Image Source: Unsplash
 

Linked here is a detailed quantitative analysis of Cisco Systems, Inc. (CSCO). Below are some highlights from the above linked analysis:

Company Description: Cisco Systems, Inc. offers a complete line of routers and switching products that connect and manage communications among local and wide area computer networks employing a variety of protocols.

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

CSCO is trading at a premium to all four valuations above. Since CSCO'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 a 143.7% premium to its calculated fair value of $24.75. CSCO 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%

CSCO is trading at a premium to all four valuations above. Since CSCO'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 a 143.7% premium to its calculated fair value of $24.75. CSCO did not earn any Stars in this section.

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 > MMA

The negative NPV MMA Diff. means that on a NPV basis the dividend earnings from an investment in CSCO would be less than a similar amount invested in MMA earning a 20-year average rate of 3.75%. If CSCO grows its dividend at 2.5% 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: Juniper Networks, Inc. (JNPR) with a 2.4% yield.

Conclusion: CSCO did not earn any Stars in the Fair Value section, earned two Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of two Stars. This quantitatively ranks CSCO as a 2-Star Weak stock.

Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $23.41 before CSCO's NPV MMA Differential increased to the $2,000 minimum that I look for in a stock with 15 years of consecutive dividend increases. At that price the stock would yield 6.9%.

Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,000 NPV MMA Differential, the calculated rate is 4.5%. This dividend growth rate is higher than the 2.5% used in this analysis, thus providing no margin of safety. CSCO has a risk rating of 1.75 which classifies it as a Medium risk stock.

CSCO competes in a highly competitive industry, but is the dominant player with a significant market share over its next closest competitor, Hewlett-Packard. Its Ethernet switches and routers, which move data along local computer networks, are considered the gold standard by network managers. An improving economy, high demand for data center solutions and the migration to cloud networking will boost enterprise network spending, in which CSCO will directly benefit.

The company's liquidity provides it with the ability to return value to its shareholders through regular share repurchases and dividends. Since I first recommended and purchased CSCO in December 2013 at $20.49, it has generated a 13.2% annualized internal rate of return. I will continue to look for opportunities to add to my position when the stock is trading near or below my calculated fair value of $24.75, and as my allocation allows.

More By This Author:

Sysco Corporation Dividend Stock Analysis
Union Pacific Corporation - Dividend Stock Analysis
Kellogg Company - Dividend Stock Analysis