10-year

10-Year Anniversary Promotion (20% off)

Join GuruFocus Premium Membership Now for Only $279/Year

Once a decade discount

Save up to $500 on Global Membership.

Don't Miss It !

Free 7-day Trial
All Articles and Columns »

Pfizer: A Fairly Valued Stock

July 23, 2014 | About:
ovenerio

ovenerio

5 followers
In a previous article we saw that Pfizer Inc. (PFE) was the principal holding in Zacks Investment Management´s Portfolio. The company, a $196.02 billion market cap, has a trailing P/E ratio that indicates that the stock is relatively undervalued (9.8x vs 40.5x of industry mean).

So in this article, let's take a look at a model which is applicable to stable, mature, dividend-paying firms and try to find the intrinsic value of the stock. Although the model has a number of characteristics that make it useful and appropriate for many applications, is by no means the be-all and end-all for valuation. The purpose is to force investors to evaluate different assumptions about growth and future prospects.

Valuation

In stock valuation models, dividend discount models (DDM) define cash flow as the dividends to be received by the shareholders. Extending the period indefinitely, the fundamental value of the stock is the present value of an infinite stream of dividends according to John Burr Williams.

Although this is theoretically correct, it requires forecasting dividends for many periods, so we can use some growth models like: Gordon (constant) growth model, the Two or Three stage growth model or the H-Model (which is a special case of a two-stage model). With the appropriate model, we can forecast dividends up to the end of the investment horizon where we no longer have confidence in the forecasts and then forecast a terminal value based on some other method, such as a multiple of book value or earnings.

To start with, the Gordon Growth Model (GGM) assumes that dividends increase at a constant rate indefinitely.

This formula condenses to: V0=(D0 (1+g))/(r-g)=D1/(r-g)

where:

V0 = fundamental value

D0 = last year dividends per share of Exxon's common stock

r = required rate of return on the common stock

g = dividend growth rate

Let´s estimate the inputs for modeling:

Required Rate of Return (r)

The capital asset pricing model (CAPM) estimates the required return on equity using the following formula: required return on stock j = risk-free rate + beta of j x equity risk premium

Assumptions:

Risk-Free Rate: Rate of return on LT Government Debt: RF = 2.67%. This is a very low rate because of today´s context. Since 1900, yields have ranged from a little less than 2% to 15%; with an average rate of 4.9%. So I think it is more appropriate to use this rate.

Beta: β =0.78

GGM equity risk premium = (1-year forecasted dividend yield on market index) + (consensus long-term earnings growth rate) – (long-term government bond yield) = 2.13% + 11.97% - 2.67% = 11.43%[1]

rPFE = RF + βPFE [GGM ERP]

= 4.9% + 0.78 [11.43%]

= 13.82%

Dividend growth rate (g)

The sustainable growth rate is the rate at which earnings and dividends can grow indefinitely assuming that the firm´s debt-to-equity ratio is unchanged and it doesn´t issue new equity.

g = b x ROE

b = retention rate

ROE = (Net Income)/Equity= ((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)

The “PRAT” Model:



g= ((Net Income-Dividends)/(Net Income)).((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)

Let´s collect the information we need to get the dividend growth rate:



Financial Data (USD $ in millions)



Dec. 2013



Dec. 2012



Dec. 2011



Cash dividends declared



6,580,000



6,534,000



6,234,000



Net income applicable to common shares



22,003,000



14,570,000



10,009,000



Net sales



51,584,000



54,657,000



61,035,000



Total assets



172,101,000



185,798,000



188,002,000



Total Shareholders' equity



76,307,000



81,260,000



82,190,000



Ratios















Retention rate



0.70



0.55



0.38



Profit margin



0.43



0.27



0.16



Asset turnover



0.30



0.29



0.32



Financial leverage



2.18



2.27



2.21



















Retention rate = (Net Income – Cash dividends declared) ÷ Net Income =



0.70



















Profit margin = Net Income ÷ Net sales =



0.43



























Asset turnover = Net sales ÷ Total assets =



0.30



























Financial leverage = Total assets ÷ Total Shareholders' equity =



2.26























Averages















Retention rate



0.54











Profit margin



0.29











Asset turnover



0.31











Financial leverage



2.22



























g = Retention rate × Profit margin × Asset turnover × Financial leverage























Dividend growth rate



10.56%



























Because for most companies, the GGM is unrealistic, let´s consider the H-Model which assumes a growth rate that starts high and then declines linearly over the high growth stage, until it reverts to the long-run rate. A smoother transition to the mature phase growth rate that is more realistic.

Dividend growth rate (g) implied by Gordon growth model (long-run rate)

With the GGM formula and simple math:

g = (P0.r - D0)/(P0+D0)

= ($30.73 ×13.82% – $1.04) ÷ ($30.73 + $1.04) = 10.09%.

The growth rates are:



Year



Value



g(t)



1



g(1)



10.56%



2



g(2)



10.45%



3



g(3)



10.33%



4



g(4)



10.21%



5



g(5)



10.09%

G(2), g(3) and g(4) are calculated using linear interpolation between g(1) and g(5).

Calculation of Intrinsic Value



Year



Value



Cash Flow



Present value



0



Div 0



1.04







1



Div 1



1.15



1.01



2



Div 2



1.27



0.98



3



Div 3



1.40



0.95



4



Div 4



1.54



0.92



5



Div 5



1.70



0.89



5



Terminal Value



50.23



26.30



Intrinsic value











31.05



Current share price











30.73



Final Comment

We found that the intrinsic value is practically equal to the share price, so we can say that the stock is fairly valued.

We have covered just one valuation method and investors should not be relied on alone in order to determine a fair (over/under) value for a potential investment.

Hedge fund gurus have also been active in the company. John Hussman (Trades, Portfolio), Louis Moore Bacon (Trades, Portfolio) and Caxton Associates (Trades, Portfolio) have bought the stock in the first quarter of 2014.

Disclosure: Omar Venerio holds no position in any stocks mentioned.


[1] This values where obtained from Blommberg´s CRP function.

About the author:

ovenerio
We provide independent fundamental research and hedge fund and insider trading focused investigation.

Rating: 0.0/5 (0 votes)

Comments

Please leave your comment:


Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK