AMERICAN AIRLINES GROUP INC AAL
January 08, 2014 - 8:01pm EST by
ladera838
2014 2015
Price: 27.63 EPS NA $4.08
Shares Out. (in M): 756 P/E NA 6.8x
Market Cap (in $M): 20,888 P/FCF NA NA
Net Debt (in $M): 6,329 EBIT 0 0
TEV ($): 39,993 TEV/EBIT NA NA

Sign up for free guest access to view investment idea with a 45 days delay.

Description

American Airlines Group (AAL) was formed by the merger of American Airlines (AMR) and US Airways (LCC) that closed on December 10, 2013.

 

My investment thesis is that in the context of a consolidating airline industry (with stabilizing profitability), the stock of AAL is undervalued, and the causes of this undervaluation are (a) the inherent complexity of AMR’s recent emergence from bankruptcy and merger with LCC, and the lack of clean post-transaction financials; (b) concerns about the execution risks of an airline merger of this size; and (c) fears about the selling of shares by creditors of AMR in the post-emergence period.

 

Valuation:

Using analyst estimates for AAL of 2014/2015 EBITDAR of $7.1B/$8.4B (versus $7.6B/$8.5B in the last Disclosure Statement):

 

 

 

Current

Current

Current

Target

Target

($MM)

DAL

UAL

AAL

AAL

AAL

       

Low

High

EBITDAR

     

 

 

2014

 $6,356

$4,805

 $7,066

 $7,066

 $7,066

2015

 6,980

 5,895

 8,356

 8,356

 8,356

% change

10%

23%

18%

 

 

       

 

 

2014

     

 

 

EBITDAR

 6,356

 4,805

 7,066

 7,066

 7,066

EBITDA

 6,031

 3,780

 5,241

 5,241

 5,241

Rental Expense

 325

 1,025

 1,825

 1,825

 1,825

       

 

 

       

 

 

Stock Price

$29.80

$41.02

$27.63

$32.57

$41.41

 x  Shares

 850

 389

 756

 756

 756

Market Value

$25,330

 14,679

$20,888

$24,623

$31,308

       

 

 

Less:

     

 

 

Total Cash

 (5,123)

 (5,270)

 (8,934)

 (8,934)

 (8,934)

       

 

 

Plus:

     

 

 

Total Debt

 14,044

 18,981

 15,263

 15,263

 15,263

Capitalized Oper Leases (7x Rental Expense)

 2,275

 7,175

 12,775

 12,775

 12,775

       

 

 

EV

 36,526

 35,565

 39,992

 43,727

 50,412

 (incl capitalized rentals)

   

 

 

       

 

 

       

 

 

EV/2014 EBITDAR

 5.7x

 7.4x

 5.7x

 

 

EV/2015 EBITDAR

 5.2x

 6.0x

 4.8x

 5.2x

 6.0x

       

 

 

 In order to bracket price targets, I have used the 2015 EV/EBITDAR ratios of DAL and UAL to caculate the low and high end of the range.

Please note that additional upside exists from AAL exceeding the expected target of $1.05B (3% of revenue) of merger synergies, given that UAL/Continental resulted in 4%, Delta/Northwest resulted in 6% and America West/US Airways resulted in 7%.  AAL combined revenues are estimated at $43B in 2014.

 

 

Integration Execution Risks:

The integration process may be less painful than prior airline mergers for a few key reasons:  the AAL team, led by LCC’s Doug Parker, has significant experience in a previous airline integration (America West/US Airways); key labor details were resolved prior to this merger; and management has had the benefit of observing the systems transition issues related to the UAL/Continental transaction.  Finally, one of AMR’s major prior issues related to sub-optimal operating levels for its JFK hub; LLC management has proven their ability to convert US Airways (with its sub-optimal hubs) into one of the most profitable US airlines.

 

Selling of shares by creditors:

The distribution of 540 million AAL shares to former AMR creditors has been staggered over 120 days following emergence from bankruptcy.  Additionally, some creditors have sold their positions by selling short shares of AMR and LCC for some time, and so downside price pressure from creditor selling may be lower than expected going forward.

I do not hold a position of employment, directorship, or consultancy with the issuer.
Neither I nor others I advise hold a material investment in the issuer's securities.

Catalyst

Release of clean post-transaction financials in Q1 2014; sale of shares by AMR creditors largely completed by April 2014 (120 days after emergence from bankruptcy).
    show   sort by    
      Back to top