CZR: [OVER]VALUATION TECHNIQUES

Plenty of errors, omissions, and questionable valuations in the recent analyst reports.

 

 

With the expiration of the quite period, many analysts have published research on Caesar’s Entertainment.  Most of the reports will provide a thoughtful and detailed overview of CZR's current markets and future growth opportunities. However, even some of the reports with less than positive ratings contained some questionable modeling and valuation assumptions.  

 

Here are just a few:

  • Ignoring CZR’s material CODI obligations.  Page 14 of CZR’s 10k says it best:
    • “In connection with the debt that we reacquired in 2009 and 2010, we have deferred related CODI of $3.6 billion for tax purposes (net of Original Issue Discount (“OID”) interest expense, some of which must also be deferred to 2014 through 2018 under the ARRA). We are required to include one-fifth of the deferred CODI, net of deferred and regularly scheduled OID, in taxable income each year from 2014 through 2018. To the extent that our federal taxable income exceeds our available federal net operating loss carry forwards in those years, we will have a cash tax obligation. Our tax obligations related to CODI could be substantial and could materially and adversely affect our cash flows as a result of tax payments.”
  • Using the book value of debt vs. face value of debt will get analysts an incremental $2.86BN of “value” – more than enough to get to a lofty stock price target
    • Most of the discount to face comes from the Second-Priority Sr. Secured notes
    • From a purely academic stance, if you believe that CZR’s debt is impaired, it’s unlikely that there would be any equity value –since equity is a residual value by definition
    • If CZR experiences a V-shaped recovery, their debt will rally back to PAR and can also trade at a premium to PAR
  • Over-valuing the US online gaming option
    • Analyst don't like to highlight the fact that near term Federal legislation is looking less likely these days.  That said, most analysts would agree that under a State by State legalization structure, the potential market size is smaller and would take longer to materialize.  
    • To be clear, we agree that a legal US online poker market would present a huge opportunity for Caesar's. We also agree that given the strength of their WSOP brand and nationwide recognition they would likely garner a decent piece of the online pie. While their online operations in Europe are currently immaterial and are unlikely to become material in the intermediate future, the experience of operating legal online gaming does provide them an advantage over other US land based operators. That said with the probability of Federal legislation looking more cloudy than a few months ago we think that a deeper haircut to this option is appropriate.  
  • Bad assumptions surrounding Playtika
    • One analyst attributed all of Corporate and Other revenue reported in the 4th quarter to Playtika.  Roughly $20-22MM of that revenue had nothing to do with Playtika and reflected the run rate of revenues in that line item before Playtika was consolidated.  The other $46-48MM reported in the 4Q represents Playtika revenues.  However, that amount represents catch up accounting for 2 quarters, not just one.  We estimate that 4Q Playtika revenues were roughly $28-31MM.

SECTOR SPOTLIGHT | Live Q&A with Healthcare Analyst Tom Tobin Today at 2:30PM ET

Join us for this edition of Sector Spotlight with Healthcare analyst Tom Tobin and Healthcare Policy analyst Emily Evans.

read more

Ouchy!! Wall Street Consensus Hit By Epic Short Squeeze

In the latest example of what not to do with your portfolio, we have Wall Street consensus positioning...

read more

Cartoon of the Day: Bulls Leading the People

Investors rejoiced as centrist Emmanuel Macron edged out far-right Marine Le Pen in France's election day voting. European equities were up as much as 4.7% on the news.

read more

McCullough: ‘This Crazy Stat Drives Stock Market Bears Nuts’

If you’re short the stock market today, and your boss asks why is the Nasdaq at an all-time high, here’s the only honest answer: So far, Nasdaq company earnings are up 46% year-over-year.

read more

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