2007 | 2008 | ||||||
Price: | 0.45 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 4 | 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.
Hanover Capital Mortgage Holdings, Inc. (“HCM”)
Description:
Hanover Capital Mortgage Holdings, Inc. (XASE: HCM) is a mortgage REIT whose primary asset is its portfolio of subordinated mortgage securitizations and mortgage loans of prime, jumbo loans.
All of HCM’s current financing is from a Master Repurchase Agreement (MRA) with Ramius Capital, a multi-strategy hedge fund. The initial purchase price of the securities in the Repurchase Transaction was $80.9 million. The fixed term of the MRA is one year.
Investors have mistakenly associated HCM with the subprime mortgage debacle and the difficulty in pricing of the illiquid and small tranches it owns; however it is my belief that the management team at HCM can take advantage of the dislocation in the mortgage markets and create value by purchasing fundamentally sound mortgage-backed securities at significant discounts to their actual value. At a minimum, the true (as approved to the artificially deflated) value of the assets should provide a cushion at HCM’s current price.
The company is actively trying to access the capital markets so it can resume purchasing mortgage-backed securities.
Recent History:
- Sale of Hanover’s due diligence business platform to Terwin Acquisition I, LLC (now known as Edison Mortgage Decisioning Solutions, LLC) closed January 12, 2007.
- On August 15, 2007, the company sold its entire portfolio of whole-pool Fannie Mae and Freddie Mac mortgage-backed securities (“Agency MBS”). The sales were necessary in order to generate some liquidity and close existing borrowing positions.
- Company entered into a MRA on August 10, 2007 with Ramius Capital Group, LLC, which reduced capital and Company has been in discussions with potential investors for additional lines.
Prime vs. Subprime:
While the number of nationwide foreclosures continues to rise, the vast majority of problems appear to center around homeowners with sub-prime and/or adjustable rate mortgages (ARMs) and little equity in their home. However credit-worthy homeowners who have seasoned, fixed-rate mortgages on middle class and upper middle class homes are mostly managing to steer clear of default by remaining current on payments and avoiding delinquencies. Statistics show that more than 97% of fixed-rate loans are current and those that are past due thirty days or more account for just 2.6% of all loans in the
In the sub-prime group, more than 14% of those ARMs that reset to higher interest rates after two to three years, are now 30 days or more behind on their payments. That amounts to a percentage that is five times higher than in the fixed-rate segment. Even so, more than 85% of the subprime borrowers have still managed to keep their payments current.
Typical securitization structure illustrating HCM’s primary focus:
HCM Collateral:
Prime Residential Mortgage Pool Principal Balance: $500 mil
Number of Loans 1,000
Average Loan Size $500,000
Weighted Average LTV 68%
Average Appraised Value of Homes $735,000
Average FICO score 741
HCM Securization:
AAA Senior Bonds 97.00%
AA Senior 2.40%
A Subordinated
BBB Bonds
BB Junior 0.60%
Not Rated Bonds
$500 Million Principal Balance 100%
Understanding FICO Scores: Below 619 Bad Credit Score (Subprime) 620-679 Ok (Low Risk) 680-699 Good 700 + Excellent (Prime)
Value Scenarios:
Average Appraised Value $735,000 $735,000 $735,000 $735,000 $735,000
Estimated Market Decline 5% 10% 15% 20% 25%
Estimated Current Value $698,250 $661,500 $624,750 $588,000 $551,250
Average Loan Size $500,000 $500,000 $500,000 $500,000 $500,000
Equity Cushion $198,250 $161,500 $124,750 $88,000 $51,250
Less than 0.50% of HCM’s Subordinate MBS portfolio is 60 days delinquent. Also, we believe this class of mortgages are from borrowers who are highly unlikely to abandon their homes even if the mortgage exceeds current market value.
Value to the Subordinate MBS Portfolio:
These $400,000 - $750,000 houses need to depreciate and realize losses of nearly 1/3 for the subordinated and equity tranches that HCM holds to be impaired. Even if this were to happen, the borrowers who took out these mortgages are the opposite of sub-prime; they are credit-worthy, and highly unlikely to walk away from middle class and upper middle class single family homes and condominiums. Unlike sub-prime borrowers, these borrowers generally have savings and employment opportunities to keep their largest asset, their homes, intact.
