Lumber Liquidators Holdings Inc Valuation – June 2018 $LL

Company Profile (excerpt from Reuters): Lumber Liquidators Holdings, Inc., incorporated on November 12, 2009, is a multi-channel specialty retailer of hardwood flooring, and hardwood flooring enhancements and accessories. The Company offers hardwood species, engineered hardwood, laminate and resilient vinyl flooring direct to the consumer. The Company’s product categories include Solid and Engineered Hardwood; Laminate; Bamboo, Cork, Vinyl Plank and Other, Moldings and Accessories, and Non-Merchandise Services. The Company also features the renewable flooring products, bamboo and cork, and provides a selection of flooring enhancements and accessories, including moldings, noise-reducing underlay, adhesives and flooring tools. It operates in a holding company structure with Lumber Liquidators Holdings, Inc. serving as its parent company and certain direct and indirect subsidiaries, including Lumber Liquidators, Inc., Lumber Liquidators Services, LLC, Lumber Liquidators Production, LLC, and Lumber Liquidators Canada ULC, conducting its operations.

LL Chart

LL data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of LL – June 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 $714,982,188 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.75 Fail
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 -215.19% Fail
6. Moderate PEmg Ratio PEmg < 20 -31.84 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.64 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 1.75 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.20 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail


Stage 2: Determination of Intrinsic Value

EPSmg -$0.79
MG Growth Estimate -4.25%
MG Value $2.99
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth -$11.41
MG Value based on 0% Growth -$6.69
Market Implied Growth Rate -20.17%
Current Price $25.05
% of Intrinsic Value 838.44%

Lumber Liquidators Holdings Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, low current ratio, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the lack of earnings stability or growth over the last five years, and the lack of dividends. 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 Overvalued after seeing its EPSmg (normalized earnings) decline from $2.03 in 2014 to an estimated $-0.79 for 2018. This level of negative earnings does not support a positive valuation.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 Lumber Liquidators Holdings Inc revealed the company was trading above its Graham Number of $9.52. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was -31.84, which was below the industry average of 37.1, 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 $2.99.

Lumber Liquidators Holdings 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) $2.99
Graham Number $9.52
PEmg -31.84
Current Ratio 1.75
PB Ratio 3.64
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

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 3/1/2018
Total Current Assets $305,504,000
Total Current Liabilities $174,657,000
Long-Term Debt $26,000,000
Total Assets $416,657,000
Intangible Assets $9,693,000
Total Liabilities $220,331,000
Shares Outstanding (Diluted Average) 28,508,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.58
Dec2017 -$1.33
Dec2016 -$2.51
Dec2015 -$2.08
Dec2014 $2.31
Dec2013 $2.77
Dec2012 $1.68
Dec2011 $0.93
Dec2010 $0.93
Dec2009 $0.97
Dec2008 $0.82
Dec2007 $0.48
Dec2006 $0.56
Dec2005 $0.46
Dec2004 $0.51
Dec2003 $0.17

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$0.79
Dec2017 -$1.04
Dec2016 -$0.45
Dec2015 $0.76
Dec2014 $2.03
Dec2013 $1.75
Dec2012 $1.18
Dec2011 $0.89
Dec2010 $0.83
Dec2009 $0.74
Dec2008 $0.61
Dec2007 $0.48
Dec2006 $0.43
Dec2005 $0.32
Dec2004 $0.22
Dec2003 $0.06

Recommended Reading:

Other ModernGraham posts about the company

Lumber Liquidators Holdings Inc Valuation – Initial Coverage $LL

Other ModernGraham posts about related companies

JC Penney Company Valuation – June 2018 $JCP
Shoe Carnival Inc Valuation – June 2018 $SCVL
Aaron’s Inc Valuation – June 2018 $AAN
GameStop Corp Valuation – June 2018 $GME
Urban Outfitters Inc Valuation – June 2018 $URBN
Ulta Beauty Inc Valuation – June 2018 $ULTA
Kohl’s Corporation Valuation – June 2018 $KSS
Dollar Tree Inc Valuation – May 2018 $DLTR
TJX Companies Inc Valuation – May 2018 $TJX
Tractor Supply Co Valuation – April 2018 $TSCO


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.