"HP: Down 20%; Now Officially Hated By Almost Everyone." Thus read the August 19 headline by Eric Savitz on Forbes.com.
In this uncertain stock market environment, investors are reacting emotionally to bad news. And HPQ announced plenty of bad news on Friday ... (i) writing off a recent billion dollar investment in Palm, (ii) announcing a separation of the PC business without a definite plan or time-line, thus making it a lame-duck enterprise, which can only serve to reduce its eventual value, and (iii) announcing the expensive acquisition of Autonomy, thus constraining HPQ's ability to repurchase more shares at a fraction of the valuation.
Company management has made a series of historical and recent missteps, but the question remains: what is HPQ worth? The back-of -the-envelope analysis below (using EBITA, not EBITDA) attempts to answer the following question:
Is there value in HPQ at the current price?
Oper
Other
$ in millions
Earnings
Expenses
EBITA
Actual - Last Nine Months
Current HPQ
11,156
(544)
10,612
Personal Systems Group
1,772
(86)
1,686
Rest of Current HPQ
9,384
(458)
8,926
Autonomy Corporation (GM, not OE)
628
(325)
304
Total Pro Forma "New HPQ"
10,012
(782)
9,230
Personal Systems Group
1,772
(116)
1,656
Assumes extra overhead of $30 million for independent PSG and no overhead savings from Autonomy acquisition.
Excludes positive impact of closing Palm, which likely lost a large amount of money in this period.
Estimated - Next Three Months
Current HPQ
3,290
(244)
3,046
Personal Systems Group
567
(42)
525
Rest of Current HPQ
2,723
(202)
2,521
Autonomy Corporation (GM, not OE)
223
(119)
105
Total Pro Forma "New HPQ"
2,946
(321)
2,626
Personal Systems Group
567
(52)
515
Assumes next quarter equals last quarter for HPQ (below guidance) and Autonomy.
Assumes extra overhead of $10 million for independent PSG and no overhead savings from Autonomy acquisition.
Excludes positive impact of closing Palm, which likely lost a large amount of money in this period.
Estimated - 12 Months Ended 10/31/11
Current HPQ
14,446
(788)
13,658
Personal Systems Group
2,339
(128)
2,211
Rest of Current HPQ
12,107
(660)
11,447
Autonomy Corporation (GM, not OE)
852
(443)
408
Total Pro Forma "New HPQ"
12,959
(1,103)
11,856
Target Multiple - New HPQ
9.3x
Using IBM EV/EBITA = 9.3x
Using IBM EV/EBITA = 9.3x
Implied Enterprise Value
110,259
Total PSG
2,171
Target Multiple - PSG
3.7x
Using DELL EV/EBITA = 3.7x
Using DELL EV/EBITA = 3.7x
Implied Enterprise Value
8,031
Total Enterprise Value (New HPQ + PSG)
118,290
HPQ
Autonomy
Total
Plus: Cash
12,953
736
13,689
Less: Debt
(25,696)
(66)
(25,762)
Cost of Autonomy Acquisition
(11,243)
Target Market Value
94,973
Target Share Price
$45.66
# shares
2,080
The analysis assumes that PSG is spun off tax-free. If PSG is sold, the tax impact (no more than $2 per share) would be somewhat mitigated by a higher price payable by an acquirer that would presumably have some operating synergies.
Since most of the value derives from the EV/EBITA multiple of the new HPQ, I have provided a brief sensitivity analysis:
Sensitivity Analysis
New HPQ EV/EBITA
6.0x
7.0x
8.0x
Target Share Price
$26.85
$32.55
$38.25
Note that if PSG trades after a spin-off at one half of Dell's multiple, HPQ's value is reduced by $4 billion, or $2 per share.
Finally, please note that I will be on the road this week and unable to respond to questions until next weekend.
Catalyst
Time and/or a change in senior management. If management can avoid steps that actively destroy value, investors have the opportunity to invest in a long-term franchise company at an attractive entry point.
Are you sure you want to close this position HEWLETT-PACKARD CO?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Flag HEWLETT-PACKARD CO for Removal
Are you sure you want to Flag this idea HEWLETT-PACKARD CO 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 Cannot Submit Message ... Yet
You currently do not have message posting privilages, there are
1 way you can get the privilage.
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.