2012 | 2013 | ||||||
Price: | 26.00 | EPS | $1.76 | $1.14 | |||
Shares Out. (in M): | 9 | P/E | 14.8x | 22.8x | |||
Market Cap (in $M): | 231 | P/FCF | 13.6x | 23x | |||
Net Debt (in $M): | -6 | EBIT | 28 | 15 | |||
TEV (in $M): | 225 | TEV/EBIT | 8x | 15x |
Sign up for free guest access to view investment idea with a 45 days delay.
Note: First VIC posting, never going to try to use bullet points again from word. Huge failure, please excuse formatting (spaces between bullets)
Intro:
Fisher Communications in a VIC name that has been around for a while, but has recently become relevant again as a potential opportunity. Maggie2002 did a helpful write-up in May, 2010-anyone interested should consult that analysis as well. The basic premise here is that you have an extremely cheap broadcasting company which is poorly run, sub scale and really shouldn't be a public company. Although I hate to use Broadcast Cash Flow, in this case it makes sense to use it instead of EBITDA, because FSCI is likely to be an acquisition target over the next 6-12 months and its corporate costs are bloated enough to obscure the valuation of its assets. These costs will go away (including public company costs, management costs etc) when a larger strategic makes a play at FSCI. We believe FSCI would have already been an acquisition target, if not for having until recently having other extraneous assets and a management team with no desire to sell.
We value FSCI at $41 per share in value as an acquisition target, versus the current trading price of ~$26. That is assuming 8x BCF for the TV stations, at a discount to recent multiples for transactions.
The activist angle has been around FSCI for a long time-Mario Gabelli has been pushing for them to be a seller for years, but it appears that the clock has finally run out on management's stonewalling to keep their jobs. On December 5, GAMCO filed a 13d with the SEC stating they are looking at board nominations and Towerview filed a D the next day stating that they would be interested in working with other investors. Together these two funds control 37% of the vote. Normally the staggered board would stop them from being able to make a ton of progress, but the heavy lifting is done, with 3 board members of the 9 already placed there by FrontFour (activist spin out from Pirate Capital). There are 3 class II Directors whose terms are expiring in 2013, and we would expect all of them to be in play-Colleen Brown (CEO), Donald Graham (original founding family), and Brian McAndrews. Willey, Goldfarb and Troy were all nominated by FrontFour and should join together with the new directors to shop the company. We believe the market is overlooking the importance of the most recent activist move, given fatigue over an activist campaign that has gone on for years.
We would expect GAMCO to nominate new directors, and for them to be placed on the board in May of 2013. From there we would guess they would start a strategic process to sell the assets, which could take another 6 months or so. All in, assume a timeline of year with upside of approximately 60% if it plays out the way we expect.
Background:
Investment Thesis:
Activist Campaign Specifics:
Early 2008: Private Equity firm offered $43-45 a share and was rebuffed (equivalent to $33-35 on today’s value) |
|
||
4/2/2008: GAMCO and Towerview state vote against equity incentive plan for FSCI, which they call "excessive and egregious" |
|||
4/28/2008: GAMCO sends letter to FSCI, stating cash flow should be used to repurchase shares, plans to withhold votes for board members in 2008 election |
|||
6/24/2008: FrontFour sends letter to FSCI stating disappointment at 35-40% premium bid being turned down |
|||
2/2009: GAMCO submits proposal for shareholder approval on acquisitions greater than $25 MM |
|||
3/20/2009: In brokered deal between GAMCO and FSCI, two directors nominated by GAMCO include one from FrontFour join company late (approved) |
|||
12/6/2010: Huntingdon Real Estate (controlled by Frontfour) bid's $24 per share for FSCI |
|||
1/3/2011: Company discloses rejection of bid, no special committee formed or advisor hired |
|||
1/27/2011: FrontFour nominates 4 candidates to board of directors |
|
|
|
4/12/2011: FSCI files letter to shareholders urging vote for its nominees; states Frontfour is seeking to take control at expense of other shareholders and realize short-term gain-cites conflict of interest |
|||
4/14/2011:FrontFour files letter; says board has failed to hold CEO accountable for underperformance |
|
|
|
4/21/2011: Gabelli & Co hosts investor forum in New York to discuss FrontFour's proposal to board |
|||
4/27/2011: FrontFour files letters, criticizes board for its failed operating and acquisition strategy |
|||
4/29/2011: Company again writes letter to shareholder; claims FrontFour's only plan is to auction company in "trough marketplace" |
|||
5/4/2011: Gabelli announces it is supporting two of FrontFour's proposal to board |
|||
5/6/2011: FSCI writes one more aggressive public letter against FrontFour |
|||
5/19/2011: Two FrontFour nominees elected, two from company slate |
|
||
6/15/2011: Fisher announces sale of its Great Falls, Montana radio stations |
|
||
11/17/2011: Company announces sales of Fisher Plaza to Hines Global REIT 4/3/2012: Mario Gabelli writes letter to CEO suggesting value creation opportunities of a leveraging transaction 8/8/12: Mario Gabelli writes a letter to CEO, giving advice on how to structure a leveraging transaction 12/05/12: Gabelli files 13d andstates that they are looking at board nominations 12/06/12: Towerview also files 13d and say they may speak to Gabelli or others on nomianation |
|
||
|
|||
Valuation:
We are valuing FSCI in terms of value to a strategic, because we believe that is the most likely outcome and core to the investment thesis. We assume a BCF multiple plus an estimate of the amount of expense from Corporate that really should be in BCF-rent on Fisher Plaza allocated to TV stations plus some other odds and ends. Please note that multiples on similarly attractive assets in recent transactions have actually been higher.
