Investors may be better off creating their own CZR at only 10x EBITDA.



Over 14x 2011 EV/EBITDA seems exorbitant to us, bordering on highway robbery.  We decided to try and recreate CZR through public securities.  While not perfect, we think a combination of BYD, MGM, PENN, and short a little Wynn Macau reasonably replicates the CZR portfolio.  By our math, we can do this at a 10x EV/EBITDA multiple, a 30% discount to the 14x implied by the midpoint of the CZR $15-17 offering range.


The CZR bulls will say that you can’t recreate the Harrah’s Total Rewards system and there is brand equity with World Series of Poker.  However, PENN has huge growth in Ohio which isn’t reflected in its 2011 valuation. Moreover, BYD has significant land holdings on the Strip which do not currently contribute to EBITDA. Finally, MGM has international brand development and management opportunities, again not included in its EV/EBITDA valuation.


Let’s not forget CZR’s industry leading leverage of 11.5x.  While MGM is in the ballpark, BYD is “only” at 6x leverage and PENN maintains just 3.5x leverage.  Is Gary Loveman, Total Rewards, and the hope of near-term internet gaming enough to justify a 4x EBITDA turn valuation differential?  We would argue definitively no.

Who's Right? The Stock Market or the Bond Market?

"As I see it, bonds look like they have further to fall, while stocks look tenuous at these levels," writes Peter Atwater, founder of Financial Insyghts.

read more

Poll of the Day: If You Could Have Lunch with One Fed Chair...

What do you think? Cast your vote. Let us know.

read more

Are Millennials Actually Lazy, Narcissists? An Interview with Neil Howe (Part 2)

An interview with Neil Howe on why Boomers and Xers get it all wrong.

read more

6 Charts: The French Election, Nasdaq All-Time Highs & An Earnings Scorecard

We've been telling investors for some time that global growth is picking up, get long stocks.

read more

Another French Revolution?

"Don't be complacent," writes Hedgeye Managing Director Neil Howe. "Tectonic shifts are underway in France. Is there the prospect of the new Sixth Republic? C'est vraiment possible."

read more

Cartoon of the Day: The Trend is Your Friend

"All of the key trending macro data suggests the U.S. economy is accelerating," Hedgeye CEO Keith McCullough says.

read more

A Sneak Peek At Hedgeye's 2017 GDP Estimates

Here's an inside look at our GDP estimates versus Wall Street consensus.

read more

Cartoon of the Day: Green Thumb

So far, 64 of 498 companies in the S&P 500 have reported aggregate sales and earnings growth of 6.1% and 16.8% respectively.

read more

Europe's Battles Against Apple, Google, Innovation & Jobs

"“I am very concerned the E.U. maintains a battle against the American giants while doing everything possible to sustain so-called national champions," writes economist Daniel Lacalle. "Attacking innovation doesn’t create jobs.”

read more

An Open Letter to Pandora Management...

"Please stop leaking information to the press," writes Hedgeye Internet & Media analyst Hesham Shaaban. "You are getting in your own way, and blowing up your shareholders in the process."

read more

A 'Toxic Cocktail' Brewing for A Best Idea Short

The first quarter earnings pre-announcement today is not the end of the story for Mednax (MD). Rising labor costs and slowing volume is a toxic cocktail...

read more

Energy Stocks: Time to Buy? Here's What You Need to Know

If you're heavily-invested in Energy stocks it's been a heck of a year. Energy is the worst-performing sector in the S&P 500 year-to-date and value investors are now hunting for bargains in the oil patch. Before you buy, here's what you need to know.

read more