|Shares Out. (in M):||56,499||P/E||0.0x||0.0x|
|Market Cap (in $M):||424||P/FCF||0.0x||0.0x|
|Net Debt (in $M):||-501||EBIT||0||0|
Sign up for free guest access to view investment idea with a 45 days delay.
HTH has been written up on VIC three times prior to this submission, twice (11/2007 and 12/2008) recommending the common and once (04/2009)recommending the 8.25% cumulative preferred, which has since been redeemed. For an in depth review of the company, Gerald Ford, NLASCO, history, etc. please see the 11/2007 and 12/2008 ideas, both by oogum858, which do a far better job than I can in providing background. What follows has been kept intentionally brief, as I just revisited the company two days ago and gained awareness of the current valuation and recent SWS transaction. I am working on a never ending VIC submission, but thought I would provide this to fulfill my annual requirement and avoid having my membership revoked, in the event the other idea I am working on continues to be "elusive". Given my personal/professional history owning the cumulative preferred, and common on two separate occasions, I can state that I feel comfortable enough with the discount to book and "partnership" with Gerald Ford to propose the idea. This should not be construed as a recommendation to buy or sell HTH. I may buy or sell shares of HTH without providing notice to the VIC community. Do your own due diligence. However, if you own any of the big banks you may want to outsource that function.
Total assets (less goodwill, intangibles and loan origination costs aggregating $36,592), equal $910,860. Total Liabilities equal $305,999, which includes $138,350 notes payable, leaving tangible SE of $604,861. With roughly 56,499 shares outstanding at 08/04/2011, the resulting TBV/share equals roughly $10.71. Looking at the company's balance sheet per share, you get $2.82 per share in high-quality investments, $11.31 in cash and $1.99 in various other "assets". Note that reserve for losses equal $68,616 or $1.21 per share compared to the investments of $2.82 mentioned. Further note that EV in the heading excludes all investments ($159,234) and only incorporates cash balances (639,160), notes payable ($138,350) and market capitalization (using 56,499 x $7.50).
A simple reversion to TBV of $10.71 woud result in a gain of $3.21 per share or 42.8%. Cash and investments, net of total liabiliities, equals $8.72 per share. A simple reversion to net cash and investments would be a gain of $1.22 per share or 16.3%.
Note that $90,850 of outstanding debt can be exchanged for common shares. Given that the current exchange/conversion price is $13.52, I have not spent time looking further into the matter. Debt matures 2025 and yield 7.50%.
In the six months ended 06/30/2011, the business lost $11,823 - after $6,439 in income tax benefit. Note that total revenue expanded 10.33% compared to the prior 2010 period. Due to wind and hail losses in Texas, loss and loss adjustment expenses were $21,271, or 59.36% greater than that experienced in the same period 2010. It has been a bad year for insurance, even insuring low value dwwellings and manufactured homes in Texas. Assuming Loss and LAE returns to an H1 2010 level, at current revenue levels, the operations are roughly breakeven.
Pursuant to the Funding Agreement (the "Funding Agreement"), dated as of March 20, 2011, between the Issuer, the Reporting Person and Oak Hill Capital Partners III, L.P. and Oak Hill Capital Management Partners III, L.P. ("Oak Hill"), on July 29, 2011, the parties entered into a credit agreement (the "Credit Agreement") under which the Reporting Person loaned the Issuer $50 million in the aggregate (the "Funding Amount"). In connection with the Funding Agreement and the loan made by the Reporting Person under the Credit Agreement, on July 29, 2011, the Issuer issued a warrant (the "Warrant") to the Reporting Person to acquire up to 8,695,652 shares of Common Stock of the Issuer (and, in some cases, the Issuer's non-voting preferred stock, par value $1.00 per share ("Series A Preferred Stock")). The Funding Amount was funded by working capital.
From SWS Press Release:
Completion of Capital Raise
On July 29, 2011, SWS Group completed its previously announced $100 million capital raise with Hilltop Holdings Inc. ("Hilltop") and Oak Hill Capital Partners ("Oak Hill Capital"). The capital will be used to address asset quality issues at the Bank and for other corporate purposes, including growth opportunities for SWS Group's broker-dealer. Pursuant to the transaction, Hilltop and Oak Hill Capital each made a $50 million loan to SWS Group, and SWS Group issued each of Hilltop and Oak Hill Capital a warrant to purchase shares of common stock of SWS Group at an exercise price of $5.75 per share. Upon full exercise of the warrants, Hilltop and Oak Hill Capital would each own approximately 17 percent of the Company.
The Company also announced that Gerald J. Ford, Chairman of the Board of Hilltop, and J. Taylor Crandall, Managing Partner of Oak Hill Capital, have joined the Board of Directors of SWS Group in connection with the closing of the transaction. [emphasis added] In addition, Hilltop and Oak Hill Capital each appointed a non-voting observer to the Company's Board of Directors.
|show sort by|
Are you sure you want to close this position HILLTOP HOLDINGS 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 HILLTOP HOLDINGS 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, "".