RE-VALUING ASCA

PENN’s transaction has implications for most gamers – all positive – but none potentially more significant than for ASCA.

 

 

Obviously from our comments today, we think ASCA is the most likely pursuer of PENN’s real estate strategy.  In fact, we think it is actually likely – only the timing is uncertain.  Even if it’s not for two years – following the opening of Mojito Point in Lake Charles – the market is right for ascribing value now.  While the stock is already up 16% today, we don’t think the market has gone far enough today.  We project total company value at $49 to $70 with a $59 midpoint in two years.  Discounted, the midpoint value is still $47.  And that’s with EBITDA/EPS projections below Street consensus.

 

Why does it make sense for ASCA?  While leverage is not necessarily low, ASCA generates a huge amount of free cash flow.  The balance sheet is in good shape.  ASCA owns a lot of real estate.  The only development is Mojito Point in Lake Charles which will open in 2014.  That is probably the only real hold up and the reason why we are projecting a 2 year timeline of consummation.  ASCA’s management team is up there with PENN as the two most focused on creating shareholder value and they are great operators.  Leverage, while somewhat high at 5.5x will drop considerably following the opening of Mojito Point.

 

Even if ASCA decides against this strategy, investors should and will likely focus on free cash flow rather than EV/EBITDA following the PENN announcement.  This bodes well for ASCA’s valuation.  Even after the big move today, the FCF yield for 2013 is still 18%.  The stock could support a yield that is half that in our opinion.  So without a transaction (and our $47 valuation), ASCA could still be worth $35-40 with the re-value.  We're not ready to go quite that high but the theoretical case can be made.  Stay tuned.

 

 

RE-VALUATION DETAILS

 

Assuming a structure similar to PENN’s OPCO/PROPCO design, we came up with a value of $49-70/share off of our 2015 projections.

  • Big picture assumptions
    • ASCA has assets that will meet REIT requirements for a tax-free spin
    • Ability to obtain an IRS ruling and get approval from all the jurisdictions in which they operate in
  • ASCA 2015 forecast
    • $1.5BN of net revenue
    • $504MM of property-level EBITDA
    • $446MM of Adjusted property-level EBITDA
    • Net debt of $1.9BN
    • 34MM shares outstanding
  • ASCA PROPCO REIT
    • Adjusted EBITDA of $225MM
    • 5.5x leverage or total debt of $1.24BN at a cost of 6.5%
    • $15MM of overhead and other expenses
    • AFFO:  $130MM
    • 90% payout ratio gets you a dividend of $3.46
    • Similar to PENN, we think ASCA should be valued at a 7-9% yield or a 12x implied 2015 EV/EBITDA multiple ($38-$49/share). 
  • ASCA OPCO
    • Adjusted EBITDA of $221MM
    • Remaining debt at OPCO of $760MM or 3.4x leverage at a cost of 6.5%
    • Maintenance of $77MM or 5% of net revenue
    • Based on today’s $19 share price, ASCA trades at roughly 7x 2013E EBITDA
    • We believe that ASCA OPCO should trade at a material discount of 5.0-6.5x ($10-$20/share).
      • A $10-$20 valuation would represent a 20-10% FCF yield 

Cartoon of the Day: 'Biggest Tax Cut Ever'

President Donald Trump's economic team unveiled what he called last week, "the biggest tax cut we’ve ever had.” Before you get too excited about that hang on a sec. "Trump Tax Reform ain’t gettin’ done anytime soon," Hedgeye CEO Keith McCullough wrote in today's Early Look.

read more

Neurofinance: The Psychology Behind When To Sell A Bull Market

"Most momentum investors stay invested too long, under-reacting and holding tight after truly bad news finally arrives to break the trend," writes MarketPsych's Richard Peterson.

read more

Energy Stocks: Time to Buy the Dip? | $XLE

What the heck is happening in the Energy sector (XLE)? Energy stocks have trailed the S&P 500 by a whopping 15% in 2017. Before you buy the dip, here's what you need to know.

read more

Cartoon of the Day: Hard-Headed Bears

How's this for "hard data"? So far, 107 of 497 S&P 500 companies have reported aggregate sales and earnings growth of 4.4% and 13.2% respectively.

read more

Premium insight

McCullough [Uncensored]: When People Say ‘Everyone is Bullish, That’s Bulls@#t’

“You wonder why the performance of the hedge fund indices is so horrendous,” says Hedgeye CEO Keith McCullough, “they’re all doing the same thing, after the market moves. You shouldn’t be paid for that.”

read more

SECTOR SPOTLIGHT Replay | Healthcare Analyst Tom Tobin Today at 2:30PM ET

Tune in to 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