Category Archives: Investing Ideas

Clearly wrong

Back at the end of July, in this post on artificial intelligence (AI), I highlighted a few technology stocks related to AI that may be worth looking at in a market downturn. I named Nvidia (NVDA), Google/Alphabet (GOOG) and Baidu (BIDU). Well, I followed through on two of these calls at the end of October and bought into GOOGL and NVDA. I am just still too nervous about investing in a Chinese firm like BIDU given the geopolitical and trade tensions. I am reasonably happy about the GOOGL trade but after their awful results last night I quickly got out of NVDA this morning, taking a 17% hit.

Last quarter CEO Jensen Huang said the following:

A lot of gamers at night, they could — while they’re sleeping, they could do some mining. And so, do they buy it for mining or did they buy it for gaming, it’s kind of hard to say. And some miners were unable to buy our OEM products, and so they jumped on to the market to buy it from retail, and that probably happened a great deal as well. And that all happened in the last — the previous several quarters, probably starting from late Q3, Q4, Q1, and very little last quarter, and we’re projecting no crypto-mining going forward.

Last night, they guided their Q4 gaming revenue down sequentially by a massive $600 million, about a third, to clear inventory of their mid-range Pascal GPU chips and warned that the crypto hangover could take a few quarters to clear. CEO Jensen Huang said “we were surprised, obviously. I mean, we’re surprised by it, as anybody else. The crypto hangover lasted longer than we expected.” That was some surprise!!

All the bull analyst calls on NVDA have been shown up badly here. Goldman Sachs, who only recently put the stock on their high conviction list, quickly withdrew them from the list with the comment that they were “clearly wrong”! My back of the envelop calculations suggest that the 2019 and 2020 consensus EPS estimates of $7.00 and $8.00 pre-last night’s Q3 results could be impacted down by 15% and 20% respectively. Many analysts are only taking their price targets down to the mid to low $200’s. With the stock now trading around the $160s, I could see it going lower, possibly into the $120’s if this horrible market continues. And that’s why I just admitted defeat and got out.

All bad trades, like this NVDA one, teach you something. For me, its don’t get catch up in the hype about a strong secular trend like AI, particularly as we are clearly in a late market cycle. NVDA is a remarkable firm and its positioning in non-gaming markets like data-centres and auto as well as the potential of its new Turing gaming chips mean that it could well be a star of the future. But I really don’t understand the semi-conductor market and investing in a market you really don’t understand means you have to be extremely careful. Risk management and sizing of positions is critical. So, don’t get caught up in hype (here is an outrageous example of AI hype on Micron).

Strangely, I find it a physiological relief to sell a losing position: it means I don’t have to be reminded of the mistake every time I look at my portfolio and I can be more unemotional about ever considering re-entering a stock. I don’t think I will have to consider NVDA again for several quarters!

Lesson learned. Be careful out there.

CTL: Pain before gain?

Before I unleash my musings on the latest Centurylink (CTL) results, building on this recent CTL post, I will touch on some industry trends and some CTL specific items that are relevant in my opinion. As regular readers will know, the increased use of artificial intelligence (AI) by businesses, particularly in business processes, is an area that fascinates me (as per this post). How such process improvements will change a capital- and labour-intensive sector such as telecom (as per this post) is one of the reasons I see such potential for CTL.

Whilst reading some recent articles on digital developments (such as this and this and this), I cannot but be struck by the expanded networking needs of this future. All this vast amount of new data will have to be crunched by machines, likely in data centres, and updated constantly by real time data from the field. Networks in this era (see this post on 5G) will need to be highly efficient, fluid and scalable, and have a deep reach. Very different from the fixed cost dumb pipe telecoms of old!

CTL have outlined their ambition to be such a network provider and are undertaking a digital transformation programme of their business to achieve that goal. CEO Jeff Storey has gone as far as saying that CTL “is not a telecom company, but that we are a technology company”. Time will tell on that one!

