This article originally appeared on The DIV-Net April 18, 2011.
Linked here is a detailed quantitative analysis of Wal-Mart Stores, Inc. (WMT). Below are some highlights from the above linked analysis:
Company Description: Wal-Mart Stores, Inc. is the largest retailer in North America and operates a chain of discount department stores, wholesale clubs, and combination discount stores and supermarkets.
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 Number
WMT is trading at a discount to 1.) and 2.) above. The stock is trading at a 24.3% discount to its calculated fair value of $70.69. WMT 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:
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%
WMT 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%. WMT 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 1973 and has increased its dividend payments for 37 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)? 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 > MMA
WMT earned a Star in this section for its NPV MMA Diff. of the $3,195. This amount is in excess of the $500 target I look for in a stock that has increased dividends as long as WMT has. If WMT grows its dividend at 13.3% per year, it will take 4 years to equal a MMA yielding an estimated 20-year average rate of 3.9%. WMT earned a check for the Key Metric 'Years to >MMA' since its 4 years is less than the 5 year target.
Memberships and Peers: WMT is a member of the S&P 500, a Dividend Aristocrat and a member of the Broad Dividend Achievers™ Index and a Dividend Champion. The company's peer group includes: Costco Wholesale Corporation (COST) with a 1.1% yield, Target Corp. (TGT) with a 2.0% yield and PriceSmart Inc. (PSMT) with a 1.6% yield.
Conclusion: WMT 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 WMT as a 5 Star-Strong Buy.
Using my D4L-PreScreen.xls model, I determined the share price could increase to $100.04 before WMT's NPV MMA Differential decreased to the $500 minimum that I look for in a stock with 37 years of consecutive dividend increases. At that price the stock would yield 1.46%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $500 NPV MMA Differential, the calculated rate is 7.5%. This dividend growth rate is well below the 13.3% used in this analysis, thus providing margin of safety. WMT has a risk rating of 1.50 which classifies it as a Low risk stock.
WMT enjoys dominant positions in most markets where it competes. The company continues to gain market share aided by a slow economic recovery that continues to see consumers choosing WMT over higher-cost competitors. Its unmatched scale leads to favorable terms on everything from the products it sells to store leases and distribution agreements. I plan to continue adding to my position as my allocation allows and while the stock is trading below my fair value price of $70.69.
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. See my Disclaimer for more information.
Full Disclosure: At the time of this writing, I was long in WMT (3.9% of my Income Portfolio). See a list of all my income holdings here.
- Genuine Parts Company (GPC) Dividend Stock Analysis
- Microsoft Corporation (MSFT) Dividend Stock Analysis
- Cardinal Health,Inc. (CAH) Dividend Stock Analysis
- Walgreen Co. (WAG) Dividend Stock Analysis
- More Stock Analysis
Tags: [WMT] [COST] [TGT] [PSMT]
Popular Posts - Last 7 days
A declining market is what value and dividend growth investors long for. There have been times in the past where I struggled to find stocks ...
The mango is native to Southern and Southeast Asia, but also grows in Central and South America, Africa, and the Arabian Peninsula. Mango t...
Linked here is a detailed quantitative analysis of Caterpillar, Inc. (CAT). Below are some highlights from the above linked analysis: Com...
Linked here is a detailed quantitative analysis of International Business Machines Corp. (IBM). Below are some highlights from the above li...
Compound interest is what occurs when interest previously earned is added to the principle and is considered when calculating future interes...
Each weekend I highlight any notable articles that I came across over the past week. Though I may not always agree with each of the articles...
Linked here is a detailed quantitative analysis of Sysco Corporation (SYY). Below are some highlights from the above linked analysis: Com...
Over the last several years Dividend Stocks have become immensely popular. It seems that every financial adviser or financial publication is...
Presented below are are my Dividend Growth Stocks portfolio holdings. This is not a recommendation to buy these securities. I have classifi...
A stock dividend , also known as a "scrip dividend", is a dividend payment made with stock instead of cash. Sometimes when compani...