//www.

Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL

Company Profile (excerpt from Reuters): Kirkland Lake Gold Ltd, formerly Newmarket Gold Inc, is a Canada-based mid tier gold mining, development and exploration company. It has a diversified portfolio of assets located in the stable mining jurisdictions of Canada and Australia. The Company’s main gold mines are: the Macassa Mine located in northeastern Ontario and the Fosterville Gold Mine located in the State of Victoria, Australia. In addition, the Company owns the Holt Mine and the Taylor Mine, which are situated along the Porcupine-Destor Fault Zone, in northeastern Ontario, the Cosmo Gold Mine located in the Northern Territory, Australia and the Stawell Gold Mine located in the State of Victoria, Australia. The Company’s subsidiaries are: Crocodile Gold Inc and Franc-Or Resources Peru SA, among others.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-KL – August 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 $5,090,684,000 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.74 Pass
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 -2731.68% Fail
6. Moderate PEmg Ratio PEmg < 20 36.14 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.88 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 2.74 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
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 $0.80
MG Growth Estimate 15.00%
MG Value $30.73
Opinion Fairly Valued
MG Grade C+
MG Value based on 3% Growth $11.57
MG Value based on 0% Growth $6.79
Market Implied Growth Rate 13.82%
Current Price $28.85
% of Intrinsic Value 93.87%

Kirkland Lake Gold Ltd is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor is only concerned with the lack of earnings stability over the last five years. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $0.07 in 2014 to an estimated $0.8 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 13.82% 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 within a margin of safety relative to the price.

At the time of valuation, further research into Kirkland Lake Gold Ltd revealed the company was trading above its Graham Number of $14.86. The company pays a dividend of $0.04 per share, for a yield of 0.1% Its PEmg (price over earnings per share – ModernGraham) was 36.14, which was below the industry average of 53.66, 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 $0.14.

Kirkland Lake Gold Ltd receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $0.14
Graham Number $14.86
PEmg 36.14
Current Ratio 2.74
PB Ratio 3.88
Current Dividend $0.04
Dividend Yield 0.14%
Number of Consecutive Years of Dividend Growth 1

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 $485,883,000
Total Current Liabilities $177,044,000
Long-Term Debt $0
Total Assets $2,038,858,000
Intangible Assets $0
Total Liabilities $456,244,000
Shares Outstanding (Diluted Average) 212,998,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.40
Dec2017 $0.80
Dec2016 $0.45
Apr2015 $0.28
Apr2014 -$0.16
Apr2013 -$0.05
Apr2012 $0.58
Apr2011 $0.29
Apr2010 -$0.20
Apr2009 -$0.20
Apr2008 -$0.06
Apr2007 -$0.16
Apr2006 -$0.13
Apr2005 -$0.67
Apr2004 -$0.74
Apr2003 -$0.25
Apr2002 -$0.16

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.80
Dec2017 $0.42
Dec2016 $0.23
Apr2015 $0.14
Apr2014 $0.07
Apr2013 $0.16
Apr2012 $0.20
Apr2011 -$0.01
Apr2010 -$0.16
Apr2009 -$0.18
Apr2008 -$0.23
Apr2007 -$0.34
Apr2006 -$0.42
Apr2005 -$0.49
Apr2004 -$0.35
Apr2003 -$0.13
Apr2002 -$0.05

Recommended Reading:

Other ModernGraham posts about the company

Kirkland Lakes Gold Ltd Valuation – Initial Coverage $TSE:KL

Other ModernGraham posts about related companies

Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA
Ivanhoe Mines Ltd Valuation – August 2018 $TSE-IVN
Cleveland-Cliffs Inc Valuation – July 2018 $CLF
Cloud Peak Energy Inc Valuation – July 2018 $CLD
Wheaton Precious Metals Corp Valuation – July 2018 $TSE-WPM
IAMGOLD Corp Valuation – July 2018 $TSE:IMG
Centerra Gold Inc Valuation – July 2018 $TSE:CG

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.

Kirkland’s Inc Valuation – June 2018 $KIRK

Company Profile (excerpt from Reuters): Kirkland’s, Inc., incorporated on January 22, 1981, is a specialty retailer of home decor and gifts in the United States. The Company’s merchandise categories include wall decor, art, mirrors, lamps, decorative accessories, accent furniture, textiles, fragrance and accessories, frames, housewares, impulse and personal accessories, outdoor living and artificial floral products. The Company’s stores also offer a range of holiday merchandise during seasonal periods, as well as items carried throughout the year suitable for gift-giving. The Company’s average stores generally carry approximately 4,700 Stock Keeping Units (SKUs). The Company’s stores operate under various names, such as Kirkland’s, Kirkland’s Home, Kirkland’s Home Outlet, Kirkland’s Outlet and The Kirkland Collection.

