Linked here is a detailed quantitative analysis of International Business Machines Corp. (IBM). Below are some highlights from the above linked analysis:Company Description: IBM’s global offerings include information technology services, software, computer hardware equipment, fundamental research, and related financing.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:1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham NumberIBM is trading at a premium to all four valuations above. Since IBM’s tangible book value is not meaningful, a Graham number can not be calculated. When also considering the NPV MMA Differential, the stock is trading at an 84.4% premium to its calculated fair value of $112.94. IBM did not earn any Stars in this section.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:1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%IBM earned one Star in this section for 1.) 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 company has paid a cash dividend to shareholders every year since 1916 and has increased its dividend payments for 29 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:1. NPV MMA Diff.
2. Years to > MMAThe negative NPV MMA Diff. means that on a NPV basis, the dividend earnings from an investment in IBM would be less than a similar amount invested in MMA earning a 20-year average rate of 3.75%. If IBM grows its dividend at 0.6% per year, it will never equal a MMA yielding an estimated 20-year average rate of 3.75%.Peers: The company’s peer group includes: Accenture plc (ACN) with a 1.7% yield, Hewlett-Packard Company (HPQ) with a 3.0% yield, and Microsoft Corporation (MSFT) with a 0.8% yield.Conclusion: IBM did not earn any Stars in the Fair Value section, earned one Star in the Dividend Analytical Data section, and did not earn any Stars in the Dividend Income vs. MMA section for a total of one Star. This quantitatively ranks IBM as a 1-Star Very Weak stock.Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $123.16 before IBM’s NPV MMA Differential increased to the $600 minimum that I look for in a stock with 29 years of consecutive dividend increases. At that price, the stock would yield 5.4%.Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $600 NPV MMA Differential, the calculated rate is 6.1%. This dividend growth rate is above the 0.6% used in this analysis, thus providing no margin of safety. IBM has a risk rating of 1.75 which classifies it as a Medium risk stock.IBM’s Debt to total Capital of 71% (down from 73%), is well above my desired maximum of 45%. Its Free Cash flow Payout of 50% (down from 59%), is below my desired maximum of 60%. The stock is currently trading at a premium to my calculated fair value of $112.94. I will wait for IBM’s business prospects to improve before initiating a position.More By This Author:The Coca-Cola Company (KO) Dividend Stock Analysis
Kimberly-Clark Co. (KMB) Dividend Stock Analysis
Colgate-Palmolive (CL) Dividend Stock Analysis
