1 / 31

29 September 2013 Jesse Redding | Cameron Kirby | Sam Johnson

29 September 2013 Jesse Redding | Cameron Kirby | Sam Johnson. Thesis. Large growth opportunity in ecigs. Undervalued share price. Solid core business with room for expansion. Fundamental Undervaluation. Valuation. Revenue = $530mm P/S = 3 Equity Value = $1.59 bn. E-Cigarettes.

tuwa
Download Presentation

29 September 2013 Jesse Redding | Cameron Kirby | Sam Johnson

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. 29 September 2013 Jesse Redding | Cameron Kirby | Sam Johnson

  2. Thesis Large growth opportunity in ecigs Undervalued share price Solid core business with room for expansion Fundamental Undervaluation

  3. Valuation Revenue = $530mm P/S = 3 Equity Value = $1.59 bn E-Cigarettes Traditional EBIT = $2.033bn EV/EBIT = 12 EV = $24.4 bn Equity Value = $1.59 bn + $24.4 bn - $3.1bn = $23 bn (35% upside)

  4. Opportunity in E-Cigs

  5. Value Proposition • eCigarettes offer to the consumer: • Freedom to smoke whenever and wherever one chooses to • No smell • Decreased social stigma • Significantly reduced health risks

  6. Addressable Market • Almost 100% of ecig customers were or are smokers. • Total cigarette industry: ~$80b retail revenue, ~$30b manufacturer revenue • Total Volume of 290b cigarettes/year • 2012 ecig industry: ~$1b retail revenue

  7. How we Quantified Market Growth ~8.5b fewer cigarettes sold in 2013 2012 Cigarettes sold: 290b 4% Annual Volume Decrease 30% of volume moves to ecigs ~8.5b fewer cigarettes sold in 2013 ecig market grows by ~2.55b cigarette equivalents

  8. Competitors • eCigarette industry is large and highly fragmented • Currently, Blu commands ~40% market share followed by NJOY which has ~30% market share • Quickly changing industry with recent entry of Reynolds and Altria

  9. E-Cig Economics

  10. Razor/BladE Model Razor Blade $35

  11. Margins Low Margins on Starter Packs High Margins on Cartridges Margin Expansion as product matures

  12. Distribution Channels Lorillard Retailers Customers

  13. E-Cig Regulation

  14. Regulation • Currently, eCigarette regulation is state by state with the only restrictions being on sales to minors • FDA has them listed as tobacco products, and they are thus subject to fewer regulations • Since eCigarettes are under laxer FDA regulations, they can be advertised on television and radio • Due to the appeal of flavors to children, many have called for the ban of the different flavors of eCigarette cartridge

  15. Valuation

  16. Valuation of Blu (Revenue) $530 mm * (P/S) 3 Equity Value = $1.59 bn

  17. P/S Comps GMCR: 2.7 ISRG: 6.26 SODA: 2.68 SSYS: 12.50

  18. Legacy Business

  19. Cigarette Industry • The largest firms within industry are Altria, Reynolds, and Lorillard • Huge variety within cigarette industry, but menthol and regular are the most commonly used • Additionally, there are light and medium cigarettes which have less nicotine and tar than the regular • Decline within cigarette industry but slower within menthol category 2% annualized decline for Menthol vs. 4% for non-Menthol

  20. Lorillard is Menthol • Newports are the menthol brand • Sustained dominance without discounting

  21. Menthol is Resistant • Menthol caters to a lower socio-economic demographic • More deeply embedded smoking habits • Little crossover between flavors • Minimal cannibalization from shift to ecigs

  22. Expansion into Non-Menthol • No existing presence means easy market share gains • Small upfront costs mitigate risk • Much larger non-menthol market means small gains are profitable

  23. Regulation • Menthol-specific regulation has been tossed around for a long time • Current efforts remain stalled • Science does not appear to support difference in damage between menthol and non-menthol • clearing of overhang would help stock

  24. Segment Projections Proven ability to increase prices Flat volume due to new markets ~1-2% annual revenue growth

  25. Segment Valuation • Currently Trades at 10.6 EV/EBITDA • MO10.4 EV/EBITDA, RAI 11.9 • We believe a fair valuation is 12x

  26. Valuation

  27. Variant Perception • Market sees E-Cigs as too small • This segment should be valued at a premium to the rest of the business

  28. Traditional Metrics • Other tobacco companies are trading at: • P/E (industry average): 14 • P/CF (industry average): 16 • On these metrics, LO should trade for: • $54 based on P/E (20% upside) • $58 based on P/CF (28% upside)

  29. Optionalities • Lorillard can expand into: • Non-Menthol Non-Full Flavor • Non-Menthol Full Flavor

  30. Valuation Revenue = $530mm P/S = 3 Equity Value = $1.59 bn E-Cigarettes Traditional EBIT = $2.033bn EV/EBIT = 12 EV = $24.4 bn Equity Value = $1.59 bn + $24.4 bn - $3.1bn = $23 bn (35% upside)

  31. Recommendation • BIG should take a 5% position on Wednesday morning

More Related