KIRK Chart

KIRK data by YCharts

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of KIRK – June 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 $192,849,095 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.91 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
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 -62.18% Fail
6. Moderate PEmg Ratio PEmg < 20 21.35 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.42 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 1.91 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail

 

Stage 2: Determination of Intrinsic Value

EPSmg $0.58
MG Growth Estimate -4.25%
MG Value $0.76
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $8.35
MG Value based on 0% Growth $4.90
Market Implied Growth Rate 6.43%
Current Price $12.30
% of Intrinsic Value 1612.53%

Kirkland’s, 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 growth over the last ten years, and the poor dividend history, and the high PEmg ratio. The Enterprising Investor has concerns regarding the lack of earnings growth over the last five years, and the lack of dividends. 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 $0.92 in 2015 to an estimated $0.58 for 2019. This level of demonstrated earnings growth does not support the market’s implied estimate of 6.43% 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 Kirkland’s, Inc. revealed the company was trading above its Graham Number of $9.7. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 21.35, which was below the industry average of 37.1, 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 $0.76.

Kirkland’s, 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) $0.76
Graham Number $9.70
PEmg 21.35
Current Ratio 1.91
PB Ratio 1.42
Current Dividend $0.00
Dividend Yield 0.00%
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 4/1/2018
Total Current Assets $157,254,000
Total Current Liabilities $82,545,000
Long-Term Debt $0
Total Assets $282,601,000
Intangible Assets $0
Total Liabilities $145,196,000
Shares Outstanding (Diluted Average) 15,808,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.48
Jan2018 $0.33
Jan2017 $0.68
Jan2016 $0.94
Jan2015 $1.00
Jan2014 $0.82
Jan2013 $0.77
Jan2012 $0.95
Jan2011 $1.28
Jan2010 $1.71
Jan2009 $0.47
Jan2008 -$1.33
Jan2007 -$0.01
Jan2006 $0.01
Jan2005 $0.34
Jan2004 $0.92
Jan2003 $0.69
Jan2002 -$0.60

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.58
Jan2018 $0.67
Jan2017 $0.84
Jan2016 $0.91
Jan2015 $0.92
Jan2014 $0.95
Jan2013 $1.03
Jan2012 $0.97
Jan2011 $0.80
Jan2010 $0.43
Jan2009 -$0.18
Jan2008 -$0.34
Jan2007 $0.24
Jan2006 $0.33
Jan2005 $0.42
Jan2004 $0.37
Jan2003 $0.07

Recommended Reading:

Other ModernGraham posts about the company

Kirkland’s Inc Valuation – Initial Coverage $KIRK

Other ModernGraham posts about related companies

Ulta Beauty Inc Valuation – June 2018 $ULTA
Kohl’s Corporation Valuation – June 2018 $KSS
Dollar Tree Inc Valuation – May 2018 $DLTR
TJX Companies Inc Valuation – May 2018 $TJX
Tractor Supply Co Valuation – April 2018 $TSCO
Tapestry Inc Valuation – April 2018 $TPR
Dollar General Corp Valuation – April 2018 $DG
Tiffany & Co. Valuation – April 2018 $TIF
Best Buy Co Inc Valuation – April 2018 $BBY
Macy’s Inc Valuation – April 2018 $M

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.

Kirkland Lakes Gold Ltd Valuation – Initial Coverage $TSE:KL

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – February 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Kirkland Lakes Gold Ltd (TSE:KL) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Kirkland Lake Gold Inc is a Canada-based exploration gold mining company. The Company’s properties located in the Kirkland Lake gold camp, including the Macassa Mine Complex, are located near the town of Kirkland Lake, Ontario and consist of approximately five contiguous gold properties known as the Macassa, Lake Shore, Wright-Hargreaves, Teck-Hughes and Kirkland Minerals properties and their respective, formerly producing, underground gold mines. Its mines produces approximately 20 million ounces of gold at an average grade of over 15.1 grams per ton. Its Macassa Mine Complex includes production from the 04/Main Break and the South Mine Complex (SMC), and the Macassa Mill. The East Timmins Assets include the Holt, Holloway and Taylor mines and the Holt Mill. The Lake Shore mine is located in the center of the Kirkland Lake camp bounded to the west by the Teck-Hughes mine and to the east by the Wright-Hargreaves mine.

KL Chart

KL data by YCharts

[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.

Learn More About Premium Membership

[/level-free]
[not-level-free]

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-KL – February 2017

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 $2,180,563,000 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.09 Pass
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 -336.59% Fail
6. Moderate PEmg Ratio PEmg < 20 29.41 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.26 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 2.09 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.43 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

EPSmg $0.36
MG Growth Estimate 12.12%
MG Value $11.72
Opinion Fairly Valued
MG Grade D+
MG Value based on 3% Growth $5.19
MG Value based on 0% Growth $3.04
Market Implied Growth Rate 10.50%
Current Price $10.56
% of Intrinsic Value 90.09%

KIRKLAND LAKE GOLD LTD does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, the poor dividend history, and the high PEmg ratio. The Enterprising Investor has concerns regarding the lack of earnings stability over the last five years, and the lack of dividends. 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 Fairly Valued after growing its EPSmg (normalized earnings) from $0.2 in 2012 to an estimated $0.36 for 2016. This level of demonstrated earnings growth supports the market’s implied estimate of 10.5% 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 within a margin of safety relative to the price.

