Alexander & Baldwin Inc Valuation – July 2018 $ALEX

Company Profile (excerpt from Reuters): Alexander & Baldwin, Inc. (A&B), incorporated in March 19, 2012, is a real estate company. The Company operates through three segments: Commercial Real Estate, Land Operations, and Materials and Construction. In addition to its 15 retail centers in Hawaii, the Company owned seven industrial assets, seven office properties and a portfolio of urban ground leases comprising 106 acres in Hawaii, as of December 31, 2016. On the United States mainland, the Company owned seven remaining commercial assets, as of December 31, 2016. Its total portfolio gross leasable area (GLA) was 4.7 million square feet, as of December 31, 2016.


Downloadable PDF version of this valuation:

ModernGraham Valuation of ALEX – July 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 $1,674,345,366 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.45 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 97.51% Pass
6. Moderate PEmg Ratio PEmg < 20 15.76 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.27 Pass
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 1.45 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 14.42 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.48
MG Growth Estimate 11.60%
MG Value $46.81
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $21.41
MG Value based on 0% Growth $12.55
Market Implied Growth Rate 3.63%
Current Price $23.27
% of Intrinsic Value 49.71%

Alexander & Baldwin 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 over the last ten years, and the poor dividend history. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability over the last five years. 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 Undervalued after growing its EPSmg (normalized earnings) from $0.83 in 2014 to an estimated $1.48 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 3.63% 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 above the price.

At the time of valuation, further research into Alexander & Baldwin Inc revealed the company was trading above its Graham Number of $13.3. The company pays a dividend of $0.21 per share, for a yield of 0.9% Its PEmg (price over earnings per share – ModernGraham) was 15.76, which was below the industry average of 49.54, 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 $-11.18.

Alexander & Baldwin 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) -$11.18
Graham Number $13.30
PEmg 15.76
Current Ratio 1.45
PB Ratio 1.27
Current Dividend $0.21
Dividend Yield 0.90%
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 $178,500,000
Total Current Liabilities $123,300,000
Long-Term Debt $795,800,000
Total Assets $2,310,700,000
Intangible Assets $182,800,000
Total Liabilities $985,500,000
Shares Outstanding (Diluted Average) 72,200,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.60
Dec2017 $4.34
Dec2016 -$0.18
Dec2015 $0.54
Dec2014 $1.25
Dec2013 $0.76
Dec2012 $0.44
Dec2011 $0.55
Dec2010 $0.78
Dec2009 $1.08

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.48
Dec2017 $1.72
Dec2016 $0.46
Dec2015 $0.76
Dec2014 $0.83
Dec2013 $0.66
Dec2012 $0.59
Dec2011 $0.61
Dec2010 $0.55
Dec2009 $0.36

Recommended Reading:

Other ModernGraham posts about the company

Alexander & Baldwin Inc Valuation – December 2016 $ALEX
5 Speculative and Overvalued Companies to Avoid – August 2015
Alexander & Baldwin Inc Analysis – Initial Coverage $ALEX

Other ModernGraham posts about related companies

Sabra Health Care REIT Inc Valuation – July 2018 $SBRA
National Retail Properties Inc Valuation – July 2018 $NNN
Equinix Inc Valuation – June 2018 $EQIX
Kimco Realty Corp Valuation – June 2018 $KIM
Essex Property Trust Inc Valuation – June 2018 $ESS
Federal Realty Investment Trust Valuation – June 2018 $FRT
UDR Inc Valuation – June 2018 $UDR
Mid-America Apartment Communities Inc Valuation – June 2018 $MAA
Extra Space Storage Inc Valuation – June 2018 $EXR
Digital Realty Trust Inc Valuation – June 2018 $DLR


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.