ILG Inc Valuation – Initial Coverage $ILG

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 ILG Inc (ILG) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): ILG, Inc., formerly Interval Leisure Group, Inc., is a provider of professionally delivered vacation experiences. The Company is a global licensee for the Hyatt, Westin and Sheraton brands in vacation ownership. The Company operates through two segments: Exchange and Rental, and Vacation Ownership. Its Exchange and Rental segment offers access to vacation accommodations and other travel-related transactions and services to leisure travelers, by providing vacation exchange services and vacation rental, working with resort developers and operating vacation rental properties. Its Vacation Ownership segment engages in the management of vacation ownership resorts; sales, marketing, and financing of vacation ownership interests, and related services to owners and associations. The Company offers leisure and travel-related products and services to owners of vacation interests and others primarily through various membership programs, as well as related services to resort developer clients.

ILG Chart

ILG 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:


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 $2,419,426,175 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.37 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 100.00% Pass
6. Moderate PEmg Ratio PEmg < 20 10.11 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.46 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 1.37 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 3.29 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 $1.79
MG Growth Estimate 15.00%
MG Value $68.86
Opinion Undervalued
MG Grade B-
MG Value based on 3% Growth $25.94
MG Value based on 0% Growth $15.20
Market Implied Growth Rate 0.80%
Current Price $18.08
% of Intrinsic Value 26.25%

ILG 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, poor dividend history. 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 Undervalued after growing its EPSmg (normalized earnings) from $0.71 in 2012 to an estimated $1.79 for 2016. This level of demonstrated earnings growth outpaces the market’s implied estimate of 0.8% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into ILG Inc revealed the company was trading below its Graham Number of $28.21. The company pays a dividend of $0.48 per share, for a yield of 2.7%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 10.11, which was below the industry average of 21.46, 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 $-6.52.

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

Stage 3: Information for Further Research


Net Current Asset Value (NCAV) -$6.52
Graham Number $28.21
PEmg 10.11
Current Ratio 1.37
PB Ratio 1.46
Current Dividend $0.48
Dividend Yield 2.65%
Number of Consecutive Years of Dividend Growth 3


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 9/16/2016
Total Current Assets $854,000,000
Total Current Liabilities $623,000,000
Long-Term Debt $759,000,000
Total Assets $3,232,000,000
Intangible Assets $1,025,000,000
Total Liabilities $1,674,000,000
Shares Outstanding (Diluted Average) 125,763,000

Earnings Per Share History

Next Fiscal Year Estimate $2.84
Dec2015 $1.26
Dec2014 $1.36
Dec2013 $1.40
Dec2012 $0.71
Dec2011 $0.71
Dec2010 $0.73
Dec2009 $0.67
Dec2008 $0.80
Dec2007 $1.26
Dec2006 $0.97
Dec2005 $0.82

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $1.79
Dec2015 $1.20
Dec2014 $1.11
Dec2013 $0.94
Dec2012 $0.71
Dec2011 $0.76
Dec2010 $0.81
Dec2009 $0.87
Dec2008 $0.91
Dec2007 $0.84
Dec2006 $0.54
Dec2005 $0.27

Recommended Reading:

Other ModernGraham posts about the company

None.  This is the first time ModernGraham has covered this company.

Other ModernGraham posts about related companies

Carnival Corp Valuation – July 2016 $CCL
Marriott International Inc Valuation – July 2016 $MAR
Starwood Hotels & Resorts Worldwide Inc. Analysis – July 2015 Update $HOT
Carnival Corporation Annual Valuation – 2015 $CCL
Marriott International Inc. Annual Valuation – 2015 $MAR
Wyndham Worldwide Corporation Annual Valuation – 2014 $WYN
Starwood Hotels & Resorts Annual Valuation – 2014 $HOT
Carnival Corporation (CCL) Annual Valuation – 2014


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.