At the time of valuation, further research into KIRKLAND LAKE GOLD LTD revealed the company was trading above its Graham Number of $9.49. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 29.5, which was below the industry average of 47.18, 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 $0.06.

KIRKLAND LAKE GOLD LTD 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) $0.06
Graham Number $9.49
PEmg 29.50
Current Ratio 2.09
PB Ratio 2.27
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

[/not-level-free]

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 9/1/2016
Total Current Assets $256,692,000
Total Current Liabilities $123,093,000
Long-Term Debt $57,905,000
Total Assets $796,298,000
Intangible Assets $0
Total Liabilities $249,829,000
Shares Outstanding (Diluted Average) 117,441,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.86
Apr2015 $0.27
Apr2014 -$0.16
Apr2013 -$0.05
Apr2012 $0.57
Apr2011 $0.29
Apr2010 -$0.20
Apr2009 -$0.19
Apr2008 -$0.06
Apr2007 -$0.16
Apr2006 -$0.13
Apr2005 -$0.68
Apr2004 -$0.76
Apr2003 -$0.25
Apr2002 -$0.16

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.36
Apr2015 $0.13
Apr2014 $0.07
Apr2013 $0.15
Apr2012 $0.20
Apr2011 -$0.01
Apr2010 -$0.16
Apr2009 -$0.17
Apr2008 -$0.23
Apr2007 -$0.34
Apr2006 -$0.42
Apr2005 -$0.50
Apr2004 -$0.35
Apr2003 -$0.13
Apr2002 -$0.05

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Klondex Mines Ltd Valuation – Initial Coverage $TSE:KDX
Natural Resource Partners LP Valuation – February 2017 $NRP
Kaiser Aluminum Corp Valuation – Initial Coverage $KALU
Freeport-McMoRan Inc Valuation – January 2017 $FCX
Semafo Inc Valuation – Initial Coverage $TSE:SMF
U.S. Silica Holdings Inc Valuation – Initial Coverage $SLCA
Ivanhoe Mines Ltd Valuation – Initial Coverage $TSE:IVN
Cloud Peak Energy Inc Valuation – Initial Coverage $CLD
Centerra Gold Inc Valuation – Initial Coverage $TSE:CG
IAMGOLD Corp Valuation – Initial Coverage $IMG

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.

Kirkland’s Inc Valuation – Initial Coverage $KIRK

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – February 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Kirkland’s Inc (KIRK) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Kirkland’s, Inc. is a specialty retailer of home decor and gifts in the United States. The Company’s merchandise categories include wall decor, art, mirrors, lamps, decorative accessories, accent furniture, textiles, fragrance and accessories, frames, housewares, impulse and personal accessories, outdoor living and artificial floral products. The Company’s stores also offer a range of holiday merchandise during seasonal periods, as well as items carried throughout the year suitable for gift-giving. The Company’s average stores generally carry approximately 4,700 Stock Keeping Units (SKUs). The Company’s stores operate under various names, such as Kirkland’s, Kirkland’s Home, Kirkland’s Home Outlet, Kirkland’s Outlet and The Kirkland Collection. It operates approximately 380 stores in over 30 states, as well as an e-commerce enabled Website, www.kirklands.com. Its stores’ locations include Texas, Florida, California, Georgia, North Carolina, Alabama, Arizona, Virginia and Ohio.

KIRK Chart

KIRK data by YCharts

[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.

Learn More About Premium Membership

[/level-free]
[not-level-free]

Downloadable PDF version of this valuation:

ModernGraham Valuation of KIRK – February 2017

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 $190,870,895 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.79 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 197.65% Pass
6. Moderate PEmg Ratio PEmg < 20 14.48 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.57 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 1.79 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

EPSmg $0.81
MG Growth Estimate -3.18%
MG Value $1.73
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $11.72
MG Value based on 0% Growth $6.87
Market Implied Growth Rate 2.99%
Current Price $11.70
% of Intrinsic Value 676.30%

Kirkland’s, 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 lack of earnings growth over the last five years, and the lack of dividends. 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 $1.03 in 2013 to an estimated $0.81 for 2017. This level of demonstrated earnings growth does not support the market’s implied estimate of 2.99% 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 Kirkland’s, Inc. revealed the company was trading above its Graham Number of $9.95. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 14.48, which was below the industry average of 50.09, 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 $0.09.

