2008 | 2009 | ||||||
Price: | 5.37 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 1,910 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
Time now to learn about another name that won’t make you any money in the near future. On the bright side, gone are the days when we all dogpile VIC ideas and bid them up 10% seven minutes after submission, so I predict you’ll have plenty of time to do your scuttlebutt.
I think outdoor advertising, and CCO in particular, is one of the best businesses in the world. Today you can buy this valuable collection of properties for 6x my estimate of trough free cash flow and 3x my estimate of 2010 free cash flow. In all likelihood there is also a long, steep growth curve ahead as boards are converted to digital.
Why I Like the Outdoor Advertising Business
Basically, CCO’s network is irreplaceable. Like the railroads, new billboards aren’t being built. But even better than the railroads, for the most part new billboard construction is illegal. A rich tapestry of federal, state and local laws has made new billboard construction virtually impossible, at least anywhere you’d want to build one.
Today, and for the foreseeable future, outdoor media is one of the only media outlets that isn’t experiencing audience fragmentation. Americans are probably watching less TV on more channels – when we’re not watching shows off the DVR, surfing a growing selection of Web sites, and we have commercial-free iPods and a new radio format to listen to in the car.
Meanwhile, outdoor media is maintaining and probably growing its share of the advertising pie. As a rough proxy for mileage driven, U.S. gasoline consumption is projected to decline .3% in 2008, after growing .4% in 2007. Mileage may actually be growing since fuel efficiency is improving. Increasing traffic congestion is a boon for billboards because they capture increasingly bored eyes for longer periods of time.
Ultimately, it would be hard to mess this business up. You don’t have to worry about a programming lineup as with other media outlets. It’s also hard to imagine the medium becoming obsolete. We’ll still need to use the roads no matter what we refuel our cars with.
Digital Conversion
Digital billboard conversion has begun in earnest over about the past year, even though it’s been talked about for several years. The aggressive digital financial assumptions have been proven out. CCO posts real-time digital board pricing on their Web site at http://ratecard.clearchannel.com/RateCardExternal/frameset.asp. Digital economics, if maintained, are phenomenal for Clear Channel.
For those unfamiliar with the digital concept, a quick primer. Traditional static boards are removed and replaced with an LED face that displays an illuminated image of the advertisement. The board displays seven advertisements that rotate every eight seconds.
Digital ads are more flexible since they can be uploaded to the board remotely with almost no lead time. This attracts advertisers that previously didn’t want to make a 3-12 month commitment. For example, digital boards are great for applications that require timeliness such as movies, sitcoms, and retail promotions.
I’ve analyzed all of the cities where digital is offered and I’ve determined that on a weighted average basis digital conversion produces a 600% increase in revenue per board (the company won’t give investors these numbers). These numbers exclude New York City, which currently doesn’t allow digital. I think NYC could provide at least an additional $50 million of EBITDA 3 years after the city gives the green light on digital, if just 4% of the bulletins are converted there - for comparison they’ll probably convert 3% of the other bulletins just in 2008. I haven’t modeled NYC in because it’s impossible to know when that will happen. I’ve also ignored any opportunity to convert posters (small billboards) and international billboards, even though other outdoor companies are converting those.
Everyone in the industry I’ve spoken with thinks it’s a matter of when, not if, every city allows digital, except San Francisco, because digital provides benefits to the cities without any added safety problems. See http://www.oaaa.org/ for the digital pitch for cities and http://tantala.com/oaaa/ for a study on digital billboard safety. Basically the billboard owners agree to give some free space to law enforcement for things like Amber alerts with pictures. The safety study looks at several digital billboards 12 months before and after conversion, and finds no increase in accidents within view of the boards.
The digital bulletin ROI:
000s CCO LAMR
Capex 240 240
Incremental Rev 480 55
Incremental Margin 85% 85%
Incremental EBITDA 400 47
ROI 167% 20%
So digital has been an attractive use of capital for CCO to the extent the inventory can be sold. So far there’s been no problem selling out the inventory.
Modeling
To be clear I know that fundamentals will deteriorate. At some point it’s priced in, you can decide when.
U.S. Static
2007
2008
2009
2010
Revenue
1,485
1,411
1,199
1,379
YoY
-5%
-15%
15%
Cash Costs
819
819
819
860
YoY
0%
0%
5%
EBITDA
666
592
380
519
U.S. Digital
2007
2008
2009
2010
Avg New Boards1
-
130
320
567
Incremental ARPU
-
480
400
460
Revenue
-
62
128
261
Cash Costs
-
10
20
40
EBITDA
-
52
108
221
International
2007
2008
2009
2010
Revenue
1,797
1,707
1,451
1,669
YoY
-5%
-15%
15%
Incremental Margin
75%
75%
75%
EBITDA
340
273
81
244
Consolidated
2007
2008
2009
2010
Revenue
3,282
3,180
2,778
3,309
Segment EBITDA
1,006
917
569
984
Corp. Costs
66
63
60
66
Corp. EBITDA
940
854
509
918
Depreciation
400
375
350
330
EBIT
540
479
159
588
Interest Exp.
165
136
109
82
EBT
375
343
49
506
Taxes (30% blended)
113
103
15
152
Net Income
263
240
34
354
Add: D&A
400
375
350
330
Less: Maint. Capex
81
85
90
95
Add: Deferred Tax2
26
25
25
25
Free Cash Flow
607
555
319
614
Digital Capex
40
50
60
Net Debt, EOP
2,283
1,768
1,498
944
Debt/EBITDA
2.43
2.07
2.95
1.03
Covenant
5.25
Interest Coverage
5.70
6.29
4.65
11.21
Covenant
2.50
Valuation
Intrinsic Value
Price
5.40
24.17
Shares
356
356
Market Cap
1,921
8,597
2009 FCF
319
Price to Trough FCF
6.0
2010 FCF
614
614
Price to 2010 FCF
3.1
14.0
Risks
Management buyout. With a 10% public float, minority shareholders are powerless to prevent a buyout. We do have appraisal rights, for what that’s worth. I do regard the Mays family as self-serving. The capacity needed for a buyout exists on the Clear Channel Communications credit facility to fund a buyout. It’s not apparent to me why a buyout hasn’t taken place yet. Then again it’s also not apparent why CCO was ever taken public. I say this is a risk in the sense of having your holding period cut short, but perhaps not your IRR since a buyout would happen at a premium. Hopefully if there’s any justice in the appraisal process we’d get something moderately less than fair price but not outrageously so. In general I think the controlling shareholder issue is the biggest risk, as it’s impossible to predict outcomes when decisions are made unilaterally.
Regulation. Billboards occupy a space in local politics slightly better than pedophiles and payday lenders. The Highway Beautification Act protects billboards from local confiscation without fair compensation, but boards are rarely confiscated. Unlike most businesses though, it’s impossible to accurately predict the regulatory environment for billboards over the long term.
Inadequate demand for digital. It’s possible that market demand for the significant extra digital inventory won’t enable a rollout as rapid as I hope for. I don’t think this is a downside risk as much as an IRR risk.
Parabolic oil prices. In the event gas prices went high enough to cause people’s driving patterns to change materially advertisers might eventually demand rate cuts since impressions will have declined. But at that point we might worry more about the economy.
Deflation. Broad deflation, or just advertising deflation is a serious threat to outdoor advertising. Lease costs are fixed for 10-30 years, while rates are negotiated on short term contracts.
show sort by |
Are you sure you want to close this position Clear Channel Outdoor?
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 Clear Channel Outdoor 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, "".