CA Inc Valuation – July 2016 $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 Companies Benjamin Graham Would Invest In Today - June 2016.  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 – July 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 $13,758,473,405 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.23 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 68.56% Pass
6. Moderate PEmg Ratio PEmg < 20 15.56 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.60 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 1.23 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.92 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 July 2016

EPSmg $2.11
MG Growth Estimate 2.47%
MG Value $28.32
Opinion Overvalued
MG Grade B-
MG Value based on 3% Growth $30.55
MG Value based on 0% Growth $17.91
Market Implied Growth Rate 3.53%
Current Price $32.78
% of Intrinsic Value 115.75%

CA, Inc. qualifies for both the Defensive Investor and the Enterprising Investor. The Defensive Investor is only initially concerned with the low current ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $1.81 in 2013 to an estimated $2.11 for 2017. This level of demonstrated earnings growth does not support the market’s implied estimate of 3.53% 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 below the price.

CA, Inc. performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

CA charts July 2016

Net Current Asset Value (NCAV) -$5.30
Graham Number $27.13
PEmg 15.56
Current Ratio 1.23
PB Ratio 2.60
Current Dividend $1.00
Dividend Yield 3.05%
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 3/1/2016
Total Current Assets $3,561,000,000
Total Current Liabilities $2,894,000,000
Long-Term Debt $1,947,000,000
Total Assets $11,204,000,000
Intangible Assets $6,881,000,000
Total Liabilities $5,826,000,000
Shares Outstanding (Diluted Average) 427,000,000

Earnings Per Share History

Next Fiscal Year Estimate $2.51
Mar2016 $1.81
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 $0.02
Mar2004 $0.04
Mar2003 -$0.46
Mar2002 -$1.91
Mar2001 -$1.02
Mar2000 $1.25
Mar1999 $1.11
Mar1998 $2.06
Mar1997 $0.64

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $2.11
Mar2016 $1.92
Mar2015 $1.95
Mar2014 $1.92
Mar2013 $1.81
Mar2012 $1.60
Mar2011 $1.33
Mar2010 $1.07
Mar2009 $0.76
Mar2008 $0.43
Mar2007 $0.12
Mar2006 -$0.09
Mar2005 -$0.40
Mar2004 -$0.54
Mar2003 -$0.63
Mar2002 -$0.37
Mar2001 $0.53

Recommended Reading:

Other ModernGraham posts about the company

18 Best Stocks For Value Investors This Week – 1/30/16
CA Inc Valuation – January 2016 Update $CA
10 Undervalued Companies for the Defensive Dividend Stock Investor – December 2015
10 Undervalued Companies for the Defensive Dividend Stock Investor – November 2015
10 Undervalued Companies for the Defensive Dividend Stock Investor – September 2015

Other ModernGraham posts about related companies

Red Hat Inc Valuation – June 2016 $RHT
Yahoo! Inc Valuation – June 2016 $YHOO
Alphabet Inc Valuation – June 2016 $GOOGL
Ansys Inc Valuation – June 2016 $ANSS
Citrix Systems Inc Valuation – May 2016 $CTXS
Symantec Corp Valuation – February 2016 $SYMC
Microsoft Corp Valuation – February 2016 $MSFT
Cisco Systems Inc Valuation – February 2016 $CSCO
CA Inc Valuation – January 2016 Update $CA
Intuit Inc Valuation – January 2016 Update $INTU


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.