Kirkland’s, 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) $0.09
Graham Number $9.95
PEmg 14.48
Current Ratio 1.79
PB Ratio 1.57
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

[/not-level-free]

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 10/1/2016
Total Current Assets $147,752,000
Total Current Liabilities $82,387,000
Long-Term Debt $0
Total Assets $264,820,000
Intangible Assets $0
Total Liabilities $146,269,000
Shares Outstanding (Diluted Average) 15,897,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.59
Jan2016 $0.94
Jan2015 $1.00
Jan2014 $0.82
Jan2013 $0.77
Jan2012 $0.95
Jan2011 $1.28
Jan2010 $1.71
Jan2009 $0.47
Jan2008 -$1.33
Jan2007 -$0.01
Jan2006 $0.01
Jan2005 $0.34
Jan2004 $0.92
Jan2003 $0.69
Jan2002 -$0.60

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.81
Jan2016 $0.91
Jan2015 $0.92
Jan2014 $0.95
Jan2013 $1.03
Jan2012 $0.97
Jan2011 $0.80
Jan2010 $0.43
Jan2009 -$0.18
Jan2008 -$0.34
Jan2007 $0.24
Jan2006 $0.33
Jan2005 $0.42
Jan2004 $0.37
Jan2003 $0.07
Jan2002 -$0.20

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Staples Inc Valuation – February 2017 $SPLS
Stein Mart Inc Valuation – Initial Coverage $SMRT
J C Penney Company Inc Valuation – Initial Coverage $JCP
TJX Companies Inc Valuation – December 2016 $TJX
Shoe Carnival Inc Valuation – Initial Coverage $SCVL
Aaron’s Inc Valuation – November 2016 $AAN
Tractor Supply Company Valuation – August 2016 $TSCO
Fossil Group Inc Valuation – August 2016 $FOSL
Target Corp Valuation – August 2016 $TGT
TJX Companies Inc Valuation – August 2016 $TJX

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.

Freeport-McMoRan Inc Valuation – March 2019 $FCX

Company Profile (excerpt from Reuters): Freeport-McMoRan Inc. (FCX), incorporated on November 10, 1987, is a mining company. The Company operates through geographical assets with proven and probable reserves of copper, gold and molybdenum, and traded copper producer. The Company’s segments include refined copper products, copper in concentrate, gold, molybdenum, oil and other. The Company’s segments include the Morenci, Cerro Verde, Grasberg copper mines, the Rod & Refining operations and the United States (U.S.) Oil and Gas Operations. The Company has organized its operations into five divisions, which include North America copper mines, South America mining, Indonesia mining and Molybdenum mines. The Company’s portfolio of assets includes the Grasberg minerals district in Indonesia, copper and gold deposits, and mining operations in the Americas, including the large-scale Morenci minerals district in North America and the Cerro Verde operation in South America.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of FCX – 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 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $18,649,389,164 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.22 Pass
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 -75.28% Fail
6. Moderate PEmg Ratio PEmg < 20 -30.12 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.05 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 3.22 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.51 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 -$0.43
MG Growth Estimate 12.74%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth -$6.20
MG Value based on 0% Growth -$3.63
Market Implied Growth Rate -19.31%
Current Price $12.87
% of Intrinsic Value N/A

Freeport-McMoRan Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net 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 Overvalued after growing its EPSmg (normalized earnings) from $-2.83 in 2015 to an estimated $-0.43 for 2019. This level of negative earnings does not support a positive valuation.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 Freeport-McMoRan Inc revealed the company was trading above its Graham Number of $3.26. The company pays a dividend of $0.15 per share, for a yield of 1.2% Its PEmg (price over earnings per share – ModernGraham) was -30.12, which was below the industry average of 106.38, 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 $-9.33.

Freeport-McMoRan 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) -$9.33
Graham Number $3.26
PEmg -30.12
Current Ratio 3.22
PB Ratio 1.05
Current Dividend $0.15
Dividend Yield 1.17%
Number of Consecutive Years of Dividend Growth 1

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
Total Current Assets $10,720,000,000
Total Current Liabilities $3,329,000,000
Long-Term Debt $11,124,000,000
Total Assets $42,216,000,000
Intangible Assets $398,000,000
Total Liabilities $24,324,000,000
Shares Outstanding (Diluted Average) 1,458,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.07
Dec2018 $1.78
Dec2017 $1.25
Dec2016 -$3.16
Dec2015 -$11.31
Dec2014 -$1.26
Dec2013 $2.64
Dec2012 $3.19
Dec2011 $4.78
Dec2010 $4.57
Dec2009 $1.47
Dec2008 -$14.86
Dec2007 $3.75
Dec2006 $3.32
Dec2005 $2.34
Dec2004 $0.43
Dec2003 $0.49
Dec2002 $0.44
Dec2001 $0.27
Dec2000 $0.13
Dec1999 $0.31

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$0.43
Dec2018 -$1.30
Dec2017 -$2.68
Dec2016 -$3.76
Dec2015 -$2.83
Dec2014 $1.86
Dec2013 $3.39
Dec2012 $2.46
Dec2011 $1.37
Dec2010 -$0.34
Dec2009 -$2.13
Dec2008 -$2.95
Dec2007 $2.69
Dec2006 $1.91
Dec2005 $1.06
Dec2004 $0.40
Dec2003 $0.37

Recommended Reading:

Other ModernGraham posts about the company

Freeport-McMoRan Inc Valuation – May 2018 $FCX
Most Overvalued Stocks of the S&P 500 – March 2017
Freeport-McMoRan Inc Valuation – January 2017 $FCX
Freeport-McMoRan Inc. Analysis – September 2015 Update $FCX
17 Companies in the Spotlight This Week – 9/20/2014

Other ModernGraham posts about related companies

Newmont Mining Corp Valuation – January 2019 $NEM
SunCoke Energy Inc Valuation – September 2018 $SXC
Allegheny Technologies Inc Valuation – September 2018 $ATI
SSR Mining Inc Valuation – August 2018 $TSE-SSRM
Sandstorm Gold Ltd Valuation – August 2018 $TSE-SSL
Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL
Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA

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.

