Company Description: Microsoft, the world's largest software company, develops PC software, including the Windows operating system and the Office application suite.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
Avg. High Yield Price
20-Year DCF Price
Avg. P/E Price
MSFT is trading at a discount to only 1.) above. The stock is trading at a slight discount to its calculated fair value of $29.81. MSFT earned a Star in this section since it is trading at a fair value.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
Free Cash Flow Payout
Debt To Total Capital
Dividend Growth Rate
Years of Div. Growth
Rolling 4-yr Div. > 15%
MSFT earned three Stars in this section for 1.), 2.) and 3.) above. A Star was earned since the Free Cash Flow payout ratio was less than 60% and there were no negative Free Cash Flows over the last 10 years. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. MSFT earned a Star for having an acceptable score in at least two of the four Key Metrics measured. The company has paid a cash dividend to shareholders every year since 2003 and has increased its dividend payments for 10 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
NPV MMA Diff.
Years to > MMA
MSFT earned a Star in this section for its NPV MMA Diff. of the $10,534. This amount is in excess of the $2,500 target I look for in a stock that has increased dividends as long as MSFT has. The stock's current yield of 3.2% exceeds the 2.71% estimated 20-year average MMA rate.
Memberships and Peers: MSFT is a member of the S&P 500. The company's peer group includes: Apple Inc. (NASDAQ:AAPL) with a 2.5% yield, Oracle Corp. (NYSE:ORCL) with a 0.7% yield and Google Inc. (NASDAQ:GOOG) with a 0.0% yield.
Conclusion: MSFT earned one Star in the Fair Value section, earned three Stars in the Dividend Analytical Data section and earned one Star in the Dividend Income vs. MMA section for a total of five Stars. This quantitatively ranks MSFT as a 5-Star Very Strong stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to increase to $50.67 before MSFT's NPV MMA Differential decreased to the $2,500 minimum that I look for in a stock with 10 years of consecutive dividend increases. At that price the stock would yield 1.8%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,500 NPV MMA Differential, the calculated rate is 9.9%. This dividend growth rate is lower than the 15.0% used in this analysis, thus providing a margin of safety. MSFT has a risk rating of 1.50 which classifies it as a Low risk stock.
Though initial sales of Windows 8 fell short of some analysts' expectations, MSFT's shift to a mobile strategy and its persistence should eventually lead to long-term success. Office 2013 should provide good growth prospects. The company's hardware expansion (Surface tablets) will provide an additional distribution channel which should improve future results.
With strong free cash flow and very low debt, MSFT in an enviably strong financial position. Not to be overlooked, the company ended fiscal 2012 with 9 times its dividend in cash and short-term investments sitting on its balance sheet. With its most recent dividend increase, MSFT is a buy below its calculated fair value price of $29.81. I will continue to add to my position in the stock as market conditions and my allocation allows.
Full Disclosure: At the time of this writing, I was long in MSFT (2.2% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion.