JPMorgan: Still Undervalued Despite Recent Run Up

Author's Avatar
Sep 09, 2014
Article's Main Image

Even after the recent run up in share price JPMorgan (JPM, Financial) is still undervalued an offering potential investors a 14% to 17% pretax return. James Dimon has proven to be an effective CEO and chairman, leading the company through the financial crisis and SEC investigation still intact with its earning power not hurt or weakened at all. JPMorgan is one of the best manage and profitable banks in the world. From comsumer banking, to investment banking, JP Morgan stands out in every aspect of its business compared to the firm competitors. Even after paying out $24 billion in SEC fines for wrongdoing by Bear Stern and Washington Mutual which the firm acquired in 2008. The firm still was profitable and the fines didn't hurt JPMorgan's earnings power. The fact the JPMorgan had to pay out $24 billion for wrongdoing done by Bear Stern and Washington Mutual before the financial crisis, even after the Government begged JPMorgan to acquired by companies with the support of the government behind those acquisitions.

JPMorgan's (JPM, Financial) recent earnings

For the six months ending in June 30 2014, net interest income decreased 3% to $25.65 billion. Net interest income after loan loss provision decreased 5% to $19.92 billion. Net income applicable to common stockholders decreased 14% to $10.47 billion. Net interest income after loan loss provision reflect Comsumer & Business banking segment decreased 11% to $12.32 billion and Corporate & Investment Banking segment decreased 11% as well to $4.8 billion.

Quarterly Income Statements

2014 30/06 2014 31/03 2013 31/12 2013 30/09
Net Interest Income 10798 10667 10907 10775
Interest Income, Bank 12861 12793 13166 13066
Total Interest Expense 2063 2126 2259 2291
Loan Loss Provision 692 850 104 -543
Net Interest Income After Loan Loss Provision 10106 9817 10803 11318
Non-Interest Income, Bank 13656 12326 12249 12342
Non-Interest Expense, Bank -15431 -14636 -15552 -23626
Net Income Before Taxes 8331 7507 7500 34
Provision for Income Taxes 2346 2233 2222 414
Net Income After Taxes 5985 5274 5278 -380
Minority Interest - - - -
Equity In Affiliates - - - -
U.S GAAP Adjustment - - - -
Net Income Before Extraordinary Items 5985 5274 5278 -380
Total Extraordinary Items - - - -
Net Income 5985 5274 5278 -380
Total Adjustments to Net Income -412 -376 -340 -270
Income Available to Common Excluding Extraordinary Items 5573 4898 4938 -650
Dilution Adjustment - - - -
Diluted Net Income 5573 4898 4938 -650
Diluted Weighted Average Shares 3812.5 3823.6 3797.1 3767
Diluted EPS Excluding Extraordinary Items 1.46 1.28 1.3 -0.17
DPS - Common Stock Primary Issue 0.38 0.38 0.38 0.38
Diluted Normalized EPS 1.59 1.28 1.3 -0.17

Quarterly Cash Flow Statements

2014 30/06 2014 31/03 2013 31/12 2013 30/09
Period Length: 0 Months 3 Months 12 Months 9 Months
Net Income/Starting Line - 5274 17923 12645
Cash From Operating Activities - 14667 107953 115061
Depreciation/Depletion - 1077 4669 3616
Amortization - 131 637 444
Deferred Taxes - 2796 8003 2640
Non-Cash Items - 618 2219 1734
Cash Receipts - - - -
Cash Payments - - - -
Cash Taxes Paid - 270 3502 3018
Cash Interest Paid - - - -
Changes in Working Capital - 4771 74502 93982
Cash From Investing Activities - -68410 -150501 -189101
Capital Expenditures - - - -
Other Investing Cash Flow Items, Total - -68410 -150501 -189101
Cash From Financing Activities - 40318 28324 51049
Financing Cash Flow Items - 30059 21696 50299
Total Cash Dividends Paid - -1554 -6056 -4274
Issuance (Retirement) of Stock, Net - 3509 -2716 -2417
Issuance (Retirement) of Debt, Net - 8304 15400 7441
Foreign Exchange Effects - -25 272 -68
Net Change in Cash - -13450 -13952 -23059

Valuation

03May20171400461493838046.JPG

03May20171400471493838047.JPG

Even with a quarter loss in two business segments doesn't make for a trend or if it will follow into the last two quarter of the fiscal year. The firm's earning power was damaged by the $11 billion loss by the London whale, or by the 24 billion in SEC fines so the quarter loss in two business segments damaging the company's earnings power is very low. The firm is currently sell at 8x its pretax earnings and 1.1x its book value. JPMorgan had in 2013, pretax earnings of $29 billion or $7.76 per share. Based on pretax earnings and sold at 10x its pretax earnings then JPMorgan would sell for $77 per share and offer investors at least a 13% pretax return. The firm has said under a more normal environment where escalated credit and legal cost come down then the firm would earn $24 billion in net income. Assuming no change in the environment, but just a normalization of all of JPMorgan big items. This means the company has normalized earnings of $24 billion or $6.31 per share. Based on normalized earnings, JPMorgan is selling for 9.5x normalized earnings not the reported 15x earnings. In the second slide the company shows how the company's growth initiatives will allow the company to earn more than $24 billion over time. The company doesn't say when earnings will get to $27.5 billion, and the CEO hints that the company will soon then later earn $27.5 billion. Let's use the $27.5 billion as normalized earnings, add in the growth initiatives and the $1.3 billion increase from a 100 basic point increase in interest rates. That would give the company a $39 billion pretax earnings –Â then you have to deduct $1.5 billion in preferred dividends leaving you with a pretax earnings of $37 billion or $9.94 per share. That means based on this JP Morgan is selling for 6x pretax adjusted earnings. Based on this the company would sell for $99.40 per share. Currently JPMorgan is selling for 2.5x its free cash for far below the banking sector average. If the company just sold at the same average Wells Fargo than the company would sell for $141 per share. JPMorgan is still undervalued an offers investors an above average return an a margin of safety of at least 20%. The company has an value range of $77 to $99 per share.