ModernGraham Valuation Of Cablevision Systems Corp

| About: Cablevision Systems (CVC)

Here is a look at how Cablevision Systems Corp (NYSE:CVC) 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 = 3/7

  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 - PASS
  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 $36.52
MG Opinion Undervalued
Value Based on 3% Growth $13.76
Value Based on 0% Growth $8.06
Market Implied Growth Rate 4.73%
Net Current Asset Value (NCAV) -$37.25
PEmg 17.96
Current Ratio 1.23
PB Ratio -0.86

Balance Sheet - 9/30/2013

Current Assets $1,808,600,000
Current Liabilities $1,466,400,000
Total Debt $9,477,700,000
Total Assets $6,482,100,000
Intangible Assets $1,093,100,000
Total Liabilities $11,779,200,000
Outstanding Shares 267,690,000

Earnings Per Share

2013 (estimate) $1.57
2012 $0.12
2011 $0.84
2010 $1.21
2009 $0.96
2008 -$0.78
2007 $0.08
2006 -$0.47
2005 -$0.43
2004 -$2.32
2003 -$0.99

Earnings Per Share - ModernGraham

2013 (estimate) $0.95
2012 $0.58
2011 $0.70
2010 $0.48
2009 $0.04
2008 -$0.54


Cablevision Systems Corp is a company that has demonstrated solid growth in EPSmg (normalized earnings) in recent years, but does not satisfy the requirements for either the Defensive Investor or the Enterprising Investor. For the Defensive Investor, the company's failings are its current ratio being too low, and its lack of stable earnings, earnings growth, and dividend payments over the 10 year period. For the Enterprising Investor, the company fails because it has too much debt relative to its current assets. Value investors seeking to follow Benjamin Graham's methods should seek a lower risk level than is present in Cablevision Systems Corp by researching companies that are suitable for Defensive and Enterprising Investors.

From a valuation side of things, the company's recent growth in EPSmg from -$0.54 in 2008 to an estimated $0.95 for 2013 results in a strong valuation. The market is currently implying a growth rate estimate of 4.73%, which is significantly lower than what has been seen historically. As a result, the company would appear to be undervalued presently.

What do you think? Do you agree that Cablevision Systems Corp is undervalued? 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 Cablevision Systems Corp (CVC) at the time of publication and had no intention of changing that position within the next 72 hours.