Newmont Mining Corp Valuation – January 2019 $NEM

Company Profile (excerpt from Reuters): Newmont Mining Corporation, incorporated on December 06, 2001, is a mining company, which is focused on the production of and exploration for gold and copper. The Company is primarily a gold producer with operations and/or assets in the United States, Australia, Peru, Ghana and Suriname. The Company’s segments include North America, South America, Asia Pacific and Africa. The Company’s North America segment consists primarily of Carlin, Phoenix, Twin Creeks and Long Canyon in the state of Nevada, and Cripple Creek &Victor (CC&V) in the state of Colorado, in the United States. The Company’s South America segment consists primarily of Yanacocha in Peru and Merian in Suriname. The Company’s Asia Pacific segment consists primarily of Boddington, Tanami and Kalgoorlie in Australia. The Company’s Africa segment consists primarily of Ahafo and Akyem in Ghana.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of NEM – January 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 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $16,869,348,574 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 4.70 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
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 -106.55% Fail
6. Moderate PEmg Ratio PEmg < 20 261.02 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.46 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 4.70 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.04 Pass
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 $0.12
MG Growth Estimate 2.28%
MG Value $1.58
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth $1.76
MG Value based on 0% Growth $1.03
Market Implied Growth Rate 126.26%
Current Price $31.67
% of Intrinsic Value 1999.06%

Newmont Mining Corp is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. The Enterprising Investor is only concerned with the lack of earnings stability over the last five years. As a result, all Enterprising 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 $0.11 in 2014 to an estimated $0.12 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 126.26% 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 Newmont Mining Corp revealed the company was trading above its Graham Number of $19.39. The company pays a dividend of $0.25 per share, for a yield of 0.8% Its PEmg (price over earnings per share – ModernGraham) was 261.02, which was above the industry average of 88.69. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-7.57.

Newmont Mining Corp receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$7.57
Graham Number $19.39
PEmg 261.02
Current Ratio 4.70
PB Ratio 1.46
Current Dividend $0.25
Dividend Yield 0.79%
Number of Consecutive Years of Dividend Growth 2

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 9/1/2018
Total Current Assets $4,935,000,000
Total Current Liabilities $1,051,000,000
Long-Term Debt $4,043,000,000
Total Assets $20,559,000,000
Intangible Assets $0
Total Liabilities $8,985,000,000
Shares Outstanding (Diluted Average) 535,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.84
Dec2017 -$0.18
Dec2016 -$1.18
Dec2015 $0.43
Dec2014 $1.02
Dec2013 -$5.09
Dec2012 $3.61
Dec2011 $0.73
Dec2010 $4.55
Dec2009 $2.66
Dec2008 $1.83
Dec2007 -$4.17
Dec2006 $1.75
Dec2005 $0.72
Dec2004 $0.99
Dec2003 $1.15
Dec2002 $0.41
Dec2001 -$0.28
Dec2000 -$0.51
Dec1999 -$0.62
Dec1998 -$2.47

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.12
Dec2017 -$0.49
Dec2016 -$0.51
Dec2015 -$0.07
Dec2014 $0.11
Dec2013 $0.20
Dec2012 $2.78
Dec2011 $1.95
Dec2010 $2.15
Dec2009 $0.82
Dec2008 $0.01
Dec2007 -$0.57
Dec2006 $1.15
Dec2005 $0.77
Dec2004 $0.65
Dec2003 $0.33
Dec2002 -$0.29

Recommended Reading:

Other ModernGraham posts about the company

Newmont Mining Corp Valuation – March 2018 $NEM
Newmont Mining Corp Valuation – June 2016 $NEM
Newmont Mining Corporation Annual Valuation – 2015 $NEM
16 Companies in the Spotlight This Week – 4/26/14
Newmont Mining Corp (NEM) Annual Valuation – 2014

Other ModernGraham posts about related companies

SunCoke Energy Inc Valuation – September 2018 $SXC
Allegheny Technologies Inc Valuation – September 2018 $ATI
SSR Mining Inc Valuation – August 2018 $TSE-SSRM
Sandstorm Gold Ltd Valuation – August 2018 $TSE-SSL
Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL
Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA
Ivanhoe Mines Ltd Valuation – August 2018 $TSE-IVN

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.

SunCoke Energy Inc Valuation – September 2018 $SXC

Company Profile (excerpt from Reuters): SunCoke Energy, Inc., incorporated on December 8, 2010, is an independent producer of coke in the Americas. The Company’s segments include Domestic Coke, Brazil Coke, Coal Logistics, and Corporate and Other. The Company designs, develops, builds, owns and operates five cokemaking facilities in the United States with collective nameplate capacity to produce approximately 4.2 million tons of coke per year, as of December 31, 2016.

