun00 $0.46

Recommended Reading:

Other ModernGraham posts about the company

Harris Corporation Analysis – June 2015 Update $HRS
18 Companies in the Spotlight This Week – 3/21/15
Harris Corporation Quarterly Valuation – March 2015 $HRS
26 Companies in the Spotlight This Week – 12/13/14
Harris Corporation Quarterly Valuation – December 2014 $HRS

Other ModernGraham posts about related companies

Arris Group Inc. Analysis – Initial Coverage $ARRS
Level 3 Communications Inc. Analysis – Initial Coverage $LVLT
Windstream Holdings Analysis – 2015 Update $WIN
Harris Corporation Analysis – June 2015 Update $HRS
Harris Corporation Quarterly Valuation – March 2015 $HRS
Verizon Communications Annual Valuation – 2015 $VZ
AT&T Inc. Annual Valuation – 2015 $T
CenturyLink Inc. Annual Valuation – 2014 $CTL
Harris Corporation Quarterly Valuation – December 2014 $HRS
Frontier Communications Corp Annual Valuation – 2014 $FTR


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.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






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.