Sun Life Financial Inc Valuation – Initial Coverage $TSE:SLF
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 – January 2017. 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 Sun Life Financial Inc (TSE:SLF) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Sun Life Financial Inc. is the holding company of Sun Life Assurance Company of Canada. The Company is a financial services organization providing a range of protection and wealth products and services. It operates in five segments: Sun Life Financial Canada (SLF Canada), Sun Life Financial United States (SLF U.S.), Sun Life Financial Asset Management (SLF Asset Management), Sun Life Financial Asia (SLF Asia) and Corporate. SLF Canada has three main business units: Individual Insurance & Wealth, Group Benefits and Group Retirement Services. SLF U.S. has three business units: Group Benefits, International and In-force Management. SLF Asset Management is an asset management segment, including MFS Investment Management and Sun Life Investment Management. SLF Asia offers individual life insurance products in over seven markets, and group benefits and/or pension and retirement products in the Philippines, China, Hong Kong, India, Malaysia and Vietnam.
[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. 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.
[/level-free]
[not-level-free]
Downloadable PDF version of this valuation:
ModernGraham Valuation of TSE-SLF – 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 all 6 of the following tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $31,930,750,865 | Pass | |
| 2. Earnings Stability | Positive EPS for 10 years prior | Fail | ||
| 3. Dividend Record | Dividend Payments for 10 years prior | Pass | ||
| 4. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | 24.13% | Fail | |
| 5. Moderate PEmg Ratio | PEmg < 20 | 22.82 | Fail | |
| 6. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 1.93 | Pass | |
| Enterprising Investor; must pass all 3 of the following tests, or be suitable for the Defensive Investor. | ||||
| 1. Earnings Stability | Positive EPS for 5 years prior | Pass | ||
| 2. Dividend Record | Currently Pays Dividend | Pass | ||
| 3. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $2.28 |
| MG Growth Estimate | 9.95% |
| MG Value | $64.85 |
| Opinion | Fairly Valued |
| MG Grade | C |
| MG Value based on 3% Growth | $33.11 |
| MG Value based on 0% Growth | $19.41 |
| Market Implied Growth Rate | 7.16% |
| Current Price | $52.11 |
| % of Intrinsic Value | 80.35% |
Sun Life Financial Inc is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. 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 $1.37 in 2012 to an estimated $2.28 for 2016. This level of demonstrated earnings growth supports the market’s implied estimate of 7.16% 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 within a margin of safety relative to the price.
At the time of valuation, further research into Sun Life Financial Inc revealed the company was trading above its Graham Number of $34.7. The company pays a dividend of $1.2 per share, for a yield of 2.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 22.82, which was above the industry average of 21.33.
Sun Life Financial Inc receives an average overall rating in the ModernGraham grading system, scoring a C.
Stage 3: Information for Further Research
| Graham Number | $34.70 |
| PEmg | 22.82 |
| PB Ratio | 1.93 |
| Dividend Yield | 2.31% |
| TTM Dividend | $1.20 |
| Number of Consecutive Years of Dividend Growth | 1 |
[/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 | 9/1/2016 |
| Long-Term Debt & Capital Lease Obligation | $3,916,692,000 |
| Total Assets | $198,128,624,000 |
| Intangible Assets | $5,320,415,000 |
| Total Liabilities | $181,392,280,000 |
| Shares Outstanding (Diluted Average) | 619,000,000 |
Earnings Per Share History
| EPS History | |
| Next Fiscal Year Estimate | $2.19 |
| Dec2015 | $2.59 |
| Dec2014 | $2.48 |
| Dec2013 | $1.46 |
| Dec2012 | $2.62 |
| Dec2011 | -$0.63 |
| Dec2010 | $2.37 |
| Dec2009 | $0.89 |
| Dec2008 | $1.11 |
| Dec2007 | $3.84 |
| Dec2006 | $3.10 |
| Dec2005 | $2.69 |
| Dec2004 | $2.29 |
| Dec2003 | $1.64 |
| Dec2002 | $0.44 |
| Dec2001 | $1.18 |
| Dec2000 | $1.37 |
Earnings Per Share – ModernGraham History
| EPSmg History | |
| Next Fiscal Year Estimate | $2.28 |
| Dec2015 | $2.12 |
| Dec2014 | $1.81 |
| Dec2013 | $1.43 |
| Dec2012 | $1.37 |
| Dec2011 | $1.01 |
| Dec2010 | $1.97 |
| Dec2009 | $1.95 |
| Dec2008 | $2.53 |
| Dec2007 | $3.06 |
| Dec2006 | $2.46 |
| Dec2005 | $1.97 |
| Dec2004 | $1.54 |
| Dec2003 | $1.08 |
| Dec2002 | $0.74 |
| Dec2001 | $0.76 |
| Dec2000 | $0.46 |
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
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.
