ModernGraham Valuation Of AmerisourceBergen Corp.

 |  About: AmerisourceBergen Corporation (ABC)
by: Benjamin Clark

Here is a look at how AmerisourceBergen Corp (NYSE:ABC) 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

  1. Adequate Size of Enterprise - market capitalization of at least $2 billion - PASS
  2. Sufficiently Strong Financial Condition - current ratio greater than 2 - FAIL
  3. Earnings Stability - positive earnings per share for at least 10 straight years - PASS
  4. Dividend Record - has paid a dividend for at least 10 straight years - PASS
  5. Earnings Growth - earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period - PASS
  6. Moderate PEmg ratio - PEmg is less than 20 - FAIL
  7. Moderate Price to Assets - PB ratio is less than 2.5 or PB x PEmg is less than 50 - PASS

Enterprising Investor - must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 3/5

  1. Sufficiently Strong Financial Condition, Part 1 - current ratio greater than 1.5 - FAIL
  2. Sufficiently Strong Financial Condition, Part 2 - Debt to Net Current Assets ratio less than 1.1 - FAIL
  3. Earnings Stability - positive earnings per share for at least 5 years - PASS
  4. Dividend Record - currently pays a dividend - PASS
  5. Earnings growth - EPSmg greater than 5 years ago - PASS

Valuation Summary (Explanation of the ModernGraham Valuation Model)

Key Data:

MG Value $67.18
MG Opinion Fairly Valued
Value Based on 3% Growth $34.11
Value Based on 0% Growth $20.00
Market Implied Growth Rate 10.60%
Net Current Asset Value (NCAV) -$9.59
PEmg 29.71
Current Ratio 0.97
PB Ratio 6.93
Click to enlarge

Balance Sheet - 9/30/2013

Current Assets $14,393,700,000
Current Liabilities $14,870,600,000
Total Debt $1,396,600,000
Total Assets $18,918,600,000
Intangible Assets $3,499,700,000
Total Liabilities $16,598,900,000
Outstanding Shares 229,990,000
Click to enlarge

Earnings Per Share

2013 $2.10
2012 $2.76
2011 $2.54
2010 $2.22
2009 $1.69
2008 $1.45
2007 $1.32
2006 $1.13
2005 $0.68
2004 $0.99
2003 $0.98
2002 $0.79
Click to enlarge

Earnings Per Share - ModernGraham

2013 $2.35
2012 $2.36
2011 $2.06
2010 $1.73
2009 $1.41
2008 $1.22
Click to enlarge


AmerisourceBergen Corp. is a company that has potential but doesn't quite qualify for Intelligent Investors following Benjamin Graham's methods. The company does not qualify for the Defensive Investor because of its poor current ratio and high PEmg ratio, and fails to qualify for the Enterprising Investor because of its high level of current liabilities. If the company could lessen its current liabilities significantly and improve its current ratio, the company would become attractive to value investors. As it stands, investors may find better opportunities elsewhere, beginning by reviewing some companies that pass the requirements set forth by Benjamin Graham. From a valuation perspective, the company has grown EPSmg (normalized earnings) from $1.22 in 2008 to $2.35 for 2013. This level of growth supports the market's implied estimate of 10.6%, which indicates the company may be fairly valued at the current time.

What do you think? Do you agree that Amerisource Bergen Corp is fairly valued? What would be your assessment? Is the company not suitable for Defensive Investors or Enterprising Investors?

Disclosure: The author did not hold a position in Amerisource Bergen Corp (ABC) at the time of publication and had no intention of changing that position within the next 72 hours.