Today, industry trends from business telecom revenues (i.e. enterprises from SME to global giants plus wholesale business) are flat to declining, as highlighted in this post. Deciphering recent trends has not been made any easier by the introduction of the new revenue recognition accounting standard ASC606. Where possible, the updated graph below shows revenues under the new standard from Q1 2018.

click to enlarge

This data shows an estimated annual decline in overall annual revenues for 2018 of 1.5%, compared to 1.2% in 2017 and 2% for each of the preceding 2 years. Over the past 8 quarters, that’s about a 33-basis point sequential quarterly drop on average. Different firms are showing differing impacts from the accounting change on their business revenue. Comcast showed a 6.5% jump in Q1 2018 before returning to trend whilst AT&T showed a 4% drop in Q1 2018 before returning to more normal quarterly changes. Rather than trying to dismantle the impact of the accounting change, its easier to simply accept the change as its obvious the underlying trends remain, as the bottom graph above illustrates. Whilst accepting these 5 firms do not make up all the US, let alone the global, telecom market, some interesting statistics from this data are shown below.

click to enlarge

Although the accounting change has likely skewed figures in the short term, the exhibit above shows that AT&T is losing market share whilst the cable firms are growing their business revenues albeit from lower bases than the big players. Verizon and the new CTL have performed slightly below market trends (i.e. 50 basis point average quarterly sequential declines versus overall at 33 basis points).

Before I get onto CTL’s Q3 results, this article from Light Reading illustrates some of the changes underway at the firm to transform its business. The changes are centred around 4 themes – increasing network visibility, delivering business-owned automation, encouraging a lean mindset, and skills transformation.

On network viability, CTL is layering federation tools on top of its existing systems. Federated architecture (FA) is a pattern in enterprise architecture that allows interoperability and information sharing between semi-autonomous de-centrally organized lines of business, information technology systems and applications. The initial phase of this federation was with customer and sales systems such as those used for quoting, order entry, order status, inventory management and ticketing. The goal is to move towards a common sales ecosystem and standard portals that automate customer’s journeys from order to activation and beyond. A common narrative of CTL’s transformation is to give customers the tools to manage their networking capabilities like they do using the cloud. This is more of a network as a service or network on demand that CTL say is the future for telecom providers. This interview with the newly appointed CTO of CTL gives further insight into what the firm is doing in this on demand area, including changes underway to meet the increased SD-WAN demand and the upcoming deluge of data in the 5G era.

Business owned automation is allowing different business units to own their own automation projects, whilst been supported by centralised centres of excellence in areas such as robotic process automation (RPA), digital collaboration, mobility and analytics. Training is provided by the centralised units. Empowering the business units encourages a key cultural change in adopting a lean mindset across the firm. Ensuring that people in the firm are retrained and motivated is a core part of CTL’s plans as change only comes from within and as the firm continues to downsize (they have already reduced headcount by 12%) its important that staff morale and skills transformation is a focus as the business changes.

So, moving on to CTL’s Q3 results. The market has not reacted well to the Q on Q drop of 3.6% in revenues, with weakness seen across all business segments, and the stock is trading down around $19 as a result. The trends highlighted above have been exasperated by CTL dropping or renegotiating lower margin business such as contracts involving customer premises equipment (so called CPE). Of the $80 million quarterly revenue drop (under ASC606) in Q3, $30 million was attributed to the culling of low margin business. The remaining $50 million drop is about twice the average drop in recent times, thereby raising analyst concerns about an increase in trend revenue declines.

However, there are two points to note here. Firstly, using revenue figures before the application of ASC606, the net drop was more in line at $37 million (i.e. $67-$30) and comparable with the Q2 non-ASC606 drop of $40 million. Secondly, and more importantly, the trend is lumpy and given CTL’s transformation focus, it makes total sense to me for CTL to cull low margin non-network centric revenues. Management were explicit in stating their intention “to focus on the network-centric things” and that this business is “distracting our organization and it’s not giving us anything, so we’ll stop it”. To me, that demonstrates confidence in the direction of the business. As Storey emphasised, when referring to culling low margin business, “we manage this business for free cash flow, free cash flow per share, these are good things to be doing”.

Analysts concern that cutting expenses longer term cannot be a sustainable business plan without revenue growth at some point is certainly valid (and is one of the key risks with CTL). Indeed, I estimate that there is about $900 million and $500 million of quarterly legacy business and consumer revenues respectively (about 15% and 10% of total quarterly revenues) that could fall off at an accelerated pace as CTL refocuses the business over the medium term. CTL’s return to top line growth could be several years off yet. More on this later.

