2011 | 2012 | ||||||
Price: | 7.00 | EPS | $0.53 | $1.55 | |||
Shares Out. (in M): | 47 | P/E | 13.1x | 4.5x | |||
Market Cap (in $M): | 331 | P/FCF | NM | 4.4x | |||
Net Debt (in $M): | 287 | EBIT | 62 | 136 | |||
TEV (in $M): | 618 | TEV/EBIT | 9.9x | 4.2x |
Sign up for free guest access to view investment idea with a 45 days delay.
Accuride ("ACW") is a high quality business that emerged from bankruptcy in February 2010, operates in a rational duopoly / oligopoly industry construct, and supplies the North American Commercial Vehicle ("CV") industry. The stock has been crushed in the recent sell-off (down ~45% in the past 30-days vs. Russell 2000 Index down ~19%) principally due to investor liquidations, amplified by the lumpy / traditional credit-oriented funds that owned ACW post-emergence. At current prices ($7 / share), ACW is being priced as if the CV industry is on the cusp of another 2008 - 2009 downturn in which Class 8 builds got to 35-year lows (i.e. ACW TEV is roughly equivalent to the implied "creation value" through the bonds during the BK proceeding - at prior cycle lows while in BK, there was an equity rights offering risk, uncertainty around the fulcrum security and lack of financing for CV industry at large) but the reality is that the CV industry is replacement-driven and has gone through a long period of under-investment (2008 - 2009 was the worst CV cycle in the past 35 years and the current age of the fleet implies 4 - 5 years of tailwinds). On a fundamental basis, ACW equity is compelling for several reasons, most notably:
ACW is a ~$1Bln revenue CV supplier largely focused on manufacturing wheels (aluminum and steel) and wheel components (mostly brake drums and disc wheel hubs). (1) Wheels segment: ~42% of ACW's revenue and offers attractive margins, high ROIC and strong incremental margins (remained FCF positive even during 2009 trough in CV industry, one of the few to do so, which was impressive) and competes in a highly rational industry construct given duopoly structure on aluminum side and oligopoly construct on steel side. Having done extensive diligence checks , key findings include: limited foreign competition / risk of new entrants (unlike light vehicle space), replacement value is significant creating high barriers to entry, and ACW has ~2x the capacity on aluminum wheels that it had in prior up-cycle (notable, given ACW lost incremental $ and business in 2007 as it did not have enough capacity to serve its customer base) which is a positive for ACW given the attractive margin profile / industry construct and limited risk of industry over-capacity. (2) Non-Wheels segment: ~58% of ACW's revenue and offers strong brands and a sound industry structure, BUT historically lacked capital investment and pricing discipline during industry downturns. This segment contains four businesses (Gunite, Imperial, Brillion and Fabco) and is currently operating in the neutral / low single digit EBIT margin range but has the potential to be high single / low double digit EBIT margin business in the next 12 - 18 months which equates to >$75MM of profit potential. ACW management has a clear action plan in place to improve margins on the "non-wheels" business by >1000 bps in the next 12 - 18 months. Specifically, the Gunite division, which manufactures brake drums, discs, hubs, rotors, represents the largest upside opportunity. Gunite has a ~40% market share and the industry construct is largely rational with the top three players controlling ~85% of industry capacity. ACW's main competitors include ConMet (owned by Amsted) and Webb Wheel (owned by Berkshire Hathaway). Given tight industry-wide capacity, price increases of ~20% were implemented for after-market / distribution customers (additional price increases on the OE side of the business are in progress in the mid-teens % range and management is confident they will see the full benefit heading into 2012E). During the q2 2011 conference call, management highlighted their confidence in making Gunite a high teens EBITDA margin business (which compares to its current mid / high single digit EBITDA margin level). Every 250 bps of margin improvement equates to ~$9MM so management's goal of attaining >1250 bps of margin improvement equates to >$45MM profit potential.
