Cognex Corporation Valuation – Initial Coverage $CGNX

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 – December 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 Cognex Corporation (CGNX) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Cognex Corporation (Cognex) is a provider of machine vision products that capture and analyze visual information in order to automate tasks, primarily in manufacturing processes, where vision is required. The Company’s machine vision products are used to automate the manufacture and tracking of discrete items, such as mobile phones, aspirin bottles and automobile tires, by locating, identifying, inspecting and measuring them during the manufacturing or distribution process. The Company’s products include vision software, vision systems, vision sensors and ID products. Its products range from vision sensors that are integrated, to personal computer (PC)-based systems for users. Its products have a range of physical forms, depending upon the user’s need. Cognex sells its products through a direct sales force, as well as through a global network of integration and distribution partners. Its service offerings include maintenance and support, consulting and training services.

CGNX Chart

CGNX 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 CGNX December 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 $5,407,132,121 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 7.68 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
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 774.78% Pass
6. Moderate PEmg Ratio PEmg < 20 42.28 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 5.93 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 7.68 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
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 $1.52
MG Growth Estimate 15.00%
MG Value $58.37
Opinion Fairly Valued
MG Grade C
MG Value based on 3% Growth $21.98
MG Value based on 0% Growth $12.89
Market Implied Growth Rate 16.89%
Current Price $64.09
% of Intrinsic Value 109.81%

Cognex Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability over the last ten years, the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $0.64 in 2012 to an estimated $1.52 for 2016. This level of demonstrated earnings growth supports the market’s implied estimate of 16.89% 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 within a margin of safety relative to the price.

At the time of valuation, further research into Cognex Corporation revealed the company was trading above its Graham Number of $19.54. The company pays a dividend of $0.29 per share, for a yield of 0.5% Its PEmg (price over earnings per share – ModernGraham) was 42.28, which was above the industry average of 22.64. Finally, the company was trading above its Net Current Asset Value (NCAV) of $5.21.

Cognex Corporation receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $5.21
Graham Number $19.54
PEmg 42.28
Current Ratio 7.68
PB Ratio 5.93
Current Dividend $0.29
Dividend Yield 0.45%
Number of Consecutive Years of Dividend Growth 2


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 9/1/2016
Total Current Assets $530,828,000
Total Current Liabilities $69,074,000
Long-Term Debt $0
Total Assets $1,020,087,000
Intangible Assets $87,547,000
Total Liabilities $76,139,000
Shares Outstanding (Diluted Average) 87,346,000

Earnings Per Share History

Next Fiscal Year Estimate $1.54
Dec2015 $2.13
Dec2014 $1.36
Dec2013 $0.83
Dec2012 $0.78
Dec2011 $0.82
Dec2010 $0.76
Dec2009 -$0.06
Dec2008 $0.33
Dec2007 $0.31
Dec2006 $0.43
Dec2005 $0.37
Dec2004 $0.40
Dec2003 $0.18
Dec2002 -$0.07
Dec2001 -$0.13
Dec2000 $0.75
Dec1999 $0.35
Dec1998 $0.24
Dec1997 $0.46
Dec1996 $0.35

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $1.52
Dec2015 $1.40
Dec2014 $0.99
Dec2013 $0.75
Dec2012 $0.64
Dec2011 $0.53
Dec2010 $0.37
Dec2009 $0.21
Dec2008 $0.35
Dec2007 $0.35
Dec2006 $0.34
Dec2005 $0.25
Dec2004 $0.20
Dec2003 $0.14
Dec2002 $0.15
Dec2001 $0.29
Dec2000 $0.47

Recommended Reading:

Other ModernGraham posts about the company

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

Other ModernGraham posts about related companies

Ingram Micro Inc Valuation – Initial Coverage $IM
Sanmina Corp Valuation – Initial Coverage $SANM
Qorvo Inc Valuation – December 2016 Update $QRVO
IIVI Inc Valuation – Initial Coverage $IIVI
CEVA Inc Valuation – Initial Coverage $CEVA
NetApp Inc Valuation – August 2016 $NTAP
Applied Materials Inc Valuation – August 2016 $AMAT
Skyworks Solutions Inc Valuation – August 2016 $SWKS
Garmin Limited Valuation – August 2016 $GRMN
Analog Devices Inc Valuation – August 2016 $ADI


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.