Another area of concern from analysts was the fact that CTL will spend approx. $500 million less on capex in 2018 compared to original projections (with levels projected to return to a more normal 16% of revenues for 2019 and beyond). This could be interrupted as a desire not to invest in the business to inflate free cash-flow, never a good sign for any company. However, again management explained this as a desire to refocus capital spending away from items like copper upgrades and towards strategic areas. They cited the approval to bring on-net another 7,000 to 8,000 buildings and the use of strategic targeting of capex (using AI) across consumer and business geographies to maximise returns in urban areas where 5G infrastructure will be needed in the future. Again, a more disciplined approach to capex makes total sense to me and demonstrates the discipline this management team is imposing on the business.

What seems to have been missed in the reaction to Q3 results is the extraordinary progress they have made on margin improvements. The EBITDA margin again grew to 39.3% with the projected operational synergies of $850 million now targeted to be achieved by year end. Management are keen to move the focus from integration to digital transformation from 2019. Achieving the targeted operational synergies so soon, particularly when we know that network expense synergies do not come through until 2 to 3 years after a merger, is an amazing achievement. It also highlights that their projected cost synergies of $850 million were way way under-baked. As I highlighted in this recent CTL post, I suspected this under-baking was to protect against the risk of any further acceleration in the underling margin erosion at the old CTL business as legacy business declined.

CTL’s discipline in extracting costs, as seen by actions such as the (painful) 12% headcount reduction, is central to my confidence in CTL’s management achieving their strategic aims. I do not believe that a further $250 million and $200 million of cost synergies in 2019 and 2020 respectfully through further synergies, network grooming efforts and the digital transformation initiative is unreasonable. That would bring overall cost synergies to $1.3 billion, a level consistent to what LVLT achieved in the TWTC merger.

So, given the likelihood of an increased purposeful erosion in low margin legacy business over the next several years combined with a higher level of cost extraction, I have recalculated my base and pessimistic scenarios from my previous post.

My base scenario, as per the graph below, shows annual revenues effectively flatlining over the next 3 years (2019 to 2021) around $23.3 to $23.6 billion before returning to modest top-line growth thereafter (i.e. between 1% and 1.5% annual growth) with an EBITDA margin of 42% achieved by the end of 2021 and maintained thereafter. This revenue profile mirrors that of previous LVLT mergers, albeit a longer period of flatlining revenues due to the amount of old legacy CTL to burn off. Capex is assumed at 16% of revenue from 2019 onwards. My projections also include further interest rate increases in 2019 and 2020 (as a reminder every 25-basis point change in interest rate results in an 8.5 basis point change in CTL’s blended rate). The current dividend rate is maintained throughout with FCF coverage ratio reducing from the low 70’s in 2019 to around 60% by the end of 2021. My DCF valuation for CTL under these base projections is $23 per share. That’s about 20% above its current level around $19 plus a 11% dividend yield.

click to enlarge

My pessimistic scenario, as per the graph below, assumes that the hoped-for revival of CTL into an on-demand service provider in the 5G age does not result in revenue growth after the legacy business has eroded for whatever reason (other technological advances over the need for a deep fiber network optic been the most likely). Annual revenue continues to decline to below $22 billion by 2021 and does not get above that level again until 2025. Although this scenario would be extreme, its not unknown in the telecom industry for future jumps in data traffic to result in falling revenues (eh, remember the telecom winter!). EBITDA margin levels get to 41% by the end of 2021 and slowly rise to 41.5% thereafter on further cost cutting. Capex and interest rate assumptions are as per the base scenario.

click to enlarge

In the pessimistic scenario the dividend level of $2.16 per share must be cut by 50% from 2020 to reflect the new reality and to deleverage the balance sheet. Although the share price would likely suffer greatly in such a scenario, my DCF valuation is $14 per share, 26% below the current $19 share price, not forgetting the reduced dividend yield after the 50% cut.

As per my previous post on CTL, I see little point in contemplating an optimistic scenario until such time as revenue trends are clearer. A buy-out at a juicy premium is the most likely upside case.

