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 Walgreens Boots Alliance Inc (WBA) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Walgreens Boots Alliance, Inc. (Walgreens Boots Alliance) is a holding company. The Company is a global pharmacy-led health and wellbeing enterprise. It operates through three segments: Retail Pharmacy USA, which consists of the Walgreens business, including the operation of retail drugstores and convenient care clinics, in addition to providing specialty pharmacy services; Retail Pharmacy International, which consists of the Alliance Boots pharmacy-led health and beauty stores, optical practices and related contract manufacturing operations, and Pharmaceutical Wholesale, which consists of the Alliance Boots pharmaceutical wholesaling and distribution businesses. Its portfolio of retail and business brands includes Walgreens, Duane Reade, Boots and Alliance Healthcare, as well as global health and beauty product brands, including No7, Botanics, and Soap & Glory. Walgreens Boots Alliance, through its subsidiary, Liz Earle Beauty Co. Ltd, offers the Liz Earle skincare brand.
[level-free]
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.
[/level-free]
[not-level-free]
Downloadable PDF version of this valuation:
ModernGraham Valuation of WBA – 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 | $88,581,928,438 | Pass | |
| 2. Sufficiently Strong Financial Condition | Current Ratio > 2 | 1.25 | 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 | 59.32% | Pass | |
| 6. Moderate PEmg Ratio | PEmg < 20 | 24.92 | Fail | |
| 7. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 3.01 | Fail | |
| 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 | 1.25 | Fail | |
| 2. Sufficiently Strong Financial Condition | Debt to NCA < 1.1 | 3.16 | 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
| EPSmg | $3.27 |
| MG Growth Estimate | 5.21% |
| MG Value | $61.94 |
| Opinion | Overvalued |
| MG Grade | C- |
| MG Value based on 3% Growth | $47.45 |
| MG Value based on 0% Growth | $27.82 |
| Market Implied Growth Rate | 8.21% |
| Current Price | $81.55 |
| % of Intrinsic Value | 131.67% |
Walgreens Boots Alliance Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. 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 explore other opportunities at this time or proceed cautiously with a speculative attitude.
As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $2.43 in 2012 to an estimated $3.27 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 8.21% 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.
Walgreens Boots Alliance Inc receives an average overall rating in the ModernGraham grading system, scoring a C-.
Stage 3: Information for Further Research
| Net Current Asset Value (NCAV) | -$15.16 |
| Graham Number | $49.03 |
| PEmg | 24.92 |
| Current Ratio | 1.25 |
| PB Ratio | 3.01 |
| Current Dividend | $1.42 |
| Dividend Yield | 1.74% |
| Number of Consecutive Years of Dividend Growth | 20 |
[/not-level-free]
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 | 2/1/2016 |
| Total Current Assets | $20,378,000,000 |
| Total Current Liabilities | $16,272,000,000 |
| Long-Term Debt | $12,974,000,000 |
| Total Assets | $66,385,000,000 |
| Intangible Assets | $26,918,000,000 |
| Total Liabilities | $36,879,000,000 |
| Shares Outstanding (Diluted Average) | 1,088,400,000 |
Earnings Per Share History
| Next Fiscal Year Estimate | $3.91 |
| Aug2015 | $4.00 |
| Aug2014 | $2.00 |
| Aug2013 | $2.56 |
| Aug2012 | $2.42 |
| Aug2011 | $2.94 |
| Aug2010 | $2.12 |
| Aug2009 | $2.02 |
| Aug2008 | $2.17 |
| Aug2007 | $2.03 |
| Aug2006 | $1.72 |
| Aug2005 | $1.52 |
| Aug2004 | $1.32 |
| Aug2003 | $1.14 |
| Aug2002 | $0.99 |
| Aug2001 | $0.86 |
| Aug2000 | $0.76 |
| Aug1999 | $0.62 |
| Aug1998 | $0.51 |
| Aug1997 | $0.44 |
| Aug1996 | $0.38 |
Earnings Per Share – ModernGraham History
| Next Fiscal Year Estimate | $3.27 |
| Aug2015 | $2.90 |
| Aug2014 | $2.37 |
| Aug2013 | $2.50 |
| Aug2012 | $2.43 |
| Aug2011 | $2.37 |
| Aug2010 | $2.06 |
| Aug2009 | $1.99 |
| Aug2008 | $1.90 |
| Aug2007 | $1.69 |
| Aug2006 | $1.46 |
| Aug2005 | $1.28 |
| Aug2004 | $1.11 |
| Aug2003 | $0.96 |
| Aug2002 | $0.83 |
| Aug2001 | $0.71 |
| Aug2000 | $0.60 |
Recommended Reading:
Other ModernGraham posts about the company
Other ModernGraham posts about related companies
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.  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