2009 | 2010 | ||||||
Price: | 16.60 | EPS | $1.82 | $1.62 | |||
Shares Out. (in M): | 253 | P/E | 9.1x | 10.1x | |||
Market Cap (in $M): | 4,221 | P/FCF | 13.0x | 10.0x | |||
Net Debt (in $M): | 3,385 | EBIT | 973 | 965 | |||
TEV (in $M): | 7,596 | TEV/EBIT | 7.8x | 7.9x |
Sign up for free guest access to view investment idea with a 45 days delay.
DR. Pepper Snapple Group (DPS) is undervalued recent Spin-off trading at a substantial discount to its NAV.
Company Overview
Dr Pepper Snapple Group, Inc. engages in owning, bottling, and distributing non-alcoholic beverages in the United States, Canada, and Mexico. The company operates its business in four segments: Beverage Concentrates, Finished Goods, Bottling Group, and Mexico and the Caribbean.
Division I -Beverage Concentrates
The Beverage Concentrates segment is a brand ownership business. In this segment, the company manufactures beverage concentrates and syrups in the United States and Canada. Its brands in this segment include Dr Pepper, 7UP, Sunkist, A&W, Canada Dry, Schweppes, RC, Diet Rite, Vernors, Squirt, Sundrop, Welch's and Country Time, and the concentrate forms of Hawaiian Punch and Snapple.
The company's Beverage Concentrates brands are sold by its bottlers, including its own Bottling Group, through all major retail channels including supermarkets, fountains, mass merchandisers, club stores, vending machines, convenience stores, gas stations, small groceries, drug chains and dollar stores. Unlike the majority of its other CSD brands, approximately three-fourths of Dr Pepper volumes are distributed through the Coca-Cola affiliated and PepsiCo affiliated bottler systems.
Division II --Finished Goods
The Finished Goods segment is a brand ownership and a bottling business, and a distribution business. In this segment, the company primarily manufactures and distributes finished beverages and other products in the United States and Canada. Its brands in this segment include Snapple, Mott's, Hawaiian Punch, Clamato, Nantucket Nectars, Yoo-Hoo, Orangina, Mistic, Mr and Mrs T, Rose's, Margaritaville, Stewart's, Crush and IBC. The company manufactures Mott's apple sauce as a finished product. The company's Finished Goods products are distributed to retailers and their warehouses by its own distribution network or third-party distributors. It sells its Finished Goods brands through major retail channels, including supermarkets, fountains, mass merchandisers, club stores, vending machines, convenience stores, gas stations, small groceries, drug chains and dollar stores.
Division III - Bottling Group
The Bottling Group segment is a bottling and distribution business. In this segment, the company manufactures and distributes finished beverages, including its brands, third-party owned brands and certain private label beverages in the United States. The Bottling Group's primary business is manufacturing, bottling, selling and distributing finished beverages using both beverage concentrates purchased from brand owners (including its Beverage Concentrates segment) and finished beverages purchased from brand owners and bottlers (primarily its Finished Goods segment). Its own brands in this segment include Snapple, Mistic, Stewart's, Nantucket Nectars and Yoo-Hoo. It also distributes third-party brands such as Big Red soda. The company's Bottling Group's product portfolio is sold within the United States through approximately 200,000 retailer accounts across major retail channels.
Division IV - Mexico and the Caribbean
The Mexico and the Caribbean segment is a brand ownership and a bottling and distribution business. This segment participates mainly in the carbonated mineral water, flavored CSD, bottled water and vegetable juice categories, with particular focus on carbonated mineral water and grapefruit flavored CSDs. Its primary brands include Peñafiel, Squirt, Clamato and Aguafiel. In Mexico, the company manufactures and distributes its products through its bottling operations and third-party bottlers and distributors. In the Caribbean, the company distributes its products through third-party bottlers and distributors. In Mexico, the company also participates in a joint venture to manufacture Aguafiel brand water with Acqua Minerale San Benedetto. The company sells its finished beverages through various major Mexican retail channels, including the 'mom and pop' stores, supermarkets, hypermarkets, and on premise channels.
The following table summarizes business segments on a rolling 12 month basis.
Business Segments |
For the Fiscal Period Ending |
12 months |
12 months |
12 months |
12 months |
12 months |
LTM |
Currency |
USD |
USD |
USD |
USD |
USD |
USD |
Revenues |
|
|
|
|
|
|
Beverage Concentrates |
||||||
Finished Goods |
||||||
Bottling Group |
||||||
Mexico and the Caribbean |
||||||
Corporate |
||||||
Segment Adjustment |
(125.0) |
(205.0) |
- |
- |
- |
- |
Total Revenues |
||||||
Operating Profit Before Tax |
|
|
|
|
|
|
Beverage Concentrates |
||||||
Finished Goods |
||||||
Bottling Group |
||||||
Mexico and the Caribbean |
||||||
Segment Adjustment |
(104.0) |
(123.0) |
- |
6.0 |
3.0 |
(31.0) |
Total Operating Profit Before Tax |
Investment Positives and Opportunities:
Investment Negatives / Risk Factors:
Valuation
The consensus estimate for DPS' EBITDA is $1.1 bn, slightly lower than what the company achieved during 2008. The implied valuation multiple 2009E EV/EBITDA is 6.9x which is more inline with the bottlers (6.3x) rather than the concentrate companies (9.5x). Clearly investors are not paying for optionality on DPS' long-term potential to increase its market penetration through new products and enhanced distribution/vending channels, turnaround its less profitable brands, integrate its recent acquisitions and streamline the cost base. Given the domestic distribution and smaller market share, and adjusting for the fact that about 10% of the EBITDA comes from bottling, an EV/EBITDA for DPS of 8x-8.5x seems more appropriate. Using net debt of $3.4bn and 253mm shares, one gets to target valuation of $21-$24 / share, i.e. 25%-45% higher than the current price.
Catalysts:
Broader investor and analyst coverage as post-spinoff technical selling subsides
Activist pressure
Hitting operational turnaround targets
See above
show sort by |
Are you sure you want to close this position DR PEPPER SNAPPLE GROUP INC?
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 DR PEPPER SNAPPLE GROUP INC 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, "".