Consideration should be given in any projections over the medium term on the impact and timing of the next recession which is certain to happen over the 2019 to 2025 period. Jeff Storey has argued in the past that recession is good for firms like CTL as enterprises look to save money through switching from legacy services to more efficient on demand services. Although there is an element of truth to this argument, the next recession will likely put further pressures on CTL’s top-line (alternatively, an outbreak of inflation may help pricing pressures!!). Higher interest rates and lower multiples are a risk to the valuation of firms like CTL and the uncertainty over the future macro-economic environment make CTL a risky investment. Notwithstanding the inevitability of a recession at some time, I do feel that the revenue projections above are already conservative given the explosion in network demand that is likely over the next decade, although increased signs of recession in late 2019 or 2020 would temper my risk appetite on CTL.

To me, one of the biggest risks to CTL is the CEO’s health. Given Sunit Patel has left for T-Mobile (who I hope may be a potential buyer of CTL after they get the Sprint deal embedded and/or abandoned) and the new CFO will take some time to get accepted in the role, any potential for CTL not to have Jeff Storey at the helm over the next 2 years would be very damaging. Identifying and publicly promoting a successor to Jeff Storey is something the Board should be actively considering in their contingency planning.

For now, though, I am reasonably comfortable with the risk reward profile on CTL here, absent any significant slow down in the US economy.

Peak iPhone

This will be a very interesting week on the stock market, not least the US mid-terms and the ongoing US/China trade saga, which will likely determine the short-term direction of the market. Apple (AAPL) reported last week and another stellar report was hoped for to calm technology weakness. Instead of a stellar report the market got weak Q1 guidance and the news that AAPL would drop detailed product reporting for their FY2019. Given that there is a massive industry dedicated to examining iPhone trends, the lack of specific numbers being disclosed has caused consternation amongst commentators.

It has been about a year since I last posted on AAPL (here) when it traded around $170. Of course, it has since traded up to a high of $230 before falling back to just above $200 currently. There is no doubt that the smartphone market is saturated with IDC estimating global smartphone shipments falling in Q3 by 6% to 355 million unit. In this environment, it makes sense to me for AAPL to focus on higher value smartphones and to extracting increased fees from services on their installed base. Extrapolating on the iPhone installed base analysis from my last post, I estimate that the iPhone installed base will peak around 650 units based upon iPhone unit sales fall to 200 million and 190 million in FY2019 and FY2020 respectively from 218/217 million in FY2018/2017. The active installed base, excluding non-core users, peaks around 570 million. My projections are shown below.

click to enlarge

I have also assumed that the ASP for FY2019 and FY2020 increases to $819 and $847 respectively from $759 in FY2018. I further assumed that service revenue increases as a percentage of total revenue to 18% for FY2020 from 14% in FY2018. I suspect this may be too light given AAPL’s decision to move its reporting focus away from products to services. Although AAPL’s net cash pile is slowly dwindling (approx. $120 billion at end September from $170 billion at the end of December 2017), I think a more focused move by AAPL into the home and content to take on Netflix and Amazon will be a feature of the next few years (bring on the NFLX rumours, again!). My resulting quarterly revenue estimates into FY2020 are shown below.

click to enlarge

As you can see, these estimates do show overall revenue moderating with revenue for FY2019 and FY2020 at $270 billion and $273 billion respectively from $266 billion in FY2018. My diluted EPS estimates, assuming the same trend of share buy-backs, for FY2019 and FY2020 are $13.30 and $14.80, representing EPS growth of 12% and 11% respectively. These EPS estimates are consistent with current consensus. At a share price of $200, the forward PE would be 15 and 13.5 for FY2019 and FY2020 respectively.

My usual forward PE excluding cash graph, at an AAPL stock price of $200, is below. If AAPL were to return to its historical average multiple since 2009 of 9, then AAPL’s stock could fall back to $160 or below if the market gets really spooked about peak iPhone.

click to enlarge

The question therefore is how the market is going to react to AAPL’s attempt to move the focus from its hardware results and more towards its service business from its massive and loyal installed base. Changing the market’s obsession from iPhone sales will be no easy task. AAPL is an emotive stock, not only because of its products but for its incredible historical value creation. It is the one stock that I have always regretted selling any of. I do not think now is the time to sell AAPL but I will wait for the stock price to settle, particularly in the current volatility, to consider buying more. A fall towards $170 would be too tempting to ignore for this wonderful firm. Mr Buffet and the firm’s own buy-back programme make such a fall unlikely in my view but one can only hope!

