Hedgeye Energy: Why $BPT Is A One Dollar Bill Selling for Two

Takeaway: We still think that BPT is a solid short.

Editor's Note: This research note was originally sent to subscribers on May 20, 2014 by Hedgeye Energy analyst Kevin Kaiser. Follow Kevin on Twitter @HedgeyeENERGY.


Hedgeye Energy: Why $BPT Is A One Dollar Bill Selling for Two - 424 10 slick operators


I'll pay you $1 per year for the next 8 years.  The payments are not guaranteed, they have equity-like risk.  How much would you pay me today for this deal?  A BPT long would give me $10.


BP Prudhoe Bay Royalty Trust (BPT) lives in the obscure world of high-yielding energy equities where retail investors value securities as if the current distribution is a perpetuity – the ultimate Efficient Markets Hypothesis refutation...


We added Short BPT to our Best Ideas list on 1/15/2014 at $77.24/unit. We've been wrong on the scoreboard, but don't believe that the fundamental analysis is off.  In our view, BPT is still a $1 bill selling for $2. And sure, this $1 bill could trade at $2.50 or $3.00, but that only makes it more of a short.  


In hindsight, we underestimated just how inefficient the market for BPT is. With virtually no institutional holders and limited units available to borrow, it's uncertain when (not if) BPT will move to intrinsic value, which we calculate to be $49.70/unit, 47% below the current price of $94.40.


Perhaps we are too early, as the true distribution-destroying function of this trust – the automatic increases to the trust's chargeable costs – do not begin to increase drastically until 2018. By that point, the writing on the wall should be more obvious. However, BPT collapsed ~50% in the second half of 2012, and the same thing could have been said back then.  


In the short-term, seasonality is now on our side, as the next two distributions payments should be below the $3.01/unit distribution paid in the second quarter of 2014 given summer field maintenance.


Provided the borrow cost is reasonable, we still think that BPT is a solid short.  If you hedge out the WTI price risk, you're short negative carry and playing for ~50% downside to net asset value (NAV). Pair a quality, reliable oil producer like an EOG Resources, Anadarko, Denbury Resources, Suncor Energy, Canadian Natural Resource, or Imperial Oil against it.


We've updated our BPT NAV model for the recent increase in the WTI strip, the changes to the production tax regime, and a lower discount rate.  Our base case NAV assumes: production declines at 2% per annum; future oil prices equal the current WTI strip; the current tax regime (35% base + a production credit); 1.5% annual CPI; and a 7.75% discount rate. We calculate the discount rate (BPT's cost of equity) using the capital asset pricing model and the following assumptions: R-free = 2.50%, R-market = 10.0%, Beta = 0.70.


The result is a NAV of $49.70, 47% below BPT's current price. And the undiscounted sum of future distribution payments is only $66.20.


Hedgeye Energy: Why $BPT Is A One Dollar Bill Selling for Two - bpt1a


Hedgeye Energy: Why $BPT Is A One Dollar Bill Selling for Two - bpt2


Hedgeye Energy: Why $BPT Is A One Dollar Bill Selling for Two - bpt3


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

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