CA Inc Valuation – January 2016 Update $CA

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 – November 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 CA Inc (CA) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): CA, Inc. (CA Technologies) is engaged in providing information technology (IT) management software and solutions. The Company operates through three business segments: Mainframe Solutions, Enterprise Solutions and Services. The Mainframe Solutions segment products allow customers and partners transform mainframe management. The Enterprise Solutions segment consists of products, including DevOps, which allows customers to unite application development and IT operations; Management Cloud, which includes the Company’s IT Business Management (ITBM) solutions, API Management solutions and Enterprise Mobility Management solutions, and Security, which consists of identity and access management. The Services segment consists of product implementation, consulting, customer education and customer training.


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 CA – January 2016

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 $11,902,748,373 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.28 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 140.98% Pass
6. Moderate PEmg Ratio PEmg < 20 14.51 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.30 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 1.28 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.59 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

CA value Chart January 2016

EPSmg $1.97
MG Growth Estimate 3.45%
MG Value $30.31
Opinion Fairly Valued
MG Value based on 3% Growth $28.55
MG Value based on 0% Growth $16.73
Market Implied Growth Rate 3.00%
Current Price $28.56
% of Intrinsic Value 94.22%

CA Inc qualifies for both the Enterprising Investor and the more conservative Defensive Investor.  The Defensive Investor is only concerned by the low current ratio, and the Enterprising Investor is willing to overlook concerns regarding the level of debt relative to the current assets because the company meets the more stringent Defensive Investor requirements.  As a result, all value investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research.

As for a valuation, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $1.60 in 2012 to an estimated $1.97 for 2016.  This level of demonstrated earnings growth supports the market’s implied estimate of 3.00% 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 within a margin of safety relative to 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 CA Inc (CA)?  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

CA Charts January 2016

Net Current Asset Value (NCAV) -$5.17
Graham Number $23.64
PEmg 14.51
Current Ratio 1.28
PB Ratio 2.30
Dividend Yield 3.50%
Number of Consecutive Years of Dividend Growth 0



Useful Links:

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

Most Recent Balance Sheet Figures

Balance Sheet Information Dec2015
Total Current Assets $3,454,000,000
Total Current Liabilities $2,699,000,000
Long-Term Debt $1,956,000,000
Total Assets $10,857,000,000
Intangible Assets $6,989,000,000
Total Liabilities $5,630,000,000
Shares Outstanding (Diluted Average) 421,000,000

Earnings Per Share History

Next Fiscal Year Estimate $1.96
Mar2015 $1.90
Mar2014 $2.02
Mar2013 $2.07
Mar2012 $1.93
Mar2011 $1.61
Mar2010 $1.47
Mar2009 $1.29
Mar2008 $0.93
Mar2007 $0.22
Mar2006 $0.27
Mar2005 $0.05
Mar2004 -$0.15
Mar2003 -$0.65
Mar2002 -$2.11
Mar2001 -$0.46
Mar2000 $1.23
Mar1999 $1.11
Mar1998 $2.06
Mar1997 $0.65
Mar1996 -$0.10

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $1.97
Mar2015 $1.95
Mar2014 $1.92
Mar2013 $1.81
Mar2012 $1.60
Mar2011 $1.33
Mar2010 $1.07
Mar2009 $0.76
Mar2008 $0.42
Mar2007 $0.09
Mar2006 -$0.15
Mar2005 -$0.47
Mar2004 -$0.62
Mar2003 -$0.63
Mar2002 -$0.29
Mar2001 $0.71
Mar2000 $1.20

Recommended Reading:

Other ModernGraham posts about the company

10 Undervalued Companies for the Defensive Dividend Stock Investor – December 2015
The Best Companies of the Software Industry – August 2015
10 Undervalued Companies for the Defensive Dividend Stock Investor – August 2015
5 Undervalued Companies for Defensive Investors With High Dividend Yields – July 2015
The 12 Best Stocks For Value Investors This Week – 5/30/15

Other ModernGraham posts about related companies

Intuit Inc Valuation – January 2016 Update $INTU
Oracle Corporation Valuation – January 2016 Update $ORCL
Ansys Inc. Valuation – November 2015 Update $ANSS
Yahoo! Inc. Valuation – November 2015 Update $YHOO
Microsoft Corporation Valuation – November 2015 Update $MSFT
Cisco Systems Inc. Valuation – November 2015 Update $CSCO
Alphabet Inc. Valuation – October 2015 Update $GOOG $GOOGL
Intuit Inc. Analysis – October 2015 Update $INTU
Oracle Corporation Analysis – October 2015 Update $ORCL
CA Inc. Analysis – August 2015 Update $CA


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.