How they Rate GOOGLE .....
posted on
Dec 18, 2013 10:47PM
We may not make much money, but we sure have a lot of fun!
ModernGraham Valuation Of Google, Inc.
Here is a look at how Google, Inc. (GOOG) fares in ModernGraham's opinion, based on an updated and modernized version of Benjamin Graham's requirements of defensive and enterprising investors from The Intelligent Investor:
Defensive and Enterprising Investor Tests (What is the significance of these tests, and what is PEmg ratio?):
Defensive Investor - must pass at least 6 of the following 7 tests: Score = 4/7
Enterprising Investor - must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 4/5
Valuation Summary (Explanation of the ModernGraham Valuation Model)
Key Data:
MG Value | $1,241 |
MG Opinion | Fairly Valued |
Value Based on 3% Growth | $467 |
Value Based on 0% Growth | $274 |
Market Implied Growth Rate | 12.21% |
Net Current Asset Value (NCAV) | $139.99 |
PEmg | 32.91 |
Current Ratio | 4.76 |
PB Ratio | 4.27 |
Balance Sheet - 9/30/2013
Current Assets | $68,858,000,000 |
Current Liabilities | $14,475,000,000 |
Total Debt | $2,238,000,000 |
Total Assets | $105,068,000,000 |
Intangible Assets | $17,716,000,000 |
Total Liabilities | $22,079,000,000 |
Outstanding Shares | 334,160,000 |
Earnings Per Share
2013 (estimate) | $37.49 |
2012 | $33.42 |
2011 | $29.76 |
2010 | $26.31 |
2009 | $20.41 |
2008 | $13.31 |
2007 | $13.29 |
2006 | $9.94 |
2005 | $5.02 |
2004 | $1.46 |
2003 | $0.41 |
2002 | $0.45 |
Earnings Per Share - Modern Graham
2013 (estimate) | $32.23 |
2012 | $27.95 |
2011 | $23.68 |
2010 | $19.31 |
2009 | $14.67 |
2008 | $10.74 |
Conclusion:
Google has displayed strong growth over the historical period we've reviewed, but the market seems to already account for that growth. The company fails to fulfill the requirements of the Defensive Investor by not paying a dividend, and trading at high PEmg and PB ratios. It does qualify for the Enterprising Investor, though, after passing every test other than the dividend payment requirement. As a result, Enterprising Investors should move forward with further evaluation.
From a valuation perspective, as mentioned, the market's implied growth rate of 12.21% is close to what has been seen over the last number of years. Google's EPSmg (normalized earnings) have grown from $10.74 in 2008 to an estimated $32.23 for 2013. This level of growth exceeds the market's implied rate, but falls within a margin of safety and results in the ModernGraham valuation model indicating the price is within the fairly valued range. Enterprising Investors should take a close look at Google to determine whether it fits within their individual portfolios, while taking a look at our recent reviews of Google's main competitors, Microsoft (MSFT) (ModernGraham Valuation) and Apple (AAPL) (ModernGraham Valuation).
What do you think? Do you agree that Google Inc. is fairly valued? Is the company suitable only for Enterprising Investors?
Disclosure: The author did not hold a position in Google Inc. (GOOG) at the time of publication and had no intention of entering into a position within the next 72 hours.