Downloadable PDF version of this valuation:

ModernGraham Valuation of SXC – 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 $727,544,987 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.86 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 -18.53% Fail
6. Moderate PEmg Ratio PEmg < 20 24.72 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.10 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 1.86 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 5.25 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $0.45
MG Growth Estimate 15.00%
MG Value $17.50
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $6.59
MG Value based on 0% Growth $3.86
Market Implied Growth Rate 8.11%
Current Price $11.24
% of Intrinsic Value 64.21%

SunCoke Energy 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 or growth over the last ten years, and the poor dividend history, and the high PEmg ratio. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability over the last five years, and the lack of dividends. 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 $0.01 in 2014 to an estimated $0.45 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 8.11% 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 SunCoke Energy Inc revealed the company was trading above its Graham Number of $5.85. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 24.72, which was below the industry average of 68, 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 $-16.12.

SunCoke Energy 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) -$16.12
Graham Number $5.85
PEmg 24.72
Current Ratio 1.86
PB Ratio 1.10
Current Dividend $0.00
Dividend Yield 0.00%
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 6/1/2018
Total Current Assets $354,200,000
Total Current Liabilities $190,300,000
Long-Term Debt $860,000,000
Total Assets $2,084,300,000
Intangible Assets $239,200,000
Total Liabilities $1,411,900,000
Shares Outstanding (Diluted Average) 65,600,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.23
Dec2017 $1.88
Dec2016 $0.22
Dec2015 -$0.34
Dec2014 -$1.83
Dec2013 $0.36
Dec2012 $1.40
Dec2011 $0.87
Dec2010 $1.99

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.45
Dec2017 $0.40
Dec2016 -$0.24
Dec2015 -$0.28
Dec2014 $0.01
Dec2013 $0.93
Dec2012 $1.10
Dec2011 $0.82
Dec2010 $0.66

Recommended Reading:

Other ModernGraham posts about the company

SunCoke Energy Inc Valuation – Initial Coverage $SXC

Other ModernGraham posts about related companies

Allegheny Technologies Inc Valuation – September 2018 $ATI
SSR Mining Inc Valuation – August 2018 $TSE-SSRM
Sandstorm Gold Ltd Valuation – August 2018 $TSE-SSL
Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL
Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA
Ivanhoe Mines Ltd Valuation – August 2018 $TSE-IVN
Cleveland-Cliffs Inc Valuation – July 2018 $CLF

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.

Allegheny Technologies Inc Valuation – September 2018 $ATI

Company Profile (excerpt from Reuters): Allegheny Technologies Incorporated (ATI), incorporated on August 26, 1999, is a manufacturer of specialty materials and complex components. The Company operates through two business segments: High Performance Materials & Components (HPMC), and Flat Rolled Products (FRP). The Company is engaged in manufacturing differentiated specialty alloys and forgings. ATI produces nickel-based alloys and superalloys, titanium and titanium-based alloys, specialty alloys, stainless steels, and zirconium and other related alloys in various mill product forms. Its capabilities range from alloy development, to melting and hot-working, through engineered finished components. It is also engaged in producing nickel-based alloy and titanium-based alloy powders for use in jet engine forgings and three-dimensional (3D)-printed products.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of ATI – 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 $3,426,092,997 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.87 Pass
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 -273.09% Fail
6. Moderate PEmg Ratio PEmg < 20 -19.90 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.93 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 2.87 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.11 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail

 

Stage 2: Determination of Intrinsic Value

EPSmg -$1.36
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth -$19.69
MG Value based on 0% Growth -$11.54
Market Implied Growth Rate -14.20%
Current Price $27.03
% of Intrinsic Value N/A

Allegheny Technologies Incorporated does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability or growth over the last five years, and the lack of dividends. 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 $0.97 in 2014 to an estimated $-1.36 for 2018. This level of negative earnings does not support a positive valuation.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 Allegheny Technologies Incorporated revealed the company was trading above its Graham Number of $22.24. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was -19.9, which was below the industry average of 68, 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 $-8.4.

Allegheny Technologies Incorporated 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) -$8.40
Graham Number $22.24
PEmg -19.90
Current Ratio 2.87
PB Ratio 1.93
Current Dividend $0.00
Dividend Yield 0.00%
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 6/1/2018
Total Current Assets $2,126,300,000
Total Current Liabilities $741,300,000
Long-Term Debt $1,535,500,000
Total Assets $5,393,300,000
Intangible Assets $531,000,000
Total Liabilities $3,351,400,000
Shares Outstanding (Diluted Average) 145,800,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.59
Dec2017 -$0.83
Dec2016 -$5.97
Dec2015 -$3.53
Dec2014 -$0.03
Dec2013 $1.44
Dec2012 $1.43
Dec2011 $1.97
Dec2010 $0.72
Dec2009 $0.32
Dec2008 $5.67
Dec2007 $7.26
Dec2006 $5.61
Dec2005 $3.59
Dec2004 $0.22
Dec2003 -$3.89
Dec2002 -$0.82
Dec2001 -$0.31
Dec2000 $1.60
Dec1999 $3.13
Dec1998 $2.43

