ModernGraham Quarterly Valuation Of National Oilwell Varco - March 2014

| About: National Oilwell (NOV)
This article is now exclusive for PRO subscribers.

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 National Oilwell Varco (NYSE:NOV) fares in the ModernGraham valuation model.

NOV Chart

NOV data by YCharts

Defensive Investor - must pass at least 6 of the following 7 tests: Score = 6/7

  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 1/3 over the last 10 years using 3-year averages at beginning and end of period - PASS
  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 = 5/5

  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 - PASS
  5. Earnings growth - EPSmg greater than 5 years ago - PASS

Valuation Summary

Key Data:

Recent Price $74.06
MG Value $108.43
MG Opinion Undervalued
Value Based on 3% Growth $73.56
Value Based on 0% Growth $43.12
Market Implied Growth Rate 3.05%
Net Current Asset Value (NCAV) $8.97
PEmg 14.60
Current Ratio 2.46
PB Ratio 1.43

Balance Sheet - 12/31/2013

Current Assets $16,423,000,000
Current Liabilities $6,678,000,000
Total Debt $3,149,000,000
Total Assets $34,812,000,000
Intangible Assets $14,104,000,000
Total Liabilities $12,582,000,000
Outstanding Shares 428,430,000

Earnings Per Share

2013 $5.44
2012 $5.83
2011 $4.70
2010 $3.98
2009 $3.52
2008 $4.90
2007 $3.76
2006 $1.93
2005 $0.91
2004 $0.64
2003 $0.45

Earnings Per Share - ModernGraham

2013 $5.07
2012 $4.79
2011 $4.24
2010 $3.88
2009 $3.55
2008 $3.19

Dividend History

NOV Dividend Chart

NOV Dividend data by YCharts


National Oilwell Varco is suitable for either the Defensive Investor or the Enterprising Investor. The only requirement for either investor type that the company did not pass was the ten-year dividend history as required by the Defensive Investor. As a result, value investors seeking to follow the ModernGraham approach based on Benjamin Graham's methods should feel very comfortable proceeding with further research into the company and its competitors, through a review of ModernGraham's valuation of Baker Hughes (BHI) and ModernGraham's valuation of Schlumberger (NYSE:SLB).

From a valuation perspective, the company appears to be undervalued presently, having grown its EPSmg (normalized earnings) from $3.55 in 2009 to $5.07 for 2013. This demonstrated level of growth surpasses the market's implied estimate of 3.05% earnings growth and leads the ModernGraham valuation model to return an estimate of intrinsic value that is well above the market price.

The next part of the analysis is up to individual investors, and requires discussion of the company's prospects. What do you think? What value would you put on National Oilwell Varco? Where do you see the company going in the future? Is there a company you like better?

Disclosure: The author did not hold a position in National Oilwell Varco (NOV) 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.