Canadian Stocks Telecom

Shaw Communications Inc Valuation – July 2018 $TSE:SJR.B

Company Profile (excerpt from Reuters): Shaw Communications Inc. (Shaw), incorporated on December 9, 1966, is a diversified connectivity provider. The Company operates through four divisions: Consumer, Wireless, Business Network Services and Business Infrastructure Services. Under the Consumer division, the Company offers Cable telecommunications and Satellite video services to residential customers. Its Business Network Services division offers data networking, Cable telecommunications, Satellite video and fleet tracking services to businesses and public sector entities. Its Business Infrastructure Services division offers data center colocation, cloud technology and managed information technology (IT) solutions to businesses. The Company offers wireless services for voice and data communications through its Wireless division.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-SJR.B – 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 $10,297,950,000 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.65 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 55.71% Pass
6. Moderate PEmg Ratio PEmg < 20 15.53 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.32 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 0.65 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -8.65 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

EPSmg $1.73
MG Growth Estimate 1.34%
MG Value $19.32
Opinion Overvalued
MG Grade B-
MG Value based on 3% Growth $25.08
MG Value based on 0% Growth $14.70
Market Implied Growth Rate 3.52%
Current Price $26.86
% of Intrinsic Value 139.05%

Shaw Communications Inc (USA) Class B qualifies for both the Defensive Investor and the Enterprising Investor. The Defensive Investor is only initially concerned with the low current ratio. 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 feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $1.59 in 2014 to an estimated $1.73 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 3.52% 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 Shaw Communications Inc (USA) Class B revealed the company was trading above its Graham Number of $18.51. The company pays a dividend of $1.19 per share, for a yield of 4.4%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 15.53, which was below the industry average of 38.56, 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 $-14.65.

Shaw Communications Inc (USA) Class B performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$14.65
Graham Number $18.51
PEmg 15.53
Current Ratio 0.65
PB Ratio 2.32
Current Dividend $1.19
Dividend Yield 4.41%
Number of Consecutive Years of Dividend Growth 14

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 5/1/2018
Total Current Assets $918,000,000
Total Current Liabilities $1,416,000,000
Long-Term Debt $4,310,000,000
Total Assets $14,133,000,000
Intangible Assets $7,730,000,000
Total Liabilities $8,304,000,000
Shares Outstanding (Diluted Average) 504,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.23
Aug2017 $1.71
Aug2016 $2.51
Aug2015 $1.79
Aug2014 $1.84
Aug2013 $1.63
Aug2012 $1.61
Aug2011 $1.02
Aug2010 $1.23
Aug2009 $1.25
Aug2008 $1.55
Aug2007 $0.89
Aug2006 $1.05
Aug2005 $0.34
Aug2004 -$0.08
Aug2003 -$0.19
Aug2002 $0.46
Aug2001 -$0.31
Aug2000 -$0.18
Aug1999 -$0.04
Aug1998 -$0.01

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.73
Aug2017 $1.95
Aug2016 $2.01
Aug2015 $1.70
Aug2014 $1.59
Aug2013 $1.42
Aug2012 $1.32
Aug2011 $1.18
Aug2010 $1.24
Aug2009 $1.17
Aug2008 $1.00
Aug2007 $0.62
Aug2006 $0.43
Aug2005 $0.09
Aug2004 -$0.04
Aug2003 -$0.03
Aug2002 $0.03

Recommended Reading:

Other ModernGraham posts about the company

10 Undervalued Companies for the Defensive Dividend Stock Investor – February 2017
15 Best Stocks for Value Investors This Week – 1/14/17
Shaw Communications Inc Valuation – Initial Coverage $TSE-SJR.B

Other ModernGraham posts about related companies

Iridium Communications Inc Valuation – July 2018 $IRDM
CenturyLink Inc Valuation – June 2018 $CTL
American Tower Corp Valuation – June 2018 $AMT
Charter Communications Inc Valuation – May 2018 $CHTR
DISH Network Corp Valuation – Initial Coverage $DISH
AT&T Inc Valuation – April 2018 $T
Comcast Corporation Valuation – March 2018 $CMCSA
Spok Holdings Inc Valuation – March 2018 $SPOK
SBA Communications Corp Valuation – Initial Coverage $SBAC
Harris Corporation Valuation – February 2018 $HRS

Disclaimer:

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.

Back To Top