Valuation
ACW has ~47MM shares outstanding. At ~$7 / share, this equates to a ~331MM market capitalization. Excluding pension / NOLs but factoring in net debt of ~287MM (this factors in a ~$22MM acquisition recently completed), equates to an enterprise value of ~$618MM. Based on 2012E EBIT of ~$130 - $140MM (unleveraged FCF proxy), this equates to ~4.2x EBIT multiple.
|
|
|
|
Avg |
|
FYE December, |
|||
(USD MM) |
|
|
|
'05 - '07 |
|
2011E |
2012E |
2013E |
Norm |
|
|
|
|
|
|
|
|
|
|
Wheels Biz |
|
|
|
$78 |
|
$56 |
$81 |
$88 |
$76 |
Non-Wheels Biz |
|
|
$23 |
|
$6 |
$55 |
$70 |
$59 |
|
Total EBIT |
|
|
|
$101 |
|
$62 |
$136 |
$158 |
$135 |
|
|
|
|
|
|
|
|
|
|
Shares Outstanding |
47 |
|
|
|
|
|
|
|
|
Share Price |
|
$7.00 |
|
|
|
|
|
|
|
Mkt Cap |
|
$331 |
|
3.3x |
|
5.3x |
2.4x |
2.1x |
2.5x |
|
|
|
|
|
|
|
|
|
|
Net Debt (q2 11) |
$287 |
|
2.8x |
|
4.5x |
1.7x |
1.0x |
1.7x |
|
|
|
|
|
|
|
|
|
|
|
TEV / EBIT (1) |
$618 |
|
6.1x |
|
9.9x |
4.2x |
3.1x |
4.2x |
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
|
|
$50 |
|
$25 |
$73 |
$83 |
$73 |
PE Multiple (1) |
|
|
6.7x |
|
13.9x |
4.1x |
2.8x |
4.1x |
|
|
|
|
|
|
|
|
|
|
|
(1) TEV / Mkt Cap assume FCF used for debt reduction |
|
|
|
Longer-term, I value the Company on a cycle-average / "normalized" basis, as I do with other cyclical businesses. I have assumed a "normalized" EBIT of ~$130 - $140MM of EBIT based on ~240 - 250k Class 8 assumption. This implies wheels EBIT of ~$75MM - $80MM and non-wheels EBIT contribution of ~$55MM - $60MM. Given ACW's strong positioning in wheels and the Gunite segment, attractive free cash flow characteristics (in a normalized environment), rational industry structure and potential strategic interest (especially in the non-wheel segments), I believe that ACW is worth >7.5x "normalized" EBIT (unleveraged FCF proxy). This is ~1.5 - 2.5x discount to ACW's historical 10-yr trading multiples. Assuming a 7.5x EBIT / FCF proxy multiple, this implies an equity valuation of >$16.25 / share. Every 1.0x expansion in the EBIT multiple equates to ~$3 / share of equity value.
Bear Case: apply ~7x multiple to 2012E EBIT implies ~$945MM TEV less 2012E ending net debt of ~$240MM = ~$705MM mkt cap which equates to ~$14.75 - $15.00 / share FV. Based on current price of ~$7 / share, implies >100% upside over the next 6 - 18 months
Base Case: apply ~8x multiple to 2012E EBIT implies ~$1.08Bln TEV less 2012E ending net debt of $240MM = ~$840MM mkt cap which equates to ~$17.75 / share FV. Based on current price of ~$7 / share, this implies ~150% of upside over the next 6-18 months. NOTE that there is upwards of >$20 - $25MM of EBIT potential in the non-wheels biz which I have NOT given ACW credit for. Tax effecting this $22.5MM and capitalizing at 10x implies an additional >$135MM of value or >$2.85 / share of upside above / beyond the figures presented.
Bull Case: apply ~9x multiple to 2012E EBIT implies ~$1.215Bln TEV less 2012E ending net debt of $240MM = ~$975MM mkt cap which equates to ~$20.50 - $21.00 / share FV. Based on current price of ~$7 / share, this implies ~200% upside over the next 6 - 18 months. NOTE that there is upwards of >$20 - $25MM of EBIT potential in the non-wheels biz which I have NOT given ACW credit for. Tax effecting this $22.5MM and capitalizing at 10x implies an additional >$135MM of value or >$2.85 / share of upside above / beyond the figures presented.
Catalysts
Risks
(a) Covenant-Light capital structure / More-than-adequate liquidity, (b) Insider buying / Potential strategic options, (c) 2H 2011 performance (3 - 5 months), (c) Additional clarity on non-wheels business turnaround (next 3 - 6 months), (d) Improved shareholder base (3 - 9 months), (e) New CEO providing clarity on exiting "non-core" business units (3 - 12 months), (f) Greater appreciation for underlying earnings power (3 - 12 months), (g) Truck build cycle / macro risk alleviating (timing TBD)
show sort by |
Are you sure you want to close this position Accuride Corporation?
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 Accuride Corporation 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, "".