Schering-Plough Corp.
SGP Valuation

Format for Printing

Format for printing

Request Reprints


By admiraltroll
July 31, 2003

Posts selected for this feature rarely stand alone. They are usually a part of an ongoing thread, and are out of context when presented here. The material should be read in that light. How are these posts selected? Click here to find out and nominate a post yourself!

Hi guys,

SGP came up on the Value Investing board and so I decided to do a quick valuation as I thought that I might be interested at $15+ - I'm definitely not!

I agree with BOBERT that this stock is overvalued now by a significant amount. One thing though the full 2003 estimate is not $0.68 as that is the 2004 estimate. This year's estimate is just $0.53, some 15c lower than the per share dividend.

So here is my simplistic valuation:

I used the SEC Filings and then calculated a simplified DCF and a Discounted earnings for SGP.

First I looked at the 10Q to find the net cash from ops and capex for the last quarter and the year ago quarter.

                       2002      2003
Net Cash from Ops      441m*    509m
Capex                  119m     148m
FCF                    322m     361m

On the surface this looks pretty good that despite a huge drop in earnings the FCF has not dropped much. Until you check accounts receivable and payable. Accounts receivable decreased $208m more than Accounts Payable and thus 65% of the FCF came from this change alone. Without it the FCF would have been $114m, a drop mirroring the drop in earnings.

Annual Figures for 2002

Net Cash from Ops $1,980m
Capex               $770m
FCF               $1,210m

So TTM FCF is $1,210m - $361m + $322m = $1,171m

But without the benefit of the one time improvement the TTM FCF would be $963m

Zacks analyst estimates give a 5 year growth of 10% consensus, the high was 20% and the low 1%. I would probably go with 5% but I'll calculate 10% as well.

I chose a discount rate of 11% as I would give Pfizer, Glaxo & Merck just 9%. If I chose a higher discount rate the valuation would be even lower.

So with FCF of $1,171m, discount rate 11% and growth rates 5% for 10 years and 3% terminal rate after that the IV is just $12. Subtract a 20% margin of safety and I get a buy price of $9.60

If I use growth rates of 10% first 5 years, 7% second 5 years and 3% terminal rate the value is $15 and the buy price is $12.

But then if I subtract out the one time gain from reduction in accounts receivables the IV's become $10 and $13 and the buy prices become $8 and $10.40

If I were calculating based on discounted earnings I would ignore the TTM earnings (perhaps I should have ignored the TTM free cash flow too!) and try and figure out what the likely earnings base is as we know that earnings are not going to be $400m per quarter going forward this year.

The full year estimate for 2003 is $0.53 per share and with 1.469m shares this translates to $778.6m in earnings for the full year. 2004 estimates are $0.68 per share or $998.9m. Incidentally the P/E on the 2003 full year estimate is 32.8 and on 2004 is 25.6 so I think that we can banish all thoughts that the current P/E of 16.9 gives any indication of value in this stock

A discounted earnings calculation will therefore give even lower figures than the above DCF calculation. Using 2003 full year estimates the IV's for the same discount rate and growth figures are $10 and $8 and the buy prices with the same 20% margin of safety $8 and $6.40.

If I'm more generous and use 2004 estimates as my base then the IV's are $10 and $13 with buy prices of $8 and $10.40

So there you have it my buy range is $6.40 to $12 at the most.

And here is another prediction: the dividend will likely be cut. It is currently 68c per share with a payout ratio of 65%. With earnings projected at 53c a share (FCF will probably be close) the payout ratio will jump to 128%, which can't be sustained for long.

As I said this is a simplistic valuation and a quick one but I do not think the range of values is far off the mark


Become a Complete Fool
Join the best community on the web! Becoming a full member of the Fool Community is easy, takes just a minute, and is very inexpensive.