Dun & Bradstreet Corp Valuation – July 2018 $DNB

Company Profile (excerpt from Reuters): The Dun & Bradstreet Corporation, incorporated on April 25, 2000, is the source of commercial data, analytics and insight on businesses. The Company operates through two segments: Americas, which consists of its operations in the United States and Canada, and Non-Americas, which consists of its operations in the United Kingdom, Greater China, India and its European and Asia Pacific Worldwide Networks. As of December 31, 2016, the Company’s commercial database contained approximately 265 million business records. It transforms commercial data into insight, which is the foundation of its global solutions that customers rely on to make critical business decisions. The Company provides Risk Management Solutions and Sales and Marketing Solutions.

Downloadable PDF version of this valuation:

ModernGraham Valuation of DNB – 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 $4,727,102,017 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.52 Fail
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 -9.91% Fail
6. Moderate PEmg Ratio PEmg < 20 23.02 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -5.60 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 0.52 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -2.97 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 Fail


Stage 2: Determination of Intrinsic Value

EPSmg $5.43
MG Growth Estimate -2.91%
MG Value $14.58
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $78.67
MG Value based on 0% Growth $46.12
Market Implied Growth Rate 7.26%
Current Price $124.88
% of Intrinsic Value 856.75%

Dun & Bradstreet Corp 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, insufficient earnings growth over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings growth 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 Overvalued after seeing its EPSmg (normalized earnings) decline from $6.73 in 2014 to an estimated $5.43 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 7.26% 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 Dun & Bradstreet Corp revealed the company was trading above its Graham Number of $0. The company pays a dividend of $2.01 per share, for a yield of 1.6% Its PEmg (price over earnings per share – ModernGraham) was 23.02, which was below the industry average of 33.22, 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 $-61.97.

Dun & Bradstreet Corp 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) -$61.97
Graham Number $0.00
PEmg 23.02
Current Ratio 0.52
PB Ratio -5.60
Current Dividend $2.01
Dividend Yield 1.61%
Number of Consecutive Years of Dividend Growth 11

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 $463,700,000
Total Current Liabilities $899,000,000
Long-Term Debt $1,293,900,000
Total Assets $1,943,300,000
Intangible Assets $1,228,000,000
Total Liabilities $2,775,100,000
Shares Outstanding (Diluted Average) 37,300,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $8.20
Dec2017 $3.79
Dec2016 $2.65
Dec2015 $4.64
Dec2014 $7.99
Dec2013 $6.54
Dec2012 $6.43
Dec2011 $5.28
Dec2010 $4.98
Dec2009 $5.99
Dec2008 $5.58
Dec2007 $4.99
Dec2006 $3.70
Dec2005 $3.19
Dec2004 $2.90
Dec2003 $2.30
Dec2002 $1.87
Dec2001 $1.84
Dec2000 $2.49

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $5.43
Dec2017 $4.40
Dec2016 $5.02
Dec2015 $6.19
Dec2014 $6.73
Dec2013 $6.01
Dec2012 $5.72
Dec2011 $5.36
Dec2010 $5.29
Dec2009 $5.19
Dec2008 $4.55
Dec2007 $3.83
Dec2006 $3.10
Dec2005 $2.67
Dec2004 $2.37
Dec2003 $1.97
Dec2002 $1.61

Recommended Reading:

Other ModernGraham posts about the company

Dun & Bradstreet Corp Valuation – January 2017 $DNB
Dun & Bradstreet Corp. Analysis – September 2015 Update $DNB
10 Companies in the Spotlight This Week – 7/12/14

Other ModernGraham posts about related companies

CoreLogic Inc Valuation – July 2018 $CLGX
Pitney Bowes Inc Valuation – June 2018 $PBI
United Rentals Inc Valuation – June 2018 $URI
Global Payments Inc Valuation – June 2018 $GPN
Verisk Analytics Inc Valuation – June 2018 $VRSK
Robert Half International Inc Valuation – June 2018 $RHI
Alliance Data Systems Corp Valuation – May 2018 $ADS
Whirlpool Corporation Valuation – April 2018 $WHR
IHS Markit Ltd Valuation – Initial Coverage April 2018 $INFO
Automatic Data Processing Inc Valuation – April 2018 $ADP


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.