2007 | 2008 | ||||||
Price: | 3.00 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 143 | 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.
Same Store Sales
|
|||||||||
|
Q3 '06
|
Q4 '06
|
Q1 '07
|
Q2 '07
|
Q3 '07
|
Q4 '07
|
Q1 '08
|
Q2 '08
|
|
FINL Concept
|
n.a.
|
n.a.
|
-7.3%
|
-6.6%
|
-3.5%
|
-5.8%
|
-4.1%
|
-4.8%
|
|
Man Alive
|
n.a.
|
n.a.
|
0.6%
|
-4.8%
|
3.1%
|
4.4%
|
0.6%
|
-2.4%
|
|
Paiva
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
|
Overall
|
4.0%
|
0.0%
|
-7.2%
|
-6.6%
|
-3.3%
|
0.4%
|
-3.9%
|
-4.7%
|
|
Operating
Margins
|
||||||||
|
Q3 '06
|
Q4 '06
|
Q1 '07
|
Q2 '07
|
Q3 '07
|
Q4 '07
|
Q1 '08
|
Q2 '08
|
Op. Margin
|
0.4%
|
11.4%
|
2.2%
|
4.7%
|
-1.7%
|
9.6%
|
-2.0%
|
2.7%
|
Date
|
|
Event
|
04/23/07
|
|
Genesco receives (and declines) a bid of $46 from Foot
Locker (FL)
|
05/31/07
|
|
FL raises bid to $51; GCO rejects; FL bows out
|
06/18/07
|
|
FINL says it will buy GCO for $54.50; financed almost
entirely w/debt from UBS
|
08/30/07
|
|
GCO announces drop in earnings; FINL disappointed and
"evaluating options"
|
09/14/07
|
|
FINL announces UBS letter seeking info on potential MAC;
GCO denies MAC
|
09/17/07
|
|
GCO shareholders approve deal
|
09/19/07
|
|
GCO says UBS is looking to back out
|
09/21/07
|
|
GCO files lawsuit seeking "Specific Performance"
|
09/28/07
|
|
FINL and UBS accuse GCO of MAC
|
11/16/07
|
|
UBS countersues, claiming MAC and fraud at GCO
|
11/26/07
|
|
US
Atty. begins fraud investigation
|
12/10/07
|
|
Trial begins in Tennessee
|
12/18/07
|
|
Arguments conclude; Chancellor takes case under advisement
|
No-Growth DCF
|
||
Revenue ($m)
|
1,300
|
|
EBIT
|
52
|
4.0%
|
Tax
|
20
|
37.5%
|
NOPAT
|
33
|
|
D&A
|
42
|
|
Capex
|
(42)
|
|
? WC
|
0
|
|
FCF
|
33
|
|
|
|
|
Discount Rate
|
10.0%
|
|
Ops. Value
|
325
|
|
Net Cash
|
34
|
|
Equity Value
|
359
|
|
|
|
|
Shares O/S (m)
|
47.7
|
|
PPS
|
$7.52
|
|
Industry
EV/EBITDA
|
||
Company
|
Ticker
|
EV/EBITDA
|
Foot Locker
|
FL
|
5.2x
|
Shoe Carnival
|
SCVL
|
3.7x
|
Collective Brands
|
PSS
|
7.1x
|
DSW
|
DSW
|
5.2x
|
Brown Shoe
|
BWS
|
4.8x
|
Average
|
|
5.2x
|
|
|
|
Finish Line
|
FINL
|
1.5x
|
FINL EV/EBITDA
|
||
Revenue ($m)
|
1,300
|
|
EBIT
|
52
|
4.0%
|
D&A
|
42
|
|
EBITDA
|
94
|
|
Multiple
|
5.0x
|
|
EV of Ops.