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$1.36
Dec2017 -$2.48
Dec2016 -$2.65
Dec2015 -$0.57
Dec2014 $0.97
Dec2013 $1.37
Dec2012 $1.57
Dec2011 $2.15
Dec2010 $2.80
Dec2009 $4.06
Dec2008 $5.44
Dec2007 $4.40
Dec2006 $2.30
Dec2005 $0.35
Dec2004 -$1.06
Dec2003 -$1.16
Dec2002 $0.54

Recommended Reading:

Other ModernGraham posts about the company

Allegheny Technologies Inc Valuation – March 2017 $ATI
Allegheny Technologies Inc. Valuation – November 2015 Update $ATI
26 Companies in the Spotlight This Week – 11/22/14
Allegheny Technologies Inc. Annual Valuation – 2014 $ATI
ModernGraham Valuation: Allegheny Technologies (ATI)

Other ModernGraham posts about related companies

SSR Mining Inc Valuation – August 2018 $TSE-SSRM
Sandstorm Gold Ltd Valuation – August 2018 $TSE-SSL
Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL
Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA
Ivanhoe Mines Ltd Valuation – August 2018 $TSE-IVN
Cleveland-Cliffs Inc Valuation – July 2018 $CLF
Cloud Peak Energy Inc Valuation – July 2018 $CLD

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.

Canadian Tire Corp Ltd Valuation – August 2018 $TSE:CTC.A

Company Profile (excerpt from Reuters): Canadian Tire Corporation, Limited is a Canada-based company, which operates through a range of businesses. The Company’s segments include Retail, CT REIT and Financial Services. Its retail segment operates through its retail banners, including Canadian Tire, PartSource, Petroleum, Mark’s, and the various FGL Sports banners. CT REIT is engaged in owning, developing and leasing of income-producing commercial properties. It has a portfolio of properties, which consists of over 300 properties located across Canada totaling approximately 24.7 million square feet of gross leasable area. Financial Services markets a range of Canadian Tire-branded credit cards, including the Canadian Tire Options MasterCard, the Cash Advantage MasterCard and the Gas Advantage MasterCard. It also markets insurance and warranty products, processes credit card transactions for purchases made in Canadian Tire stores and Mark’s stores as well as at Petroleum outlets, and offers financing options.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-CTC.A – August 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 $10,951,365,292 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.82 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 104.14% Pass
6. Moderate PEmg Ratio PEmg < 20 16.40 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.12 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 1.82 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.87 Pass
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 $10.08
MG Growth Estimate 7.51%
MG Value $236.97
Opinion Undervalued
MG Grade B
MG Value based on 3% Growth $146.11
MG Value based on 0% Growth $85.65
Market Implied Growth Rate 3.95%
Current Price $165.27
% of Intrinsic Value 69.74%

Canadian Tire Corporation Limited Class A 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 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 $6.72 in 2014 to an estimated $10.08 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 3.95% 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 Canadian Tire Corporation Limited Class A revealed the company was trading above its Graham Number of $134.18. The company pays a dividend of $2.6 per share, for a yield of 1.6% Its PEmg (price over earnings per share – ModernGraham) was 16.4, which was below the industry average of 30.61, 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 $-27.87.

Canadian Tire Corporation Limited Class A performs fairly well in the ModernGraham grading system, scoring a B.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$27.87
Graham Number $134.18
PEmg 16.40
Current Ratio 1.82
PB Ratio 2.12
Current Dividend $2.60
Dividend Yield 1.57%
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 6/1/2018
Total Current Assets $8,394,800,000
Total Current Liabilities $4,608,100,000
Long-Term Debt $3,312,200,000
Total Assets $15,313,900,000
Intangible Assets $1,282,700,000
Total Liabilities $10,219,800,000
Shares Outstanding (Diluted Average) 65,489,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $11.20
Dec2017 $10.67
Dec2016 $9.22
Dec2015 $8.61
Dec2014 $7.59
Dec2013 $6.91
Dec2012 $6.10
Dec2011 $5.71
Dec2010 $5.42
Dec2009 $4.10
Dec2008 $4.60
Dec2007 $5.05
Dec2006 $4.31
Dec2005 $3.98
Dec2004 $3.53
Dec2003 $2.95
Dec2002 $2.53
Dec2001 $2.23
Dec2000 $1.89
Dec1999 $1.89
Dec1998 $2.09

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $10.08
Dec2017 $9.21
Dec2016 $8.22
Dec2015 $7.47
Dec2014 $6.72
Dec2013 $6.07
Dec2012 $5.49
Dec2011 $5.12
Dec2010 $4.78
Dec2009 $4.44
Dec2008 $4.51
Dec2007 $4.30
Dec2006 $3.77
Dec2005 $3.34
Dec2004 $2.89
Dec2003 $2.48
Dec2002 $2.21

Recommended Reading:

Other ModernGraham posts about the company

6 Best Stocks for Value Investors This Week – 3/11/17
Canadian Tire Corp Limited Valuation – Initial Coverage $TSE:CTC.A

Other ModernGraham posts about related companies

McKesson Corp Valuation – June 2018 $MCK
Big 5 Sporting Goods Corp Valuation – June 2018 $BGFV
Amazon.com Inc Valuation – June 2018 $AMZN
Fossil Group Inc Valuation – June 2018 $FOSL
Costco Wholesale Corp Valuation – June 2018 $COST
Lumber Liquidators Holdings Inc Valuation – June 2018 $LL
CVS Health Corp Valuation – June 2018 $CVS
Target Corp Valuation – June 2018 $TGT
Stamps.com Inc Valuation – June 2018 $STMP
Kirkland’s Inc Valuation – June 2018 $KIRK

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.

