Pages

Total Pageviews

Expedia Inc.(EXPE) Capitalization Rate

(in millions except PPS)
Price - $27.82
Shares Outstanding - 267.03
market value of equity - $7,428.66
Long-term debt - $1,645.41
Cash & Equivalents - $2,311.05
Enterprise Value - $6,763.03
2011 EBIT runrate - $779.33
Pre-tax Cap Rate - 11.52%

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Earthlink: Mr. Market Looking through the Looking Glass

Overview:
- Undergoing restructuring primarily through acquisitions
- Investment community sentiment low for company; holds balanced perception for the industry
- Valuation range of $11.00 to $18.00

Business:
EarthLink, Inc. (ELNK) operates two reportable segments, Business Services and Consumer Services. The Company’s Business Services segment provides a comprehensive suite of communications and technology services, including voice, data, managed network services, cloud hosting and equipment services, to businesses, enterprise organizations and communications carriers. The Company’s Consumer Services segment provides nationwide Internet access and related value-added services to residential customers.

The Company’s Business Services segment earns revenue from the provision of retail services, wholesale services and other services. Retail services include data services, including managed IP-based network services and broadband Internet access services; voice services, including local exchange, long-distance, conference calling and hosted VoIP; mobile voice and data services; and data center and managed services provided to businesses and enterprise organizations. Wholesale services include the sale of transmission capacity to other telecommunications carriers. Other services include web hosting and the sale of customer premises equipment. Revenues generally consist of recurring monthly charges for such services; usage fees; installation fees; equipment fees and termination fees. For the last reported nine months 2011, the Business Services segment had $675 million in sales largely attributed to the most recent acquired businesses over the past year.

The Company’s Consumer Services segment earns revenue from the provision of access services and related value-added services. Access services include narrowband access services (including traditional, fully-featured narrowband access and value-priced narrowband access) and broadband access services (including high-speed access via DSL and cable and VoIP). Value-added services includes revenues from ancillary services sold as add-on features to ELNK’s Internet access services, such as security products, premium email only, home networking, email storage and Internet call waiting; search revenues; and advertising revenues. Revenues generally consist of recurring monthly charges for such services; usage fees; installation fees; termination fees; and fees for equipment. For the last reported nine months 2011, the Consumer Services segment had $288 million in sales representing a decline in sales of roughly 19% largely due to a decrease in consumer subscribers.

Average business with disciplined management team... Since Rolla P. Huff has came on board as President and Chief Executive Officer ,he has experienced a great amount of headwind in turning around ELNK which seemed like a sinking ship if you were standing on the beach. Mr. Huff implemented restructuring plans soon after being appointed his position. Though, it has not shown in the top-line growth, the restructuriing plan has certainly stabilized profit margins. Given the new plan for growth by acquisition, we see operating profits potentially decreasing but hold high confidence in Mr. Huff’s leadership and business acumen in stabilizing business issues as the ELNK continues its transitions.  What is found in ELNK is a disciplined and opportunistic managerial team that follows through stated plans, concentrates on quality in personnel, and conducts business as owners of the company.

(in millions)01020304050607080910
Rev($)1244.931357.421401.931382.201290.071301.271215.99955.58723.73622.21
EBITDA(16.068)58.88105.09202.05228.70146.90165.32289.69230.61201.81
EBIT(36.96)45.6680.10172.16194.90108.88111.84284.01217.49177.78
Tangible Capital Employed623.35507.87412.06423.31364.24376.11250.31506.54717.36815.68
R.O.C.(%)(5.93)8.9919.4440.6753.5128.9544.6856.0730.3221.80


.
(in millions)
01020304050607080910
Op. CF47.3818.96101.73188.15188.70115.2588.79230.61208.62154.45
Zero-Growth CapEx20.8913.2224.9929.8933.8838.0253.485.6813.1224.03
FCF26.49.4276.74158.26154.8277.2335.31224.93195.50130.42
FCF/Rev (%)2.13nil5.4711.4512.005.932.9123.5427.0120.96


Bold indicates Mr. Huff’s time served as Chairman and CEO



Price/Value Analysis:
ELNK’s initial rate of return and relative value to government 10 year bond better option... ELNK is estimated to earn pre-tax $1.95 to $2.09 per share for the year end 2011. Dividing $1.95 and 2.09 by our pre-tax yield based on government 10 yr. bonds for 25 Nov. 2011, approximately 1.97%, and you get a relative equity value ranging between $20 and $22 a share.

For 2011 year-to-date you could have bought a share of ELNK for as low as $6.04 and as high as $8.95. Since estimated per share pretax earnings are $1.95 to $2.09, paying between $5.97 and $8.95 a share your pretax rate of return would be between 12.13% and 25.34%. At today’s price of $6.11 you get an initial pretax rate of return of 22.35% and 24.55%.

