Seeking Alpha
Research analyst, valuentum
Profile| Send Message| ()  

As part of our process, we perform a rigorous discounted cash-flow methodology that dives into the true intrinsic worth of companies. In Teva Pharma's (TEVA) case, we think the firm is undervalued. We think it is fairly valued at $61 per share, significantly higher than where it is currently trading. Our reports on Teva Pharma and hundreds of other companies can be found here.

For some background, we think a comprehensive analysis of a firm's discounted cash-flow valuation, relative valuation versus industry peers, as well as an assessment of technical and momentum indicators is the best way to identify the most attractive stocks at the best time to buy. This process culminates in what we call our Valuentum Buying Index (click here for more info on our methodology), which ranks stocks on a scale from 1 to 10, with 10 being the best.

If a company is undervalued both on a DCF and on a relative valuation basis and is showing improvement in technical and momentum indicators, it scores high on our scale. Teva Pharma posts a VBI score of 9 on our scale, reflecting our 'undervalued' DCF assessment, attractive relative valuation versus peers, and bullish techinicals. Teva Pharma outperforms peers: Abbott Laboratories (ABT), Eli Lilly (LLY), and Merck (MRK). Teva Pharma and Pfizer (PFE) both post a VBI of 9, an impressive feat.

Our Report on Teva Pharma


(Click to enlarge)


Investment Considerations


(Click to enlarge)

Investment Highlights

Teva Pharma earns a ValueCreation™ rating of EXCELLENT, the highest possible mark on our scale. The firm has been generating economic value for shareholders for the past few years, a track record we view very positively. Return on invested capital (excluding goodwill) has averaged 26.7% during the past three years.

Teva Pharma's valuation is compelling at this time. The firm is trading at a nice discount to our estimate of its fair value, even after considering an appropriate margin of safety. The firm's forward earnings multiple and PEG ratio also look attractive versus peers. We are strongly considering the firm for addition in the portfolio of our Best Ideas Newsletter.

Teva Pharma's cash flow generation is robust, but its financial leverage could potentially be concerning down the road. If cash flows begin to weaken, we'd become more cautious on the firm's overall financial

health.

The firm's share price performance has been roughly in line with that of the market during the past quarter. We'd expect the firm's stock price to converge to our fair value estimate within the next three years, if our forecasts prove accurate.

The firm's PEG ratio is not only below 1, but it also falls below the median of its peer group. This provides additional support for the firm's attractive valuation on a DCF basis.


(Click to enlarge)

Economic Profit Analysis

The best measure of a firm's ability to create value for shareholders is expressed by comparing its return on invested capital (ROIC) with its weighted average cost of capital (OTC:WACC). The gap or difference between ROIC and WACC is called the firm's economic profit spread. Teva Pharma's 3-year historical return on invested capital (without goodwill) is 26.7%, which is above the estimate of its cost of capital of 9.7%. As such, we assign the firm a ValueCreation™ rating of EXCELLENT. In the chart below, we show the probable path of ROIC in the years ahead based on the estimated volatility of key drivers behind the measure. The solid grey line reflects the most likely outcome, in our opinion, and represents the scenario that results in our fair value estimate.


(Click to enlarge)


(Click to enlarge)

Cash Flow Analysis


(Click to enlarge)

Firms that generate a free cash flow margin (free cash flow divided by total revenue) above 5% are usually considered cash cows. Teva Pharma's free cash flow margin has averaged about 19.1% during the past 3 years. As such, we think the firm's cash flow generation is relatively STRONG. The free cash flow measure shown above is derived by taking cash flow from operations less capital expenditures and differs from enterprise free cash flow (FCFF), which we use in deriving our fair value estimate for the company. For more information on the differences between these two measures, please visit our website here. At Teva Pharma, cash flow from operations increased about 22% from levels registered two years ago, while capital expenditures expanded about 46% over the same time period.

Valuation Analysis

Our discounted cash flow model indicates that Teva Pharma's shares are worth between $46 and $76 each. The margin of safety around our fair value estimate is driven by the firm's MEDIUM ValueRisk™ rating, which is derived from the historical volatility of key valuation drivers. The estimated fair value of $61 per share represents a price-to-earnings (P/E) ratio of about 19.7 times last year's earnings and an implied EV/EBITDA multiple of about 13.4 times last year's EBITDA. Our model reflects a compound annual revenue growth rate of 6.6% during the next five years, a pace that is lower than the firm's 3-year historical compound annual growth rate of 18.2%. Our model reflects a 5-year projected average operating margin of 24.6%, which is above

Teva Pharma's trailing 3-year average. Beyond year 5, we assume free cash flow will grow at an annual rate of 2.4% for the next 15 years and 3% in perpetuity. For Teva Pharma, we use a 9.7% weighted average cost of capital to discount future free cash flows.


(Click to enlarge)


(Click to enlarge)


(Click to enlarge)

Margin of Safety Analysis

Our discounted cash flow process values each firm on the basis of the present value of all future free cash flows. Although we estimate the firm's fair value at about $61 per share, every company has a range of probable fair values that's created by the uncertainty of key valuation drivers (like future revenue or earnings, for example). After all, if the future was known with certainty, we wouldn't see much volatility in the markets as stocks would trade precisely at their known fair values. Our ValueRisk™ rating sets the margin of safety or the fair value range we assign to each stock. In the graph below, we show this probable range of fair values for Teva Pharma. We think the firm is attractive below $46 per share (the green line), but quite expensive above $76 per share (the red line). The prices that fall along the yellow line, which includes our fair value estimate, represent a reasonable valuation for the firm, in our opinion.


(Click to enlarge)


(Click to enlarge)

Future Path of Fair Value

We estimate Teva Pharma's fair value at this point in time to be about $61 per share. As time passes, however, companies generate cash flow and pay out cash to shareholders in the form of dividends. The chart below compares the firm's current share price with the path of Teva Pharma's expected equity value per share over the next three years, assuming our long-term projections prove accurate. The range between the resulting downside fair value and upside fair value in Year 3 represents our best estimate of the value of the firm's shares three years hence. This range of potential outcomes is also subject to change over time, should our views on the firm's future cash flow potential change. The expected fair value of $79 per share in Year 3 represents our existing fair value per share of $61 increased at an annual rate of the firm's cost of equity less its dividend yield. The upside and downside ranges are derived in the same way, but from the upper and lower bounds of our fair value estimate range.


(Click to enlarge)

Pro Forma Financial Statements


(Click to enlarge)


(Click to enlarge)


(Click to enlarge)

Source: Teva Is A Slam Dunk Valuation Play; Nearly Tops Our Scale