Clarcor Inc Valuation – Initial Coverage $CLC

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 Clarcor Inc (CLC) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): CLARCOR Inc. provides filtration products, filtration systems and services, and consumer and industrial packaging products. The Company’s segments include Engine/Mobile Filtration and Industrial/Environmental Filtration. Its Engine/Mobile Filtration segment manufactures and sells filtration products for on-road and off-road mobile and stationary applications, including trucks, agricultural machinery, transit buses, locomotives, and other industrial and specialty applications. The Engine/Mobile Filtration segment’s products include first-fit filtration systems and replacement products, such as oil, air, fuel, coolant, transmission and hydraulic filters. The Company’s Industrial/Environmental Filtration segment manufactures and sells filtration products used in industrial and commercial processes, and in buildings and infrastructures of various types. The Industrial/Environmental Filtration segment’s products include liquid process, natural gas and air filtration products and systems.

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 CLC – January 2017

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 $4,006,395,941 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.44 Pass
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 67.26% Pass
6. Moderate PEmg Ratio PEmg < 20 30.19 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.51 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 3.44 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.67 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 $2.73
MG Growth Estimate 4.13%
MG Value $45.74
Opinion Overvalued
MG Grade C+
MG Value based on 3% Growth $39.56
MG Value based on 0% Growth $23.19
Market Implied Growth Rate 10.84%
Current Price $82.35
% of Intrinsic Value 180.04%

CLARCOR Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with 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 Overvalued after growing its EPSmg (normalized earnings) from $2.14 in 2012 to an estimated $2.73 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 10.84% 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 below the price.

At the time of valuation, further research into CLARCOR Inc. revealed the company was trading above its Graham Number of $39.49. The company pays a dividend of $0.88 per share, for a yield of 1.1% Its PEmg (price over earnings per share – ModernGraham) was 30.19, which was above the industry average of 22.25. Finally, the company was trading above its Net Current Asset Value (NCAV) of $0.49.

CLARCOR 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) $0.49
Graham Number $39.49
PEmg 30.19
Current Ratio 3.44
PB Ratio 3.51
Current Dividend $0.88
Dividend Yield 1.07%
Number of Consecutive Years of Dividend Growth 20


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 8/1/2016
Total Current Assets $634,114,000
Total Current Liabilities $184,543,000
Long-Term Debt $302,789,000
Total Assets $1,759,791,000
Intangible Assets $818,182,000
Total Liabilities $610,173,000
Shares Outstanding (Diluted Average) 49,055,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $2.93
Nov2015 $2.67
Nov2014 $2.83
Nov2013 $2.34
Nov2012 $2.42
Nov2011 $2.42
Nov2010 $1.88
Nov2009 $1.40
Nov2008 $1.86
Nov2007 $1.78
Nov2006 $1.59
Nov2005 $1.46
Nov2004 $1.24
Nov2003 $1.08
Nov2002 $0.93
Nov2001 $0.84
Nov2000 $0.82
Nov1999 $0.73
Nov1998 $0.65
Nov1997 $0.55
Nov1996 $0.56

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.73
Nov2015 $2.60
Nov2014 $2.50
Nov2013 $2.25
Nov2012 $2.14
Nov2011 $1.95
Nov2010 $1.72
Nov2009 $1.63
Nov2008 $1.69
Nov2007 $1.55
Nov2006 $1.37
Nov2005 $1.21
Nov2004 $1.05
Nov2003 $0.93
Nov2002 $0.84
Nov2001 $0.77
Nov2000 $0.71

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

Regal Beloit Corp Valuation – August 2016 $RBC
Snap-on Incorporated Valuation – August 2016 $SNA
AGCO Corporation Valuation – August 2016 $AGCO
PACCAR Inc Valuation – August 2016 $PCAR
W.W. Grainger Inc Valuation – August 2016 $GWW
Allegion PLC Valuation – August 2016 $ALLE
Xylem Inc Valuation – August 2016 $XYL
Rockwell Automation Inc Valuation – July 2016 $ROK
Roper Technologies Inc Valuation – July 2016 $ROP
Eaton Corp Valuation – July 2016 $ETN


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.