Hindering the Hothouse

It’s been over a year since I posted on climate issues (last post here after Trump’s withdrawal from the Paris Agreement). A recent study by a group of scientists warned that even if the carbon emission reductions called for in the Paris Agreement are met, there is a risk of Earth entering “Hothouse Earth” conditions. A “Hothouse Earth” climate will in the long term stabilize at a global average of 4-5°C higher than pre-industrial temperatures with sea level 10-60 m higher than today according to the scientists.

Human emissions of greenhouse gas are not the sole determinant of temperature on Earth. Our study suggests that human-induced global warming of 2°C may trigger other Earth system processes, often called “feedbacks”, that can drive further warming – even if we stop emitting greenhouse gases,” says lead author Will Steffen from the Australian National University and Stockholm Resilience Centre, adding that “avoiding this scenario requires a redirection of human actions from exploitation to stewardship of the Earth system”.

The best-selling author of “Sapiens” and “Homo Deus”, Yuval Noah Harari, makes the observation that “the hand of the market is blind as well as invisible, and left to its own devices, it may fail to do anything at all about the threat of global warming or the dangerous potential of artificial intelligence”. This is one of the themes he returns vigorously to in his new book “21 Lessons for the 21st Century”, a collection of previously published essays.

It is therefore heartening to see such an influential and intelligent financial professional as Jeremy Grantham of GMO pushing the issue as an important one for investors to consider in our daily activities. This talk from Grantham and the accommodating presentation are well worth spending some time on. His arguments are articulated further in this August GMO white paper, The Race of Our Lives Revisited, an update on his 2013 paper.

Grantham states that “the truth is we’ve wasted 40 or 50 years since the basic fact about manmade serious climate damage became known” and “we’re moving so slowly that by the time we’ve fully decarbonized our economy, the world will have heated up by 2.5ºC to 3ºC, and a great deal of damage will have been done”.

click to enlarge

Grantham highlights the declining costs of alternative energy like solar and wind and the advances made in battery costs. Notwithstanding these advances, progress is too slow, as the graphs below show.

click to enlarge

click to enlarge

Depressingly Grantham concludes that “in all probability we will reach our 2ºC target by 2050, and we will be fighting tooth and nail – with any luck, with carbon taxes and an improved attitude – to keep it below 3ºC by 2100”. Compounding the climate issue is continued population growth, declining agricultural productivity and increased soil erosion.

Like Harari, Grantham argues that “the greatest deficiency of capitalism is its complete inability to deal with any of these things that we are talking about even though it can handle the millions of more mundane factors that go into producing a workable economy, far better than planned economies”. Grantham makes a passionate argument for investors to divest themselves of negative climate impact firms, such as the oil producers, and to do more in our personal lives to promote green changes, like buying electric cars.

In the absence of real political leadership in our world, which looks likely to continue for some years yet as the populist and nationalistic political dead end we are currently travelling on plays out, voting with our actions seems the only thing we can do. As Grantham concludes, we all need to “get to it”.

CenturyLink levelled

It’s been over 6 months since I last posted on the upcoming merger of Level 3 (LVLT) and Centurylink (CTL). Since then, LVLT’s CEO Jeff Storey has been named COO of the combined entity and CEO from January 2019, after a gentle push from activist investor Keith Meister of Corvex Management (here is an article on their latest position), effectively meaning the merger is an operational LVLT takeover of CTL. In June, CTL also got hit by a lawsuit from an ex-employer alleging a high-pressure sales culture which ripped customers off (an avalanche of class action suits followed). And, potentially more damaging, the recent results of CTL continue to point to deteriorating trends in the legacy part of their business and lackluster growth on the strategic part of the business. CTL missed their quarterly estimates again in the most recent quarter, the third miss in a row.