So you can ask yourself: What would I rather own - government or corporate 10 year bonds with a static interest yield of 1.97% for a government bond or 3.34% for a corporate A bond versus an ELNK equity/bond with an initial earning/interest yield ranging between 22.35 and 24.55% that is undergoing restructuring to potentially improving both top and bottom-line profits?

ELNK net asset value consideration stands around $8... For the third quarter 2011, ELNK had $910.52 million in long-term debt and lease obligations and $36.18 million in tangible shareholders’ equity. Long-term debt stands at $910 million with ITC^DeltaCom senior secured notes due April 2016. Capital lease obligations for payment up to the year 2015 average out to being $3.42 million. Aside from the portion of current long-term debt due (ample cash to cover the near maturing debt), the amount of debt incurred due the acquisition poses a large enough margin for error to allow the newly acquired businesses ample time to prove their soundness. Despite the changes in capital structure, ELNK net debt leverage ratio and gross debt leverage ratio remain relatively low against peers like TW telecom (TWTC) and Level 3 Communications (LVLT).

A new outlook on earnings shows a bit of franchise value...backing out factors of growth, we have average EBIT margins at 15.83% of revenues over the last 10 years. Considering the last four years of what current management has done, we see margins of 24.38%. For the year end, ELNK states EBIT to range between $210 and $225 million. Using $1,112.58 million in revenues as a sustainable measure over the next three years, we estimate EBIT earnings to range between $178.01million/$1.65 per share and $327.54 million/$3.04 per share. We have free cash flow margins averaging 11.14% for the last 10 yrs. and 18.61% for the last 4 yrs. reflecting a basis of $123.94 million/$1.15per share and $207.05 million/$1.92 per share, respectively.
01020304050607080910
EBITDA margin(1.28)4.347.6014.6117.7211.2813.6030.3131.8632.43
EBIT margin(2.97)3.365.7112.4515.108.369.1929.7230.0528.57
FCF margin2.13
NIL
5.4711.4512.005.932.9123.5427.0120.96


Bold indicates Mr. Huff’s time served as Chairman and CEO

Growth is unpredictable at this point... For growth to be calculated at this point would prove useless until a longer time period is allotted to better assess the sustainability of the business model.

ELNK is certainly not the same company it was prior to Mr. Rolla Huff taking the helm. Being led by a value investing CEO who understands the importance of patience, ELNK is a operating in a relatively competitive industry. Despite the challenges the company faces, the odds favor ELNK. At most, an allocation of 23% and an initial entry allocation of 3.82%. This is what I have calculated based on risk associated with my trading style as well as other macro and micro issues. This is certainly different for others.


"Think about it a little bit more and you'll agree with me, because you're smart and I'm right" - Charlie Munger
"Luckily, the true value of a life cannot be summed up by a single bad week or even a series of bad months but by the total of everything we do and accomplish over a period of many years" - Joel Greenblatt in The Big Secret for the Small Investor

Supermedia Inc. (SPMD): A Misunderstood Orphan

A Call Option with a Strike Price of $50!
Based on committed capital, SuperMedia represents my best investment idea and my reasoning stands as I think 6-7 times EBITDA is sound based on historic purchases of comparable companies, a conservative approximation, along with EBITDA margins of 30% - 32% on whatever you would consider to be normalized sales reflecting a fair intrinsic value of the company from a quantitative standpoint. There have been plenty of comparable deals where you can go through the transactions made by private equity firms and get these numbers on an EV/REV basis or EV/EBITDA. I have used them in estimating intrinsic value but hold little expectations of a deal consummating and believe it fair to hold an expectation of such an event transpiring only after issues are resolved and enterprise value remains low.
 A qualitative assessment of the company should also be considered as well to understand any estimation of the intrinsic value. I have read a few responses where it is understood that the company has no competitive advantage and my opinion is in the affirmative with this stance. Only I would go further in saying that finding companies with those advantages at a very fair price is more the exception than the rule and if any, it lies in  the company's association with Verizon. At this point I am far more interested in top level management's, more so the new CEO's, thinking as to where in the competitive landscape the company believes it stands and how they intend to manage these forces to include vision and corporate strategy. There is some evidence as to how they intend to navigate the environment but would but that was executed by the previous CEO Scott Klein but only done in the tail end of his tenure. 
Debt is an issue but I would consider a study of a company, the company BBEP, as far as the effects of debt pay down especially given the company's ability to purchase debt a market rates, which won't be free reins to buy it all up but capped to an extent. This doesn't take into account things that can be done to improve the balance sheet that range from nil to large negative effects on costs to current shareholders.
Comparable to Dex One Corporation(DEXO), We have a competitor who trades at a market capitalization of $40 million, larger debt load and less room for improvement in headcount. With these comparisons, there lies a company with a huge risk reward imbalance with SPMD.
What have is an orphan equity to what seems to be a stub stock at LEAP option pricing which expires in 5 years. The current GAAP earnings are not a true reflection of the earnings power of the company and find the cash flow from operations to be a better indicator. Certain catalysts should become evident in the near future we believe will come from 1)a better reflection of the company's GAAP earnings as to earnings that will not be affected by fresh start accounting and 2) pay down of debt which the company is in negotiations to make amendments to pay down debt below par at market rates.
Variant view:
Sales never stabilizes
Small and Medium businesses are not satisfied with products and services
EBITDA margins lower than expected on average.
Debt pay down and/or balance sheet improvement concept proven wrong. 

