2012 | 2013 | ||||||
Price: | 3.46 | EPS | $0.56 | $0.75 | |||
Shares Out. (in M): | 64 | P/E | 6.2x | 4.6x | |||
Market Cap (in $M): | 222 | P/FCF | 3.6x | 3.0x | |||
Net Debt (in $M): | 330 | EBIT | 75 | 95 | |||
TEV (in $M): | 552 | TEV/EBIT | 7.3x | 5.8x |
Sign up for free guest access to view investment idea with a 45 days delay.
ATSG is an airfreight capacity provider that flies intra-region freight with wide-body, medium range freighters. Its current valuation presents the opportunity for 100+% upside with little downside (absent a global depression).
In simple terms, ATSG rents freighter aircraft the same way that Dollar, Avis and Hertz rent cars. However, in a slight contrast to rental car terms some of ATSG’s rentals are long-term in nature (21 freighters on charters between 3-7 years) with the remainder on lease for one year or less. Additionally, ATSG does not buy new freighters but rather buys used passenger airframes and extensively retrofits them for freight use.
It owns a fleet of 58 aircraft made up of 43 modern Boeing 767 and 757 freighter aircraft in active service, 5 additional 767s and 757s undergoing conversion to freighters and 10 older DC-8s and 727s that will be phased out this year.
ATSG’s target market differs from Atlas Air World Wide (AAWW), which flies long-haul intercontinental freight.
Their largest customer is DHL who accounts for 55% of their revenue and employs 28 of their aircraft. Their next biggest customer is the US military, which accounts for 15% of their revenue.
Four cash flow scenarios reflect 2013 earnings and cash flows without additional aircraft purchases.
Low: The low scenario takes their worst quarter and annualizes it.
Guidance: 2012 guidance is updated guidance provided on the Q3 conference call. In this scenario, there are 7 aircraft converted and sitting idle.
Mild Freight Rebound: Each aircraft can produce about $5m in EBITDA a year if utilized. The mild freight rebound assumes that 3-5 idle aircraft are put into service but present service levels are maintained.
Full Fleet Utilization: All idle and to-be-converted planes are in service and flying at full utilization. This is what the management thinks they can do once freight patterns return to normal, maybe a year or two out.
2012 |
Mild Freight |
Full Fleet |
||
Low |
Guidance |
Rebound |
Utilization |
|
EBITDA |
140 |
160 |
180 |
210 |
D&A |
-85 |
-85 |
-85 |
-85 |
Interest |
-15 |
-15 |
-15 |
-15 |
Tax (40%) |
-16 |
-24 |
-32 |
-44 |
Net Inc |
24 |
36 |
48 |
66 |
Shares outstanding |
64 |
64 |
64 |
64 |
EPS |
$0.38 |
$0.56 |
$0.75 |
$1.03 |
GAAP Multiple |
9.3x |
6.2x |
4.6x |
3.4x |
Cashflow |
||||
+D&A |
85 |
85 |
85 |
85 |
- Pension |
-25 |
-25 |
-25 |
-25 |
CFFO |
84 |
96 |
108 |
126 |
Maint Capex |
-35 |
-35 |
-35 |
-35 |
Discretionary FCF |
49 |
61 |
73 |
91 |
Discretionary FCF Yield |
22% |
27% |
32% |
40% |
EV/EBITDA |
4.0x |
3.5x |
3.1x |
2.7x |
NPV of Tax Shield |
48 |
48 |
48 |
48 |
per share |
$0.75 |
$0.75 |
$0.75 |
$0.75 |
Valuation | ||||
10x mult of EPS |
$3.75 |
$5.63 |
$7.50 |
$10.31 |
+ tax shield |
$0.75 |
$0.75 |
$0.75 |
$ 0.75 |
Valuation |
$4.50 |
$6.38 |
$8.25 |
$11.07 |
Upside |
30% |
84% |
138% |
220% |
Conclusion
ATSG is simply a valuation story with nothing exotic about it. As mentioned above, if a perishable or high value item needs to be shipped quickly, airfreight is the only option.
The only question is what earnings power and multiple should be assigned to the business. The scenarios above range from a low scenario that annualizes their worst quarter to a scenario that envisions all owned (active and in conversion) aircraft in service.
In the worst case scenario the stock trades at a GAAP multiple of 9.3x and a FCF yield of 22%, excluding the NPV of the tax shield. Using a 10x multiple of GAAP EPS, which is where their nearest comp AAWW trades, upside ranges from 29% in the worst case scenario to 218% in the best.
Finally, a side note on AAWW vs ATSG: AAWW is far more highly levered (4.0 total debt/EBITDA vs 2.1X for ATSG), has far greater capital commitments arising from its contracted purchases of brand new 747-F freighters, and is more exposed to the weakest freight lanes (long haul Asia to US and Asia to Europe).
show sort by |
Are you sure you want to close this position AIR TRANSPORT SERVICES GROUP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea AIR TRANSPORT SERVICES GROUP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".