JCP: FCF Cushion


JCP is pulling one of its levers – i.e. monetizing the majority of its REIT portfolio – to get the cash they’ll need. Chances are they’ll need to do it again while Ron Johnson & Co. work to right-size the ship, but we’re not going to beat them up for monetizing an investment that’s up +30% over the past year. To be fair, it’s the smaller of the two with JCP’s real estate worth an estimated 7x-10x more, but notable in that JCP’s next step should it need additional cash will be to  monetize at least some portion of its real estate portfolio.

Here’s some context on the sale of JCP’s Simon holdings today:

Structural impact:

  1. The value of JCP’s REIT portfolio accounted for nearly 6% of overall EV at ~$380mm, now = ~1%
  2. JCP has a stake in 3 REITs listed below with SPG accounting for ~90% of entire portfolio
  3. They sold ~90% of that stake today (still own 205k units – had owned 2.2mm)
    • Proceeds of the deal of $248mm are at a 20% discount to market value of $311mm and = ~$1.13 in value/share
    • This will be modestly offset by SPG’s $1/share dividend that has generated $2mm in annual Pretax profit (less than $0.01 in EPS)

FCF impact:

  1. JCP guiding to $1bn in CFFO and $800mm in CapEx in 2012 = ~$200mm in FCF
  2. Over last 5yrs, JCP has generated less than $200mm in FCF in 4 of 5 years
  3. In 2011, JCP generated negative FCF of -$50mm
  4. This deal will provide a ~$250mm cushion. Keep in mind, when they report earnings in another 3-weeks they will have likely burned through ~$1Bn in free cash flow (nearly $700mm in Q1) - so they need it

What this means for JCP:

Realizing $1/share in value will likely offer some support to the stock over the immediate-term. But with the value of the operational retail business eroding in value, it’s worth revisiting the value of JCP’s primary asset in the event it too gets monetized.

With Cap rates in the high 7%s and taking into consideration the lower end of the average rent these locations typically command – in the $3.25-$4.00 rent/sq. ft. range, we think JCP’s real estate portfolio is worth $1.8-$2.1Bn in value or $7-$9 per share. This equates to 40%-50% of JCP current market value of $4.4Bn making this asset increasingly more relevant with the stock hovering around $20.

To be clear, this scenario would not be a positive event as it would suggest the need for additional capital inflow implying further erosion in the core retail business. But it does remain an option nonetheless given JCP owns ~40% of its current store base.


JCP: FCF Cushion - JCP REIT Inv Value


JCP: FCF Cushion - JCP REIT Value




Did the US Economy Just “Collapse”? "Worst Personal Spending Since 2009"?

This is a brief note written by Hedgeye U.S. Macro analyst Christian Drake on 4/28 dispelling media reporting that “US GDP collapses to 0.7%, the lowest number in three years with the worst personal spending since 2009.”

read more

7 Tweets Summing Up What You Need to Know About Today's GDP Report

"There's a tremendous opportunity to educate people in our profession on how GDP is stated and projected," Hedgeye CEO Keith McCullough wrote today. Here's everything you need to know about today's GDP report.

read more

Cartoon of the Day: Crash Test Bear

In the past six months, U.S. stock indices are up between +12% and +18%.

read more

GOLD: A Deep Dive on What’s Next with a Top Commodities Strategist

“If you saved in gold over the past 20 to 25 years rather than any currency anywhere in the world, gold has outperformed all these currencies,” says Stefan Wieler, Vice President of Goldmoney in this edition of Real Conversations.

read more

Exact Sciences Up +24% This Week... What's Next? | $EXAS

We remain long Exact Sciences in the Hedgeye Healthcare Position Monitor.

read more

Inside the Atlanta Fed's Flawed GDP Tracker

"The Atlanta Fed’s GDPNowcast model, while useful at amalgamating investor consensus on one singular GDP estimate for any given quarter, is certainly not the end-all-be-all of forecasting U.S. GDP," writes Hedgeye Senior Macro analyst Darius Dale.

read more

Cartoon of the Day: Acrophobia

"Most people who are making a ton of money right now are focused on growth companies seeing accelerations," Hedgeye CEO Keith McCullough wrote in today's Early Look. "That’s what happens in Quad 1."

read more

People's Bank of China Spins China’s Bad-Loan Data

PBoC Deputy Governor Yi says China's non-performing loan problem has “pretty much stabilized." "Yi is spinning. China’s bad-debt problem remains serious," write Benn Steil and Emma Smith, Council on Foreign Relations.

read more

UnderArmour: 'I Am Much More Bearish Than I Was 3 Hours Ago'

“The consumer has a short memory.” Yes, Plank actually said this," writes Hedgeye Retail analyst Brian McGough. "Last time I heard such arrogance was Ron Johnson."

read more

Buffalo Wild Wings: Complacency & Lack of Leadership (by Howard Penney)

"Buffalo Wild Wings has been plagued by complacency and a continued lack of adequate leadership," writes Hedgeye Restaurants analyst Howard Penney.

read more

Todd Jordan on Las Vegas Sands Earnings

"The quarter actually beat lowered expectations. Overall, the mass segment performed well although base mass lagging is a concern," writes Hedgeye Gaming, Lodging & Leisure analyst Todd Jordan on Las Vegas Sands.

read more

An Update on Defense Spending by Lt. Gen Emo Gardner

"Congress' FY17 omnibus appropriation will fully fund the Pentagon's original budget request plus $15B of its $30B supplemental request," writes Hedgeye Potomac Defense Policy analyst Lt. Gen Emerson "Emo" Gardner USMC Ret.

read more