Company ProfileÂ (excerpt from Reuters): Dr Pepper Snapple Group, Inc., incorporated on October 24, 2007, is an integrated brand owner, manufacturer and distributor of non-alcoholic beverages in the United States, Mexico and Canada. The Company offers a diverse portfolio of flavored (non-cola) carbonated soft drinks (CSDs) and non-carbonated beverages (NCBs), including ready-to-drink teas, juices, juice drinks, water and mixers. The Company’s segments include Beverage Concentrates, Packaged Beverages and Latin America Beverages. The Company’s brand portfolio includes CSD brands, such as Dr Pepper, Canada Dry, Penafiel, Squirt, 7UP, Crush, A&W, Sunkist soda and Schweppes, and NCB brands, such as Snapple, Hawaiian Punch, Mott’s and Clamato. As of December 31, 2016, the Company operated 23 manufacturing facilities across the United States and Mexico. The Company also sells its products to distributors in Europe and Asia.
Downloadable PDF version of this valuation:
ModernGraham Valuation of DPS – May 2018
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||$21,545,204,739||Pass|
|2. Sufficiently Strong Financial Condition||Current Ratio > 2||0.77||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||116.67%||Pass|
|6. Moderate PEmg Ratio||PEmg < 20||24.56||Fail|
|7. Moderate Price to Assets||PB Ratio < 2.5 OR PB*PEmg < 50||8.72||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||0.77||Fail|
|2. Sufficiently Strong Financial Condition||Debt to NCA < 1.1||-10.94||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
|MG Growth Estimate||8.61%|
|MG Value based on 3% Growth||$70.79|
|MG Value based on 0% Growth||$41.50|
|Market Implied Growth Rate||8.03%|
|% of Intrinsic Value||95.52%|
Dr Pepper Snapple Group 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, and the high PEmg and PB ratios. 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 Fairly Valued after growing its EPSmg (normalized earnings) from $3.1 in 2014 to an estimated $4.88 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 8.03% 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 Dr Pepper Snapple Group Inc. revealed the company was trading above its Graham Number of $38.81. The company pays a dividend of $2.32 per share, for a yield of 1.9% Its PEmg (price over earnings per share – ModernGraham) was 24.56, which was below the industry average of 31.56, 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 $-35.66.
Dr Pepper Snapple Group Inc. scores quite poorly in the ModernGraham grading system, with an overall grade of D+.
Stage 3: Information for Further Research
|Net Current Asset Value (NCAV)||-$35.66|
|Number of Consecutive Years of Dividend Growth||9|
|ModernGraham tagged articles||Morningstar|
|Google Finance||MSN Money|
|Yahoo Finance||Seeking Alpha|
Most Recent Balance Sheet Figures
|Balance Sheet Information||3/1/2018|
|Total Current Assets||$1,246,000,000|
|Total Current Liabilities||$1,624,000,000|
|Shares Outstanding (Diluted Average)||180,800,000|
Earnings Per Share History
|Next Fiscal Year Estimate||$4.91|
Earnings Per Share – ModernGraham History
|Next Fiscal Year Estimate||$4.88|
Other ModernGraham posts about the company
|Dr Pepper Snapple Group Inc Valuation â€“ January 2017 $DPS|
|Dr Pepper Snapple Group Inc Analysis â€“ September 2015 Update $DPS|
|23 Companies to Research This Week â€“ 9/13/14|
|Dr Pepper Snapple Group Inc. Annual Stock Valuation â€“ 2014 $DPS|
Other ModernGraham posts about related companies
The author did not hold aÂ position in any company mentioned in this articleÂ at the time of publication and had no intention of changing that position within the next 72 hours. Â See my current holdings here. Â This article is not investment advice; any reader should speak to aÂ registeredÂ investment adviser prior to making any investment decisions. Â ModernGraham is not affiliated with the company in any manner. Â Please be sure to review our detailed disclaimer.
Leave a Reply