2010 | 2011 | ||||||
Price: | 1.02 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 130 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 133 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 111 | EBIT | 0 | 0 | |||
TEV (in $M): | 244 | TEV/EBIT | 0.0x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Canadian pulp maker Fibrek, formerly known as SFK Pulp Fund, converted to a corporate structure in conjunction with a rights offering and recapitalization in July. Prem Watsa's Fairfax Financial boosted its equity stake in Fibrek to 26% as a result of the rights offering, and we expect Fairfax's continued strategic "oversight" of the actions of Fibrek management to benefit shareholders. There seems to be little doubt that significant unrecognized value resides in the common equity, as Fibrek trades at one-third of tangible book value despite strongly cash-flowing operations and one of the least leveraged balance sheets in the pulp and paper industry. Fibrek is currently throwing off run-rate EBITDA of C$80 million, and this number could improve to C$100 million due to margin improvement. At a recent enterprise value of C$244 million, we find Fibrek to be meaningfully undervalued.
A valuation comparison to two other pulp makers is particularly striking: Canfor Pulp (Toronto: CFX.UN), which pays monthly distributions, and Mercer (Nasdaq: MERC), which has a more promotional approach to investor relations, trade at no discount to tangible book value. Meanwhile, Mercer retains high financial leverage that could easily cut the other way should pulp industry conditions deteriorate.Pulp prices have reached record levels this year after falling precipitously in 2008 and early 2009. The rebound has been driven by pulp plant idling and outright shutdowns, low inventories, strong Chinese demand, and the earthquake in Chile. While pulp prices have already pulled back modestly from record levels of roughly $1,000 per tonne, they are expected to stay strong enough to enable producers such as Fibrek to keep delivering strong cash flows.
Fibrek operates a capital-intensive business selling two grades of pulp to paper producers. In Quebec, Canada, Fibrek has one mill producing the high-quality Northern Bleached Softwood Kraft (NBSK) pulp at a rate of ~1,000 tonnes per day, while in the U.S., Fibrek has two plants producing recycled pulp at a combined rate of also approximately 1,000 tonnes per day. Fibrek controls more than one-half the supply of recycled pulp in North America, but this has not translated into strong margins to date due to substitution effects and rising costs for wastepaper, the primary input commodity for recycled pulp.
We believe the market has overlooked Fibrek for several reasons: First, reported profitability is lower than free cash flow, as D&A materially exceeds maintenance capex. Second, investors may be mistakenly interpreting Fibrek's recent profitability as "peak" profitability due to recent record pulp prices. This interpretation ignores the fact that the cost of the input commodities for recycled pulp (wastepaper) and NBSK pulp (wood fibre) has been unusually high and should decline going forward. Third, Fibrek management has been rather inept at communicating the Fibrek story to investors, and the recent rights offering hurt value because the rationale for it was unclear given an organically improving balance sheet and strong cash generation.
Warning: We wrote up Fibrek (SFK Pulp Fund) at C$5 per share back in 2007, so we have little credibility in this situation. Nonetheless, we believe the time and valuation are right for investors to revisit this idea. As always, please do your own work prior to investing.
BUSINESS OVERVIEW
Fibrek, formerly SFK Pulp Fund, owns and operates three mills that produce pulp, a key input into paper production.
NBSK pulp operations: Fibrek's mill has produced northern bleached softwood kraft (NBSK) pulp in Saint-Felicien, Quebec for three decades. Annual production is 360K tonnes. Fibrek acquired the mill from Abitibi for $628 million in '02.
RBK pulp operations: Fibrek acquired two U.S. recycled bleached kraft (RBK) pulp mills for $194 million in 2006 (the mills were built for $462 million in the mid-1990s). The mills have an annual production capacity of 385K tonnes.