Also noted is valuation as a standalone basis-we do not think that it trades at a discount to standalone value. Possibly over time if they were to make smart acquisition and leverage their corporate costs, it could become attractive-but we would not invest behind that thesis.
SOTP |
|||
Standalone |
|||
2012/2013 Blended BCF |
Multiple |
Value |
|
Television |
45.7 |
8.0 |
365.8 |
Radio |
5.2 |
6.0 |
31.4 |
Corporate |
(23.3) |
7.8 |
(181.6) |
Total Value |
215.7 |
||
minus Net Debt |
(6.0) |
||
Equity Value |
221.7 |
||
shares |
8.9 |
||
Equity Value per Share |
$24.87 |
||
Upside from $26 |
-4% |
||
Value to Strategic |
|||
2012/2013 Blended BCF |
Multiple |
Value |
|
Television |
45.7 |
8.0 |
365.8 |
Radio |
5.2 |
6.0 |
31.4 |
Corporate (Fisher rent $5.6MM) |
(5.0) |
7.8 |
(39.0) |
Total Value |
358.3 |
||
minus Net Debt |
(6.0) |
||
Equity Value |
364.3 |
||
shares |
8.9 |
||
Equity Value per Share |
|
|
$40.98 |
Upside from $26 |
58% |
M&A Environment:
The M&A environment in Local TV stations has generally been robust, although not quite as excessive as pre-recession. 8x+ BCF multiples to the buyer are common for the larger and more attractive transactions. Sometimes the BCF multiples by the acquirer will be materially different because of assumed synergies with duopolies etc reported by the acquirer.
Generally Local TV is moving more and more towards a scale business. To be relevant with advertisers, station operators need reach; to negotiate retrans with MSO’s it is helpful to have more stations and the same goes with negotiating network deals. This has led to a general consolidation in the industry. We would expect this consolidation to continue.
We believe the reasons FSCI has not participated in the consolidation stem mainly from management, and secondarily from asset mix. Mgmt does not own a lot of stock, and is economically incentivized to keep their jobs. We do not expect this to change, but believe it will be taken out of their hands. Secondly, having the real estate and the radio assets may have quelled some interest because TV operators didn’t want to deal with the disposition. The real estate is gone and the radio has shrunk-we would expect they could sell the radio stations to someone like an Entercom in advance of any larger deal.
As you can see from the below chart, there have been very healthy multiples paid for scale TV assets in the last couple of years. We would expect SBGI, LIN, Gannett, Journal Communications and EW Scripps to be players that would have some interest. BLC and Meredith can’t bid, Tribune seems unlikely, as does Nexstar.
TV Station Acquisitions |
||||||||||||
($ millions) |
||||||||||||
Market |
Est. |
|||||||||||
Date |
Seller |
Buyer |
Market |
Rank |
Affiliation |
Price |
BCF Multiple |
|||||
Sep-12 |
Landmark |
Jrl Comm |
Nashville |
29 |
CBS |
215.0 |
10.5-11.0 |
|||||
Jul-12 |
Newport (PE) |
Nexstar |
Various |
Various |
Various |
285.5 |
8.5 |
|||||
" |
" |
Sinclair |
Cinncin. SanAntonio |
35, 36 |
CBS, NBC, Fox |
412.5 |
9 |
|||||
" |
" |
Cox Media |
Jacksonville, Tulsa |
50, 59 |
CBS, Fox duop |
302.0 |
12+ |
|||||
May-12 |
New Vision |
LIN TV |
Portland, Birmingham.. |
22 |
Various |
342.4 |
9-10 |
|||||
Nov-11 |
Freedom |
Sinclair |
WPB & 6 more |
38 |
CBS |
385.0 |
9-11 |
|||||
Oct-11 |
McGraw Hill |
E.W. Scripps |
Denver, Indy… |
17 |
ABC |
212.0 |
10-11 |
|||||
Sep-11 |
Cerberus |
Sinclair |
Seven stas |
32 |
CBS,CBS |
200.0 |
9-10 |
Risks:
show sort by |
Are you sure you want to close this position FISHER COMMUNICATIONS 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 FISHER COMMUNICATIONS 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, "".