Goldcorp Inc Valuation – August 2016 $GG

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 Stocks for Using A Benjamin Graham Value Investing Strategy – August 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 Goldcorp Inc (GG) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Goldcorp Inc. is a gold producer engaged in the operation, exploration, development and acquisition of precious metal properties in Canada, the United States, Mexico, and Central and South America. The Company is engaged in the sale of gold, silver, lead, zinc and copper. The Company’s segments include Red Lake Gold Mines Ontario Partnership (Red Lake), Goldcorp Canada Ltd./Goldcorp Inc. (Porcupine), Musselwhite, Les Mines Opinaca Ltee (Eleonore), Minera Penasquito S.A. de C.V. and Camino Rojo S.A. de C.V. (Penasquito), Desarrollos Mineros San Luis S.A. de C.V. (Los Filos), Montana Exploradora de Guatemala S.A. (Marlin), Oroplata S.A. (Cerro Negro), Corredor SpA (Project Corridor), Minera Alumbrera Limited (Alumbrera), El Morro and Pueblo Viejo Dominicana Corporation (Pueblo Viejo). The Red Lake Mines are situated approximately 180 kilometers north of the town of Dryden, District of Kenora, northwestern Ontario.

GG Chart

GG data by YCharts

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. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of GG – August 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 $14,378,339,344 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.62 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
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 -349.01% Fail
6. Moderate PEmg Ratio PEmg < 20 -7.46 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.04 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 1.62 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 5.16 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

GG value chart August 2016

EPSmg -$2.15
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth -$31.16
MG Value based on 0% Growth -$18.26
Market Implied Growth Rate -7.98%
Current Price $16.02
% of Intrinsic Value N/A

Goldcorp Inc. (USA) 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, insufficient earnings stability or growth over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability or growth over the last five years. 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 seeing its EPSmg (normalized earnings) decline from $1.95 in 2012 to an estimated $-2.15 for 2016. This level of negative earnings does not support a positive valuation.As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Goldcorp Inc. (USA) revealed the company was trading above its Graham Number of $6.38. The company pays a dividend of $0.18 per share, for a yield of 1.1% Its PEmg (price over earnings per share – ModernGraham) was -7.46, which was below the industry average of 62.88, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-8.52.

Goldcorp Inc. (USA) scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

GG charts August 2016

Net Current Asset Value (NCAV) -$8.52
Graham Number $6.38
PEmg -7.46
Current Ratio 1.62
PB Ratio 1.04
Current Dividend $0.18
Dividend Yield 1.12%
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 6/1/2016
Total Current Assets $1,321,000,000
Total Current Liabilities $817,000,000
Long-Term Debt $2,603,000,000
Total Assets $21,271,000,000
Intangible Assets $0
Total Liabilities $8,410,000,000
Shares Outstanding (Diluted Average) 832,000,000

Earnings Per Share History

Next Fiscal Year Estimate $0.12
Dec2015 -$5.03
Dec2014 -$2.66
Dec2013 -$3.34
Dec2012 $1.95
Dec2011 $2.18
Dec2010 $2.71
Dec2009 $0.33
Dec2008 $2.06
Dec2007 $0.65
Dec2006 $0.93
Dec2005 $0.83
Dec2004 $0.27
Dec2003 $0.53
Dec2002 $0.37
Dec2001 $0.31
Dec2000 -$0.12
Dec1999 $0.08
Dec1998 -$0.02
Dec1997 -$0.69
Dec1996 $0.07

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate -$2.15
Dec2015 -$2.65
Dec2014 -$0.92
Dec2013 $0.23
Dec2012 $1.95
Dec2011 $1.83
Dec2010 $1.55
Dec2009 $0.97
Dec2008 $1.17
Dec2007 $0.70
Dec2006 $0.68
Dec2005 $0.52
Dec2004 $0.34
Dec2003 $0.33
Dec2002 $0.19
Dec2001 $0.04
Dec2000 -$0.11

Recommended Reading:

Other ModernGraham posts about the company

Goldcorp Inc. Analysis – Initial Coverage $GG

Other ModernGraham posts about related companies

Silver Wheaton Corp Valuation – August 2016 $SLW
Alcoa Inc Valuation – July 2016 $AA
Newmont Mining Corp Valuation – June 2016 $NEM
Silver Wheaton Corporation – February 2016 Update $SLW
Consol Energy Inc Valuation – November 2015 Update $CNX
Consol Energy Inc Valuation – November 2015 Update $CNX
Silver Wheaton Corporation Valuation – October 2015 Update $SLW
Natural Resource Partners LP Analysis – October 2015 Update $NRP
Peabody Energy Corporation Analysis – September 2015 Update $BTU
Freeport-McMoRan Inc. Analysis – September 2015 Update $FCX


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.