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Alliant Techsystems Inc (ATK) Capitalization Rate

(in millions except PPS)

Price - $58.99
Shares Outstanding - 32.94
market value of equity - $1,943.63
Long-term debt - $1,308.74
Cash & Equivalents - $270.77
Enterprise Value - $2,981.60
TTM EBIT - $516.67
Pre-tax Cap Rate - 17.33%

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Endo Pharmaceuticals Holdings Capitalization Rate

(in millions except PPS)
Price - $33.52
Shares Outstanding - 116.84
market value of equity - $3,916.35
Long-term debt - $3,639.52
Cash & Equivalents to inlcudes 20% of long-term investments - $465.68
Enterprise Value - $7,090.19
2011 EBIT run-rate - $762.96
Pre-tax Cap Rate - 10.76%

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Herman Miller Inc. (MLHR) Capitalization Rate

(in millions except PPS)
Price - $21.44
Shares Outstanding - 58.23
market value of equity - $1,248.38
Long-term debt - $250.00
Cash & Equivalents - $192.50
Enterprise Value - $1,305.88
TTM EBIT - $144
Pre-tax Cap Rate - 11.03%

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Steel Dynamics Inc. (STLD) Capitalization Rate

(in millions except PPS)

Price - $13.49
Shares Outstanding - 218.69
market value of equity - $2,950.18
Long-term debt - $2,380.26
Cash & Equivalents - $456.69
Enterprise Value - $4,873.74
2011 EBIT run-rate - $770.00
Pre-tax Cap Rate - 15.80%

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Buffett and Jay-z Interview on Forbes


Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Supermedia Inc. (SPMD) Thesis

I have previously written a bit on SPMD and believe my opinions expressed a few months ago remain relatively valid. Below is what I have written on. I revisit some of my comments later in the month to update the thesis.
Based on committed capital, SuperMedia represents my best investment idea and my reasoning stands as I think 6-7 times EBITDA, a conservative approximation, along with EBITDA margins of 30% - 32% on whatever you would consider normalized sales should reflect a fair intrinsic value of the company from a quantitative standpoint. There have been plenty of comparable deals where you can go through the transactions made by private equity firms and get these numbers on an EV/REV basis or EV/EBITDA.. I have not used them in expectation of a deal consummating and believe it is fair to hold an expectation of such an event transpiring only after issues are resolved and enterprise value remains low relative to operating cash flow.
 A qualitative assessment of the company should also be considered as well to understand any estimation of the intrinsic value. I have read a few responses where it is understood that the company has no competitive advantage and my opinion is in the affirmative with this stance. Only I would go further in saying that finding companies with those advantages at a very fair price is more the exception than the rule and if any, it lies in the company's association with Verizon. At this point I am far more interested in top level management's, more so the new CEO's, thinking as to where in the competitive landscape the company believes it stands and how they intend to manage these forces to include vision and corporate strategy. I hope that this area in the upcoming earnings call is of primary concern by analysts who will be engaged in the Q&A and look forward to the questioning with high expectations. There is some evidence as to how they intend to navigate the environment which was executed by the previous CEO Scott Klein in the tail end of his tenure. 
 Debt is an issue but I would consider a study of a company, the company BBEP, as far as the effects of debt pay down especially given the company's ability to purchase debt at market rates, which doesn't mean free reins to buying it all up but capped to an extent. This doesn't take into account things that can be done to improve the balance sheet that range from nil to large negative effects on costs to current shareholders.
Comparable to Dex One Corporation(DEXO), We have a competitor who trades at a market capitalization of $300 million, larger debt load, less room for improvement in headcount, and not much better performance in operating cash flow. With SuperMedia accounted for on simply two variables relative to DEXO, there lies a company with a huge risk reward imbalance.

Variant view:
Sales never stabilizes
Small and Medium business are not satisfied with products and services
EBITDA margins lower than expected on average.
Debt pay down and/or balance sheet improvement concept proven wrong.



Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.

Support my Page. Order from Stella&Dot Stylist Arrie Bernard

Support my Page. Order from Stella&Dot Stylist Arrie Bernard
Support my Page. Order from Stella&Dot Stylist Arrie Bernard