Schweitzer-Mauduit International Inc Valuation – September 2018 $SWM

Company Profile (excerpt from Reuters): Schweitzer-Mauduit International, Inc. (SWM), incorporated on August 21, 1995, is a diversified producer of engineered solutions and materials for a variety of industries. The Company has two operating product line segments: Engineered Papers, and Advanced Materials and Structures. As of December 31, 2016, the Company conducted business in over 90 countries and operate 18 production locations across the world, with facilities in the United States, Canada, the United Kingdom, France, Luxembourg, Russia, Brazil, China and Poland.


Downloadable PDF version of this valuation:

ModernGraham Valuation of SWM – September 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 $1,231,218,084 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.98 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 22.72% Fail
6. Moderate PEmg Ratio PEmg < 20 16.41 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.27 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 2.98 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.37 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 $2.44
MG Growth Estimate -0.96%
MG Value $16.07
Opinion Overvalued
MG Grade D+
MG Value based on 3% Growth $35.37
MG Value based on 0% Growth $20.73
Market Implied Growth Rate 3.96%
Current Price $40.03
% of Intrinsic Value 249.07%

Schweitzer-Mauduit International, 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, insufficient earnings growth over the last ten years. The Enterprising Investor has concerns regarding the level of debt relative to the net 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 $2.61 in 2014 to an estimated $2.44 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 3.96% 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 Schweitzer-Mauduit International, Inc. revealed the company was trading above its Graham Number of $34.89. The company pays a dividend of $1.69 per share, for a yield of 4.2%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 16.41, which was below the industry average of 20.11, 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 $-17.46.

Schweitzer-Mauduit International, 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) -$17.46
Graham Number $34.89
PEmg 16.41
Current Ratio 2.98
PB Ratio 2.27
Current Dividend $1.69
Dividend Yield 4.22%
Number of Consecutive Years of Dividend Growth 6

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 6/1/2018
Total Current Assets $406,400,000
Total Current Liabilities $136,200,000
Long-Term Debt $639,800,000
Total Assets $1,485,100,000
Intangible Assets $624,400,000
Total Liabilities $942,600,000
Shares Outstanding (Diluted Average) 30,706,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $3.04
Dec2017 $1.12
Dec2016 $2.70
Dec2015 $2.94
Dec2014 $2.93
Dec2013 $2.42
Dec2012 $2.51
Dec2011 $2.73
Dec2010 $1.76
Dec2009 $1.10
Dec2008 $0.02
Dec2007 $0.11
Dec2006 -$0.03
Dec2005 $0.63
Dec2004 $1.18
Dec2003 $1.11
Dec2002 $1.09
Dec2001 $0.82
Dec2000 $0.91
Dec1999 $0.98
Dec1998 $0.96

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.44
Dec2017 $2.23
Dec2016 $2.76
Dec2015 $2.76
Dec2014 $2.61
Dec2013 $2.33
Dec2012 $2.06
Dec2011 $1.61
Dec2010 $0.90
Dec2009 $0.43
Dec2008 $0.19
Dec2007 $0.39
Dec2006 $0.62
Dec2005 $0.94
Dec2004 $1.07
Dec2003 $1.01
Dec2002 $0.96

Recommended Reading:

Other ModernGraham posts about the company

5 Best Stocks for Value Investors This Week – 3/18/17
Schweitzer-Mauduit International Inc Valuation – Initial Coverage $SWM

Other ModernGraham posts about related companies

KapStone Paper and Packaging Corp Valuation – August 2018 $KS
Sonoco Products Co Valuation – August 2018 $SON
Silgan Holdings Inc Valuation – August 2018 $SLGN
Clearwater Paper Corp Valuation – July 2018 $CLW
Intertape Polymer Group Valuation – July 2018 $TSE-ITP
Bemis Co Inc Valuation – June 2018 $BMS
Owens-Illinois Inc Valuation – June 2018 $OI
International Paper Co Valuation – June 2018 $IP
Ball Corporation Valuation – April 2018 $BLL
WestRock Co Valuation – April 2018 $WRK


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.