ANOTHER BIG UPCOMING Q FOR MPEL

Word definitely getting out but analysts still need to raise estimates.

 

 

As we wrote about on December 16th, “A PREVIEW OF THE EARNINGS PREVIEW,” MPEL should post another huge, estimate-beating quarter.  Since our note, the stock is up 28% but given the low valuation and likely positive estimate revisions into the Q, there is likely more upside in the stock.  Despite the big move in the stock, MPEL still trades at under 7x 2013 EV/EBITDA.  While potential dilution is always a risk with this company, we are still below a stock price that would warrant concern of an equity deal.

 

We project $226MM of EBITDA for Q4, which is 11% above consensus.  Some of the ‘upside’ is due to better hold in the quarter but that’s no surprise.  While most investors have been focused on the potential slowdown in Macau’s business, we would point out that MPEL’s mass business has continued its momentum with over 60% YoY growth in Q4.

 

 

4Q Model Detail

We estimate that City of Dreams will report $713MM of net revenues and $179MM in EBITDA

  • Our net casino win projection is $683MM
    • VIP net win of $437MM
      • Assuming 15.5% direct play, we estimate $20.4BN of RC volume (a 33% YoY increase) and a hold rate of 3.04%
      • Assuming theoretical hold of 2.85%, EBITDA would be $14MM lower and net revenues would be $40MM lower
    • $209MM of mass win, up 66% YoY
    • $36MM of slot win
  • $30MM of net non-gaming revenue
    • $22MM of room revenue
    • $19MM of F&B revenue
    • $25MM of retail, entertainment and other revenue
    • $37MM of promotional allowances or 55% of gross non-gaming revenue
  • $434MM of variable operating expenses
    • $338MM of taxes
    • $84MM of gaming promoter commissions in addition to the rebate rate of 90bps (we assume an all-in commission rate of 1.31% or 43% on a rev share basis)
  • $32MM of non-gaming expenses
  • $67MM of fixed operating expenses compared to $66MM in 3Q

We project $271MM of net revenues and $56MM in EBITDA for Altira

  • We estimate net casino win $262MM
    • VIP net win of $236MM
      • $11.9BN of RC volume (a 4% YoY increase) and a hold rate of 2.94%
      • Assuming theoretical hold of 2.85%, we estimate that EBITDA would be $5MM lower and that net revenues would be $11MM lower
    • $26MM of mass win, up 33% YoY
  • $9MM of net non-gaming revenue
  • $188MM of variable operating expenses
    • $147MM of taxes
    • $37MM of gaming promoter commissions in addition to the rebate rate of 96bps (we assume an all-in commission rate of 1.27% or 43% on a rev share basis)
  • $3MM of non-gaming expenses
  • $24MM of fixed operating expenses in-line with 3Q

Other stuff:

  • Mocha slots revenue and EBITDA of $32MM and $9MM, respectively
  • D&A: $96MM
  • Interest expense: $29MM
  • Corporate expense: $19MM

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

McCullough: ‘My 1-Minute Summary of My Institutional Meetings in NYC Yesterday’

What are even some of the smartest investors in the world missing right now?

read more

Cartoon of the Day: Political Portfolio Positioning

Leave your politics out of your portfolio.

read more

Jim Rickards Answers the Hedgeye 21

Bestselling author Jim Rickards says if he could be any animal he’d be a T-Rex. He also loves bonds and hates equities. Check out all of his answers to the Hedgeye 21.

read more

Amazon's New 'Big Idea': Ignore It At Your Own Peril

"We all see another ‘big idea’ out of Amazon (or the press making one up) just about every day," writes Retail Sector Head Brian McGough. "But whatever you do, DON’T ignore this one!"

read more