LVS: A QUICK LOOK AT A MACAU IPO

Press reports indicate that LVS is pursuing a Macau IPO on Hong Kong exchange through Goldman Sachs.  As we pointed out in our 5/7 LVS note, "LVS: DON'T EXPECT A NEAR TERM ASSET SALE", we've been hearing that asset sales are not imminent, so an IPO announcement would confirm that to some extent.  We've had discussions with LVS management regarding this very topic over the last two months.  It was always an option but valuations were too low.  That may no longer be the case.  However, our sources indicate that the IPO timing may not be imminent either.  There are still quite a few legal hurdles to cross.

 

Here is our quick analysis.

 

Assumptions:

  • Pro-rata allocation of corporate overhead
  • 9x EBITDA multiple on 2010
  • No value for undeveloped parcels (Sites 5, 6, 7, 8, 3)

 

We have $724MM of EBITDAR, net of corporate expense, equating to $6.5BN of enterprise value. Subtracting $3.2 BN of debt, less $525MM of estimated cash at the Macau entity, gets us to $3.8BN of equity value or $5.84 per share or $5/share on a present value basis. 

 

To avoid a covenant breach in 2010, when the leverage covenant steps down to 3.0x, LVS needs at least $250MM of cash (even if they used all their cash on hand to reduce debt).  However, they cannot really leave themselves without liquidity, so realistically they need about $500MM.  If they want to resume construction on Sites 5 and 6, they need about $750MM.   We also have them breaching in 3Q09 and 4Q09 - however, they have enough cash on hand to cure the breach - despite leaving themselves with low liquidity.

 

If you assume they need to raise about $750MM, that equates to a 20% IPO of the Macau entity (using our numbers).  We assume this will simply show up as minority interest although they can do a variety of different structures, including spinning off the entire entity and issuing shares back to current holders...  In any event, if they create a separate trading vehicle for LVS Macau, then it may "unlock some value" at that entity.  However, this was obviously a more relevant catalyst for the stock when it was trading at $2 vs its current price.  There are other examples of stub equities that haven't done anything for a company's valuation (like MPEL/242 HK) as well as a host of other examples where it doesn't matter.  We think that this is just another way for LVS to avoid a covenant breach/incremental interest in Macau, but more importantly it will provide them with enough liquidity to resume construction and perhaps salvage some of their sunk costs.


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

Got Process? Zero Hedge Sells Fear, Not Truth

Fear sells. Always has. Look no further than Zero Hedge.

read more

REPLAY: Review of $EXAS Earnings Call (A Hedgeye Best Idea Long)

Our Healthcare Team made a monster call to be long EXAS - hear their updated thoughts.

read more

Capital Brief: 5 Things to Watch Right Now In Washington

Here's a quick look at some key issues investors should keep an eye on from Hedgeye's JT Taylor and our team of Washington Policy analysts in D.C.

read more

Premium insight

[UNLOCKED] Today's Daily Trading Ranges

“If I could only have one thing of the many things we have it would be my daily ranges." Hedgeye CEO Keith McCullough said recently.

read more

We'll Say It Again: Leave Your Politics Out of Your Portfolio

If your politics dictates your portfolio positioning, the Democrats and #NeverTrump crowd out there have had a hell of a week.

read more

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