ModernGraham Quarterly Valuation Of Adobe Systems

| About: Adobe Systems (ADBE)

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk. This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company. By using the ModernGraham method one can review a company's historical accomplishments and determine an intrinsic value that can be compared across industries. What follows is a specific look at how Adobe Systems (NASDAQ:ADBE) fares in the ModernGraham valuation model.

ADBE Chart

ADBE data by YCharts

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 - PASS
  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 - FAIL
  5. Earnings Growth - earnings per share has increased by at least one-third 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 = 4/5

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

Valuation Summary

Key Data:

Recent Price $68.06
MG Value $13.67
MG Opinion Overvalued
Value Based on 3% Growth $17.46
Value Based on 0% Growth $10.23
Market Implied Growth Rate 24.01%
Net Current Asset Value (NCAV) $0.79
PEmg 56.53
Current Ratio 2.65
PB Ratio 5.02

Balance Sheet - 11/29/2013

Current Assets $4,045,900,000
Current Liabilities $1,525,600,000
Total Debt $1,499,300,000
Total Assets $10,380,300,000
Intangible Assets $5,377,200,000
Total Liabilities $3,655,700,000
Outstanding Shares 496,260,000

Earnings Per Share

2013 $0.56
2012 $1.66
2011 $1.65
2010 $1.47
2009 $0.73
2008 $1.59
2007 $1.21
2006 $0.83
2005 $1.19
2004 $0.91
2003 $0.55

Earnings Per Share - ModernGraham

2013 $1.20
2012 $1.49
2011 $1.38
2010 $1.22
2009 $1.10
2008 $1.24


Adobe Systems is not suitable for the Defensive Investor due to the lack of a dividend payment, insufficient earnings growth over the 10-year period and high PEmg and PB ratios. The Enterprising Investor is not quite as picky, though, and the company passes all of the requirements for the investor type other than the dividend payment. As a result, Enterprising Investors following the ModernGraham approach based on Benjamin Graham's methods should feel comfortable proceeding with further research, including a review of ModernGraham's valuation of Microsoft and a review of 5 Undervalued Companies for the Enterprising Investor. From a valuation standpoint, the company does not appear to be a good value at this time. The company's EPSmg (normalized earnings) have only grown from $1.10 in 2009 to $1.20 for 2013, a very low level of growth that does not support the market's implied estimate of 24.01% earnings growth. Accordingly, the ModernGraham valuation model returns an estimate of intrinsic value that falls well below the market price.

Disclaimer: The author did not hold a position in Adobe Systems Inc. (ADBE) or any of the other companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours.

About this article:

Tagged: , Application Software
Want to share your opinion on this article? Add a comment.
Disagree with this article? .
To report a factual error in this article, click here