Northern Trust Corp Valuation – March 2019 #NTRS
Company Profile (excerpt from Reuters): Northern Trust Corporation, incorporated on August 23, 1971, is a financial holding company. The Company provides asset servicing, fund administration, asset management, fiduciary and banking solutions for corporations, institutions, families and individuals around the world. The Company’s segments include Corporate & Institutional Services (C&IS), Wealth Management, and Treasury and Other. The Company conducts its business through various subsidiaries, including The Northern Trust Company (Bank). The Asset Management business, through the Company’s subsidiaries, supports the C&IS and Wealth Management segments by providing a range of asset management and related services, and other products to customers around the world.
Downloadable PDF version of this valuation:
ModernGraham Valuation of NTRS – March 2019
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 all 6 of the following tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $20,238,028,921 | Pass | |
| 2. Earnings Stability | Positive EPS for 10 years prior | Pass | ||
| 3. Dividend Record | Dividend Payments for 10 years prior | Pass | ||
| 4. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | 121.45% | Pass | |
| 5. Moderate PEmg Ratio | PEmg < 20 | 16.36 | Pass | |
| 6. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 1.95 | Pass | |
| Enterprising Investor; must pass all 3 of the following tests, or be suitable for the Defensive Investor. | ||||
| 1. Earnings Stability | Positive EPS for 5 years prior | Pass | ||
| 2. Dividend Record | Currently Pays Dividend | Pass | ||
| 3. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $5.66 |
| MG Growth Estimate | 10.34% |
| MG Value | $165.23 |
| Opinion | Undervalued |
| MG Grade | B+ |
| MG Value based on 3% Growth | $82.12 |
| MG Value based on 0% Growth | $48.14 |
| Market Implied Growth Rate | 3.93% |
| Current Price | $92.66 |
| % of Intrinsic Value | 56.08% |
Northern Trust Corporation qualifies for both the Defensive Investor and the Enterprising Investor. In fact, the company meets all of the requirements of both investor types, a rare accomplishment indicative of the company’s strong financial position . The Enterprising Investor has no initial concerns. 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 Undervalued after growing its EPSmg (normalized earnings) from $3.35 in 2015 to an estimated $5.66 for 2019. This level of demonstrated earnings growth outpaces the market’s implied estimate of 3.93% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value above the price.
At the time of valuation, further research into Northern Trust Corporation revealed the company was trading above its Graham Number of $78.3. The company pays a dividend of $1.94 per share, for a yield of 2.1%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 16.36, which was below the industry average of 21.22, which by some methods of valuation makes it one of the most undervalued stocks in its industry.
Northern Trust Corporation performs fairly well in the ModernGraham grading system, scoring a B+.
Stage 3: Information for Further Research
| Graham Number | $78.30 |
| PEmg | 16.36 |
| PB Ratio | 1.95 |
| Dividend Yield | 2.09% |
| TTM Dividend | $1.94 |
| Number of Consecutive Years of Dividend Growth | 7 |
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 | 12/1/2018 |
| Long-Term Debt & Capital Lease Obligation | $11,303,000,000 |
| Total Assets | $132,212,500,000 |
| Intangible Assets | $669,300,000 |
| Total Liabilities | $121,704,200,000 |
| Shares Outstanding (Diluted Average) | 221,469,000 |
Earnings Per Share History
| EPS History | |
| Next Fiscal Year Estimate | $6.20 |
| Dec2018 | $6.64 |
| Dec2017 | $4.92 |
| Dec2016 | $4.32 |
| Dec2015 | $3.99 |
| Dec2014 | $3.32 |
| Dec2013 | $2.99 |
| Dec2012 | $2.81 |
| Dec2011 | $2.47 |
| Dec2010 | $2.74 |
| Dec2009 | $3.16 |
| Dec2008 | $3.47 |
| Dec2007 | $3.24 |
| Dec2006 | $3.00 |
| Dec2005 | $2.64 |
| Dec2004 | $2.27 |
| Dec2003 | $1.80 |
| Dec2002 | $1.97 |
| Dec2001 | $2.11 |
| Dec2000 | $2.08 |
| Dec1999 | $1.74 |
Earnings Per Share – ModernGraham History
| EPSmg History | |
| Next Fiscal Year Estimate | $5.66 |
| Dec2018 | $5.14 |
| Dec2017 | $4.23 |
| Dec2016 | $3.75 |
| Dec2015 | $3.35 |
| Dec2014 | $2.98 |
| Dec2013 | $2.82 |
| Dec2012 | $2.80 |
| Dec2011 | $2.86 |
| Dec2010 | $3.08 |
| Dec2009 | $3.20 |
| Dec2008 | $3.12 |
| Dec2007 | $2.83 |
| Dec2006 | $2.53 |
| Dec2005 | $2.25 |
| Dec2004 | $2.05 |
| Dec2003 | $1.94 |
Recommended Reading:
Other ModernGraham posts about the company
Other ModernGraham posts about related companies
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.
