ModernGraham Valuation Of Amazon

| About: Amazon.com, Inc. (AMZN)

Here is a look at how Amazon.com (NASDAQ:AMZN) 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 = 1/7

  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 - FAIL
  4. Dividend Record - has paid a dividend for at least 10 straight years - FAIL
  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 - FAIL
  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 - FAIL

Enterprising Investor - must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 0/5

  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 - FAIL
  4. Dividend Record - currently pays a dividend - FAIL
  5. Earnings growth - EPSmg greater than 5 years ago - FAIL

Valuation Summary (Explanation of the ModernGraham Valuation Model)

Key Data:

MG Value $0.00 ** See conclusion
MG Opinion Overvalued
Value Based on 3% Growth $13.00
Value Based on 0% Growth $7.62
Market Implied Growth Rate 213.23%
Net Current Asset Value (NCAV) -$11.88
PEmg 434.97
Current Ratio 1.07
PB Ratio 19.66
Click to enlarge

Balance Sheet - 9/30/2013

Current Assets $17,334,000,000
Current Liabilities $16,135,000,000
Total Debt $3,043,000,000
Total Assets $31,861,000,000
Intangible Assets $2,635,000,000
Total Liabilities $22,774,000,000
Outstanding Shares 458,000,000
Click to enlarge

Earnings Per Share

2013 (estimate) $0.52
2012 -$0.09
2011 $1.37
2010 $2.53
2009 $2.04
2008 $1.49
2007 $1.12
2006 $0.45
2005 $0.78
2004 $1.39
2003 $0.08
2002 -$0.40
Click to enlarge

Earnings Per Share - ModernGraham

2013 (estimate) $0.90
2012 $1.21
2011 $1.81
2010 $1.86
2009 $1.41
2008 $1.08
Click to enlarge

Conclusion:

Value investors seeking to follow Benjamin Graham's methods have established criteria for whether a company is worthy of investment. In the case of Amazon, the company scores almost as poorly as is possible under these requirements. In fact, the only requirement for either the Defensive Investor or the Enterprising Investor that Amazon satisfies is the market cap. As a result, includes a level of risk that is far too high for either investor type, and Intelligent Investors would be best suited by researching other opportunities, beginning with a review of ModernGraham's Valuation of Apple (NASDAQ:AAPL) (here). From a valuation side of things, Amazon's EPSmg (normalized earnings) have dropped from $1.08 in 2008 to an estimated $0.90. This drop in earnings leads the ModernGraham valuation model to return an intrinsic value of $0, indicating that any value in the company must come from something other than earnings. It should also be noted that the market seems to be implying a growth rate of over 200%, which is far above what the company has achieved historically. As a result, Amazon would appear to be overvalued at this time.

Disclaimer: The author did not hold a position in Amazon Inc. (AMZN) at the time of publication and had no intention of changing that position within the next 72 hours.