SSR Mining Inc Valuation – August 2018 $TSE-SSRM

Company Profile (excerpt from Reuters): SSR Mining Inc., formerly Silver Standard Resources Inc., incorporated on December 11, 1946, is a resource company. The Company is engaged in the operation, acquisition, exploration and development of precious metal resource properties located in the Americas. The Company’s segments include Pirquitas mine, Marigold mine, Seabee Gold Operation, and Exploration and evaluation properties. As of December 31, 2016, the Company has three producing mines and a portfolio of silver resource dominant projects located throughout the Americas. As of December 31, 2016, the Marigold mine produced 205,116 ounces of gold. As of December 31, 2016, the Seabee Gold Operation produced 77,640 ounces of gold. As of December 31, 2016, the Pirquitas mine produced 10.4 million ounces of silver.

 

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-SSRM – August 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 $1,583,074,000 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 8.67 Pass
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 -65.85% Fail
6. Moderate PEmg Ratio PEmg < 20 465.40 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.17 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 8.67 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.36 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

 

Stage 2: Determination of Intrinsic Value

EPSmg $0.03
MG Growth Estimate 15.00%
MG Value $2.71
Opinion Overvalued
MG Grade F
MG Value based on 3% Growth $0.40
MG Value based on 0% Growth $0.23
Market Implied Growth Rate 228.45%
Current Price $12.69
% of Intrinsic Value 468.03%

SSR Mining 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 stability or growth over the last ten years, and the poor dividend history, and the high PEmg ratio. The Enterprising Investor has concerns regarding the lack of earnings stability over the last five years, and the lack of dividends. 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 growing its EPSmg (normalized earnings) from $-0.85 in 2014 to an estimated $0.03 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 228.45% 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 SSR Mining Inc revealed the company was trading above its Graham Number of $7.1. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 465.4, which was above the industry average of 53.66. Finally, the company was trading above its Net Current Asset Value (NCAV) of $2.71.

SSR Mining Inc scores quite poorly in the ModernGraham grading system, with an overall grade of F.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $2.71
Graham Number $7.10
PEmg 465.40
Current Ratio 8.67
PB Ratio 1.17
Current Dividend $0.00
Dividend Yield 0.00%
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 6/1/2018
Total Current Assets $996,963,000
Total Current Liabilities $115,001,000
Long-Term Debt $315,309,000
Total Assets $1,975,308,000
Intangible Assets $65,345,000
Total Liabilities $671,817,000
Shares Outstanding (Diluted Average) 119,920,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.21
Dec2017 $0.73
Dec2016 $0.83
Dec2015 -$2.11
Dec2014 -$1.81
Dec2013 -$3.03
Dec2012 $0.68
Dec2011 $1.01
Dec2010 $4.36
Dec2009 -$0.20
Dec2008 -$0.11
Dec2007 -$0.58
Dec2006 $0.28
Dec2005 -$0.11
Dec2004 -$0.03
Dec2003 -$0.10
Dec2002 -$0.06
Dec2001 -$0.13
Dec2000 -$0.08
Dec1999 -$0.05
Dec1998 -$0.74

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.03
Dec2017 -$0.40
Dec2016 -$1.01
Dec2015 -$1.63
Dec2014 -$0.85
Dec2013 -$0.06
Dec2012 $1.33
Dec2011 $1.41
Dec2010 $1.32
Dec2009 -$0.18
Dec2008 -$0.15
Dec2007 -$0.15
Dec2006 $0.04
Dec2005 -$0.08
Dec2004 -$0.07
Dec2003 -$0.09
Dec2002 -$0.13

Recommended Reading:

Other ModernGraham posts about the company

Silver Standard Resources Inc Valuation – Initial Coverage $TSE:SSO

Other ModernGraham posts about related companies

Kirkland Lake Gold Ltd Valuation – August 2018 $TSE-KL
Natural Resource Partners LP Valuation – August 2018 $NRP
Kaiser Aluminum Corp Valuation – August 2018 $KALU
Semafo Inc Valuation – August 2018 $TSE-SMF
US Silica Holdings Inc Valuation – August 2018 $SLCA
Ivanhoe Mines Ltd Valuation – August 2018 $TSE-IVN
Cleveland-Cliffs Inc Valuation – July 2018 $CLF
Cloud Peak Energy Inc Valuation – July 2018 $CLD
Wheaton Precious Metals Corp Valuation – July 2018 $TSE-WPM
IAMGOLD Corp Valuation – July 2018 $TSE:IMG

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.

Back To Top