Picking up on my recent telecom industry post, the sector will struggle in the short term to find top line growth before the full impact of new “digital lifestyle” opportunities emerge. The figures below for enterprise, including public sector, and wholesale revenues for some of the biggest US players (which have been adjusted judgmentally for items such as the impact of the XO acquisition on Verizon’s revenues and the ever-changing classifications and reclassifications that telecom’s love) illustrate the current struggle in getting newer IP enabled services to fully compensate for declining legacy revenues.

click to enlarge

These figures imply average quarterly declines since 2014 of -0.3% and -1.2% for enterprise and wholesale business respectively. However, the trend has been getting worse. The average quarterly change was 0.2% and -1.1% for enterprise and wholesale business respectively from 2014 to 2015. Since 2016, the average quarterly change is -0.9% and -1.3% for enterprise and wholesale respectively. Not exactly a cheery trend when contemplating the prospects of a merged CTL/LVLT!

As can be seen below, the share price of LVLT and deal implied price have converged, particularly as CTL’s dividends get paid, albeit with a sharply downward bias in recent weeks over worries about dividend sustainability, valuation, sector trends, lawsuits and uncertainty over the closing date of the merger (a delay by California, the last State approval needed, may mean the end of September deadline is missed).

click to enlarge

My estimates for a standalone LVLT compared to analyst figures and those presented by LVLT management in the S4 (figures presented for merger negotiations are generally on the optimistic side) are below. Even factoring in higher interest rates (about 40% of LVLT’s debt is floating) over the coming years, I am comfortable with a standalone share price around the current mid-50’s, in the unlikely event the merger falls apart.

click to enlarge

To recap on my confidence in the ability of LVLT’s current management team to deliver, the results of the last merger between LVLT and TWTC show that management delivered a 40% uplift in the amount of free cashflow (e.g. EBITDA less capex) on flat revenues from 2014 to 2017 (e.g. combined FCF of both entities in the year prior to the merger to actual H1 results and my estimates for H2 2017). Some of my many previous posts on LVLT are here, here and here. Such a repeat in FCF in the CLT/LVLT merger is not a realistic expectation given the larger scale and different business mix, as the analysis below illustrates. Of course, the flat revenues over the past 3 years is a key concern (but worthy of praise given the industry trends highlighted above) and one of the catalysts for the CLT deal. Also, the health of designate CEO Jeff Storey may also be a factor over the next few years given his heart issues a few year ago.

My knowledge of CTL’s business is not as deep as that of LVLT’s and my confidence in their prospects on a standalone basis is nowhere near as lofty. My projections, split over a conservative base scenario and a more conservative low business scenario, can be seen below. My projections are primarily based upon the more recent trends in their business lines across their legacy and strategic enterprise and consumer businesses. The vast variance in my estimates, based upon recent trends, and those presented by management in the S4 (again, acknowledging that these are generally optimistic) illustrates why the market has lost such confidence in the outgoing management team at CTL, in my opinion.

click to enlarge

In terms of trying to model the merged CTL/LVLT, I have assumed the deal closes by the end of 2017 with 2018 being the first year of the merged entity. I have made a number of judgmental adjustments in my model, including assuming some loss of revenue due to the merger and cost reductions above published target synergies (e.g. $1 billion of operating synergies by end 2020 and $150 million of capex synergies by end 2019, higher than the announced target savings of $850 million and $125 million for opex and capex respectively). I have taken analyst estimates as an optimistic case (in CTL’s case I have taken their EBITDA estimates but still can’t get anywhere near their revenue figures) and called it the high scenario. My two projections above are used for the base and low scenarios. The resulting operating metrics for each scenario is shown below.

click to enlarge

The high scenario shows revenues flat-lining slightly above $24 billion for 2018 and 2019 with top-line growth returning in 2020 (YoY above 2.5%). EBITDA margins hit 40% by 2019 and remain stable around 40% thereafter. Capex is assumed to hit 15.5% of revenues by 2019 and remain at that percentage thereafter. This scenario assumes that management will be able to generate an approximate 30% uplift in the amount of free cashflow (e.g. EBITDA less capex) from 2017 (e.g. combined FCF of both entities in the year prior to the merger) to FY 2020.

click to enlarge

The base scenario shows revenues flat-lining around $23.5 billion for 2018 through 2020 with top-line growth returning in 2021 (YoY just below 2%). EBITDA margins hit 40% by 2019 and slowly trend down toward 39% thereafter. Capex is again assumed to hit 15.5% of revenues by 2019 and remain at that percentage thereafter. This scenario assumes that management will be able to generate an approximate 22% uplift in the amount of free cashflow (e.g. EBITDA less capex) from 2017 (e.g. combined FCF of both entities in the year prior to the merger) to FY 2020.