INVESTMENT HIGHLIGHTS
INVESTMENT RISKS & CONCERNS
MAJOR HOLDERS
Management <1% (some insider buying recently) | Fairfax Financial 26%
OUR ESTIMATE OF THE EQUITY FAIR VALUE RANGE
|
Conservative |
Base Case |
Aggressive |
Valuation methodology |
Distressed sale value |
Enterprise value to run-rate EBITDA |
Market value to tangible book value |
Conservative case metrics: |
|
|
|
Sale of mills at one-third of tangible book |
$160 million |
|
|
Less: Net debt as of 9/30/2010 |
-$111 million |
|
|
Estimated distressed sale value |
$48 million |
|
|
Base case metrics: |
|
|
|
Run-rate EBITDA, based on 3Q10 |
|
$79 million |
|
Assumed fair value multiple |
|
5.0x |
|
Less: Net debt as of 9/30/2010 |
|
-$111 million |
|
Aggressive case metrics: |
|
|
|
Tangible book value as of 9/30/2010 |
|
|
$480 million |
Assumed fair value multiple |
|
|
1.0x |
Estimated fair value of the equity of Fibrek |
$48 million |
$289 million |
$480 million |
$0.40 per share 1 |
$2.20 per share 1 |
$3.70 per share 1 |
|
Implied price-to-tangible book value multiple |
.1x |
.6x |
1.0x |
Implied EV to trailing revenue |
.3x |
.7x |
1.1x |
Implied EV to trailing gross profit |
2.2x |
5.5x |
8.2x |
Implied EV to trailing EBIT |
9.4x |
23.4x |
34.6x |
Implied EV to run-rate EBIT, based on 3Q10 |
4.0x |
9.9x |
14.7x |
Implied trailing FCF yield |
89% |
15% |
9% |
Implied run-rate FCF yield, based on 3Q10 |
127% |
21% |
13% |
1 Based on 130 million shares outstanding
SELECTED OPERATING DATA BY SEGMENT, 1996 - YTD 2010 (C$ in millions)
FYE December 31 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
YTD |
Revenue by segment: |
|||||||||||||||
NBSK mill |
226 |
233 |
224 |
236 |
310 |
238 |
209 |
234 |
269 |
236 |
274 |
256 |
251 |
206 |
213 |
RBK mills |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
39 |
254 |
281 |
183 |
212 |
226 |
233 |
224 |
236 |
310 |
238 |
209 |
234 |
269 |
236 |
312 |
510 |
532 |
389 |
425 |
|
% of revenue by segment: |
|||||||||||||||
NBSK mill |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
88% |
50% |
47% |
53% |
50% |
RBK mills |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
12% |
50% |
53% |
47% |
50% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
|
Revenue growth by segment: |
|||||||||||||||
NBSK mill |
-36% |
3% |
-4% |
5% |
31% |
-23% |
-12% |
12% |
15% |
-12% |
16% |
-6% |
-2% |
-18% |
45% |
RBK mills |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/m |
555% |
11% |
-35% |
67% |
-36% |
3% |
-4% |
5% |
31% |
-23% |
-12% |
12% |
15% |
-12% |
32% |
63% |
4% |
-27% |
55% |
|
EBITDA by segment: |
|||||||||||||||
NBSK mill |
62 |
77 |
75 |
81 |
143 |
62 |
49 |
42 |
62 |
29 |
40 |
49 |
27 |
(12) |
46 |
RBK mills |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
22 |
20 |
0 |
10 |
62 |
77 |
75 |
81 |
143 |
62 |
49 |
42 |
62 |
29 |
43 |
71 |
47 |
(12) |
56 |
|
Distributable FCF |
57 |
58 |
62 |
66 |
112 |
58 |
47 |
31 |
49 |
15 |
27 |
29 |
27 |
(39) |
40 |
Shares out (mn) 1 |
57 |
57 |
57 |
57 |
57 |
57 |
57 |
57 |
59 |
59 |
72 |
90 |
90 |
90 |
130 |
1 Represents basic shares outstanding at period end, in millions.
show sort by |
Are you sure you want to close this position FIBREK 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 FIBREK 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, "".