LVS EX-SANDS CHINA, WHAT'S LEFT?

With Sands China priced, it all comes down to your Singapore assumption. EBITDA above $600 million drives the LVS ex-Macau below 10x 2011 EV/EBITDA.

 

 

Sands China priced, not surprisingly, at the low end of the range.  At $1.34 per share (HK$10.38 on the Hong Kong Stock Exchange) and without the green shoe, total proceeds were $2.5 billion.  Now that we have an idea at what the market values the LVS Macau operations, we can back out the implied value of "what's left" in the LVS empire - namely the US operations and, of course, the wild card that is Sands Marina in Singapore.

 

We think that there are two ways to look at LVS once Sands China has a publicly traded float:

  1. Backing out the minority interest in Sands China that LVS doesn't own - calculating the implied value of US operations + Marina Bay Sands + 70% of Sands China
  2. Backing out all the entire value of Sands China and seeing what the implied value for just the US and Singapore piece

At  $16.35, LVS is trading at 11.6x 2011 EV/EBITDA and 9.7x 2012 EV/EBITDA.  We need to look past 2010 because Marina Bay Singapore will not contribute EBITDA for a full year and Lots 5&6 in Macau won't contribute at all.  The valuation actually looks attractive, especially considering that part of the valuation is in Macau where LVS pays no corporate taxes on gaming profits (at least for now).  The debatable valuation range on the US operations is probably tight (8-10x).  On the other hand, there is a lot of uncertainty surrounding Singapore since many of the gaming regulations have yet to be established and the government has made it pretty clear that they are more interested in attracting general tourism dollars rather than creating a new gaming mecca.

 

 

LVS EX-SANDS CHINA, WHAT'S LEFT? - LVS Valuation

 

 

As we wrote about in "LVS: CREDIT OPTIONS AND OUTCOMES" on 2/28/09, it's hard to make an argument that there is much value in the US operations.  So the value of "what's left" at LVS largely hinges on your opinion of how much EBITDA Marina Bay Sands can generate.  If you believe that Marina Bay Sands can generate north of $600MM EBITDA, the implied stub valuation is not too expensive at 10x 2011E EBITDA.   

 

LVS EX-SANDS CHINA, WHAT'S LEFT? - LVS Valuation chart

 

 

For us, $600MM is the pivot EBITDA for Singapore. Getting LVS ex-Macau at under 10x 2011 EV/EBITDA begins to look attractive.  We are currently projecting over $700 million of EBITDA for Singapore although we must admit we don't feel overly confident in that number.  We remain concerned with the potential slow ramp of the business given the high likelihood of a low junket presence.


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

Got Process? Zero Hedge Sells Fear, Not Truth

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

read more