Garmin Ltd Valuation – June 2018 $GRMN

Company Profile (excerpt from Reuters): Garmin Ltd. (Garmin), incorporated on February 9, 2010, and subsidiaries offer global positioning system (GPS) navigation and wireless devices and applications. The Company operates through five segments: auto, aviation, fitness, marine and outdoor. The Company designs, develops, manufactures, markets and distributes a family of hand-held, wearable, portable and fixed-mount GPS-enabled products and other navigation, communications, sensor-based and information products.

GRMN Chart

GRMN data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of GRMN – 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 $12,251,089,671 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.93 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 3.40% Fail
6. Moderate PEmg Ratio PEmg < 20 20.74 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.93 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 3.93 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 $2.98
MG Growth Estimate 2.45%
MG Value $39.96
Opinion Overvalued
MG Grade C+
MG Value based on 3% Growth $43.24
MG Value based on 0% Growth $25.35
Market Implied Growth Rate 6.12%
Current Price $61.85
% of Intrinsic Value 154.79%

Garmin Ltd. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings growth over the last ten years, 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 Overvalued after growing its EPSmg (normalized earnings) from $2.56 in 2014 to an estimated $2.98 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 6.12% 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 Garmin Ltd. revealed the company was trading above its Graham Number of $37.24. The company pays a dividend of $2.04 per share, for a yield of 3.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 20.74, which was below the industry average of 55.37, 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 $7.04.

Garmin Ltd. receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $7.04
Graham Number $37.24
PEmg 20.74
Current Ratio 3.93
PB Ratio 2.93
Current Dividend $2.04
Dividend Yield 3.30%
Number of Consecutive Years of Dividend Growth 8

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 $2,191,283,000
Total Current Liabilities $557,843,000
Long-Term Debt $0
Total Assets $4,855,222,000
Intangible Assets $421,006,000
Total Liabilities $858,029,000
Shares Outstanding (Diluted Average) 189,292,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $3.05
Dec2017 $3.68
Dec2016 $2.70
Dec2015 $2.39
Dec2014 $1.88
Dec2013 $3.12
Dec2012 $2.76
Dec2011 $2.67
Dec2010 $2.95
Dec2009 $3.50
Dec2008 $3.48
Dec2007 $3.89
Dec2006 $2.35
Dec2005 $1.43
Dec2004 $0.95
Dec2003 $0.82
Dec2002 $0.66
Dec2001 $0.53
Dec2000 $0.53
Dec1999 $0.32

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.98
Dec2017 $2.88
Dec2016 $2.51
Dec2015 $2.47
Dec2014 $2.56
Dec2013 $2.94
Dec2012 $2.92
Dec2011 $3.10
Dec2010 $3.29
Dec2009 $3.28
Dec2008 $2.92
Dec2007 $2.39
Dec2006 $1.51
Dec2005 $1.01
Dec2004 $0.77
Dec2003 $0.65
Dec2002 $0.51

Recommended Reading:

Other ModernGraham posts about the company

Garmin Ltd Valuation – March 2017 $GRMN
Garmin Limited Valuation – August 2016 $GRMN
Garmin Ltd Stock Valuation – February 2016 $GRMN
Garmin Limited Analysis – September 2015 Update $GRMN
Garmin Limited Analysis – June 2015 Update $GRMN

Other ModernGraham posts about related companies

Hewlett Packard Enterprise Co Valuation – June 2018 $HPE
Fortive Corp Valuation – June 2018 $FTV
Analog Devices Inc Valuation – June 2018 $ADI
IPG Photonics Corp Valuation – June 2018 $IPGP
Micron Technology Inc Valuation – May 2018 $MU
Amphenol Corp Valuation – May 2018 $APH
Xilinx Inc Valuation – May 2018 $XLNX
Western Digital Corp Valuation – May 2018 $WDC
Texas Instruments Inc Valuation – May 2018 $TXN
Qualcomm Inc Valuation – May 2018 $QCOM


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.