|
470
|
|
Net Cash
|
34
|
|
Equity Value
|
504
|
|
|
|
|
Shares O/S(m)
|
47.7
|
|
PPS
|
$10.56
|
|
Price/Tang. Book
|
|||
Company
|
Ticker
|
P/TB
|
P/S
|
Foot Locker
|
FL
|
1.2x
|
0.4x
|
Shoe Carnival
|
SCVL
|
0.7x
|
0.2x
|
Collective Brands
|
PSS
|
n.a.
|
0.6x
|
DSW
|
DSW
|
2.0x
|
0.5x
|
Brown Shoe
|
BWS
|
2.0x
|
0.3x
|
Average
|
|
1.48x
|
0.40x
|
|
|
|
|
Finish Line
|
FINL
|
0.33x
|
0.11x
|
|
|
|
|
PPS
|
$13.35
|
|
|
Triangulated
Stand Alone
|
|
No-Growth DCF
|
$7.52
|
EV/EBITDA
|
$10.56
|
P/TB
|
$13.35
|
Blended PPS
|
$10.48
|
Damages Baked In
|
|
Estimated PPS
|
$10.48
|
Current PPS
|
$3.00
|
Difference
|
$7.48
|
Shares O/S (m)
|
47.7
|
Impl. Damages ($m)
|
356.9
|
Interest
Coverage
|
|
GCO TTM EBITDA
|
127
|
FINL Est. EBITDA
|
94
|
Synergies
|
28
|
FINL/GCO EBITDA
|
249
|
|
|
Combined Debt (est.)
|
1,700
|
Interest Rate (est.)
|
8.1%
|
Interest
|
137
|
|
|
Interest Coverage
|
1.8x
|
Potential
Damages
|
|||
FINL Bid
|
$54.50
|
|
|
Current GCO PPS
|
$35.30
|
|
|
GCO Shrs. O/S (m)
|
22.8
|
|
|
|
|
|
|
Scenario
|
Prior Day Close
|
? from FINL Bid
|
Damages ($m)
|
GCO Termination Fee
|
|
|
46.0
|
Current GCO Price
|
$35.30
|
$19.20
|
437.6
|
Initial FL Bid
|
$43.41
|
$11.09
|
252.8
|
3 mos. Undist. Price
|
$39.58
|
$14.92
|
340.1
|
Target PPS:
Scenarios
|
||||
|
FINL wins
|
|
FINL Loses
|
|
Damage Scenario
|
n.a.
|
|
3-mo. Undist.
|
Spec. Perf.
|
Base Target PPS
|
$10.48
|
|
$10.48
|
$10.48
|
|
|
|
|
|
Damages ($m)
|
0.0
|
|
340.1
|
n.a.
|
Damages per Shr.
|
$0.00
|
|
$7.12
|
$10.48
|
Target PPS
|
$10.48
|
|
$3.35
|
$0.00
|
|
|
|
|
|
Probability
|
||||
Scenario
|
FINL wins
|
|
FINL Loses
|
|
Probability
|
20%
|
|
80%
|
|
Scenario
|
|
|
if Lose, Prob.
|
if Lose, Prob.
|
Probability
|
|
|
95%
|
5%
|
|
|
|
|
|
Total Probability
|
20.0%
|
|
76.0%
|
4.0%
|
|
|
|
|
|
Target PPS
|
$10.48
|
|
$3.35
|
$0.00
|
Prob. Wtd. Tgt PPS
|
$2.10
|
|
$2.55
|
$0.00
|
|
|
|
|
|
|
|
|
|
|
Expected Value
|
$4.64
|
= sum of Prob. Weighted Target PPS
|
||
Current PPS
|
$3.00
|
|
|
|
Expected G/(L)
|
54.8%
|
|
|
|
|
|
Expected FINL.
PPS
|
|
|
|
|
|
$
4.64
|
Prob. of FINL
Win
|
40%
|
$6.10
|
30%
|
$5.37
|
|
20%
|
$4.64
|
|
10%
|
$3.91
|
|
0%
|
$3.18
|
show sort by |
Are you sure you want to close this position Finish Line?
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 Finish Line 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, "".