click to enlarge

The low scenario shows revenues around $23.5 billion for 2018 and drifting down to $23 billion before slowly hitting $23.5 billion again by 2022. Thereafter revenue growth builds slowly from 1.5% to 2.5% by 2027. EBITDA margins hit 39.5% by 2019 and slowly trend down toward 38.5% thereafter. Capex is again assumed to hit 15.5% of revenues by 2019 and remain at that percentage thereafter. This scenario assumes that management will be able to generate an approximate 18% uplift in the amount of free cashflow (e.g. EBITDA less capex) from 2017 (e.g. combined FCF of both entities in the year prior to the merger) to FY 2020.

I also assume the merged entity will carry $38 billion of debt from the offset (resulting from merger expenses, the cash payout to LVLT shareholders, and existing debts from both firms, after factoring any proceeds from recent CTL divestitures). I estimate that only 30% of this debt load is subject to a floating rate. In all scenarios, I assume the LIBOR rate linked to the floating rate increases incrementally by 275 basis points over the next 3 years (the current 12 month US rate is about 175 basis points). With a net debt to EBITDA ratio of approximately 3.8 at the end of 2018 across all scenarios, I believe that getting that ratio below 3 within 4 years by 2021, at the latest, will be a primary objective of the new management team. That would only be prudent in my view given the likely tightening monetary environment over the next few years which will punish valuations of corporates with high debt levels. Also, management will want to remain flexible if higher capex is needed to compete in new technologies for the IoT and digital lifestyle era (see recent sector post). I haven’t factored in an upside from LVLT’s CFO Sunit Patel proven ability to actively manage debt rates and maturities (his ability is highlighted by the fact that LVLT’s fixed debt costs 5.5% compared to CTL’s admittingly much larger fixed debt costing 6.8%)

That leads to the thorny question of the sustainability of the annual dividend of $2.16 per share (particularly given that share count will double, amounting to $2.3 billion per year). Under the high scenario, maintaining the current dividend and getting the net debt multiple below 3 by 2021 is doable if a little tight (primarily due to the cashflow benefits of LVLT’s NOLs). For both of the base and low scenarios maintaining the current dividend level is not realistic in my view, with a cut in the dividend to $1.30 and $1.00 needed in each scenario respectively (a 40% and a 55% cut). The current dividend yield on CTL is over 10%. Each of the cuts above would reduce that yield to approximately 6% and 5% for the base and low scenarios respectively based upon the current share price. Addressing the uncertainty over the dividend should be one of the priorities of the new management (and may even result in Jeff Storey’s move to the CEO position ahead of the planned January 2019 date).

Finally, before I reveal my per share valuations, I haven’t given any consideration to the financial impact of the current legal cases on alleged aggressive sales tactics as the level of current detail makes any such estimate impossible. Some of the class action cases claim anything from $600 million to $12 billion but these claims are always bloated and the eventual settlement figure, if there even is one, are often for a lot less than that claimed. Nor have I considered the potential impact of a spin-off of the consumer business (that’s for another time!).

So, based upon the analysis outlined in this post and using a discount rate of 8.5%, my valuation estimates for each of the three scenarios are below.

click to enlarge

The market’s current valuation of CTL around $20 indicates scenario 3 as the current expectation. This emphasizes the need to address the uncertainty over future dividend levels and the validity of the legal cases. Uncertainty over the closing date of the deal is overblown, in my view, and a few months of delay will not prove material. I do think the current valuation is harsh, given the potential upsides from the deal and longer-term industry trends. Interestingly, my base scenario valuation of £31 is not too far off the value of $34.75 by BofA Merrill Lynch and Morgan Stanley in the S4 (see this post on the S4). The base scenario is the one I would have the most confidence in, based upon my current knowledge, rather than the high scenario of $43 which does look too optimistic to me given current market trends.

I was never going to reinvest the cash component of the deal for LVLT shareholders given my current reservations about market valuations and move to cash across my portfolio. The analysis presented in this post indicates to me that the CTL shares due from the deal for LVLT shareholders are worth holding from a valuation perspective. For now.

For new investors, I’d wait to see how some of the uncertainties play out, particularly the dividend issue.