FINANCIAL INFORMATION:
Summary Balance Sheet ($ in thousands) |
|
|
|
|
|
|
| ||
|
|
|
|
|
12/31/2005 |
12/31/2006 |
3/31/2007 |
6/30/2007 |
9/30/2007 |
ASSETS |
|
|
|
|
|
|
|
|
|
Cash & Cash Equivalents |
|
|
|
$30,492 |
$13,982 |
$16,240 |
$15,409 |
$8,616 | |
Total Mortgage Loans |
|
|
|
$24,135 |
$9,736 |
$9,098 |
$6,889 |
$6,596 | |
Total Mortgage Securities |
|
|
|
$197,488 |
$265,957 |
$251,717 |
$242,898 |
$143,598 | |
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
| |
Repurchase agreements |
|
|
|
154,268 |
193,247 |
190,441 |
183,663 |
107,256 | |
Liability to subsidiary trusts issuing preferred and capital securities |
41,239 |
41,239 |
41,239 |
41,239 |
41,239 | ||||
Book Value / Common Share |
|
|
|
$7.00 |
$6.99 |
$5.94 |
$5.31 |
$1.39 |
Summary Income Statement ($ in thousands) |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
2004 |
2005 |
2006 |
3/31/2007 |
6/30/2007 |
9/30/2007 |
REVENUES: |
|
|
|
|
|
|
|
|
| |
Interest Income |
|
|
|
$14,242 |
$16,296 |
$24,278 |
$6,632 |
$6,488 |
$6,194 | |
Interest Expense |
|
|
|
4,271 |
8,284 |
13,942 |
3,859 |
3,748 |
5,246 | |
Net Interest Income before loan loss provision |
|
|
$9,971 |
$8,012 |
$10,336 |
$2,773 |
$2,740 |
$948 | ||
Loan loss provision |
|
|
|
36 |
26 |
0 |
0 |
0 |
0 | |
Net interest income |
|
|
|
$9,935 |
$7,986 |
$10,336 |
$2,773 |
$2,740 |
$948 | |
(Loss) Gain on sale of mortgage assets |
|
|
10,400 |
4,515 |
834 |
191 |
3 |
(997) | ||
(Loss) Gain on mark to market of mortgage assets |
|
237 |
(2,715) |
148 |
(143) |
(14,481) |
(28,701) | |||
(Loss) gain on freestanding derivatives |
|
|
(4,389) |
180 |
(2,344) |
(167) |
2,468 |
(633) | ||
Technology |
|
|
|
|
2,794 |
3,054 |
2,857 |
516 |
200 |
230 |
Loan brokering and advisory services |
|
|
2,700 |
1,647 |
105 |
157 |
0 |
0 | ||
Other income (loss) |
|
|
|
305 |
602 |
(77) |
(41) |
(67) |
(273) | |
Total Revenues |
|
|
|
$21,982 |
$15,269 |
$11,859 |
$3,286 |
($9,137) |
($29,426) | |
|
|
|
|
|
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
|
|
|
|
| |
Total Expenses |
|
|
|
$14,503 |
$15,008 |
$13,913 |
$3,153 |
$2,323 |
$2,324 | |
Operating Income (Loss) |
|
|
|
7,479 |
261 |
(2,054) |
133 |
(11,460) |
(31,750) | |
|
|
|
|
|
|
|
|
|
|
|
|
Investment Portfolio ($ in thousands) |
|
|
|
|
| ||
|
|
|
|
|
Principal |
Carrying |
|
|
|
9/30/2007 |
|
|
|
Balance |
Value |
Financing |
Net Equity |
|
Mortgage Loans: |
|
|
|
|
|
| |
|
Collateral for CMOs |
|
|
$6,899 |
$6,596 |
$5,008 |
$1,588 | |
|
|
|
|
|
|
|
|
|
|
Subordinate MBS: |
|
|
|
|
|
| |
|
Available for |
|
|
227,934 |
113,462 |
77,874 |
35,588 | |
|
|
|
|
|
|
|
|
|
|
Agency MBS: |
|
|
|
|
|
| |
|
Trading |
|
|
|
30,045 |
30,136 |
28,743 |
1,393 |
|
Held to Maturity |
|
|
0 |
0 |
0 |
0 | |
|
|
|
|
|
$30,045 |
$30,136 |
$28,743 |
$1,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
|
|
|
|
|
|
12/31/2006 |
|
|
|
|
|
|
|
|
Mortgage Loans: |
|
|
|
|
|
| |
|
Collateral for CMOs |
|
|
$10,149 |
$9,736 |
$8,082 |
$1,654 | |
|
|
|
|
|
|
|
|
|
|
Subordinate MBS: |
|
|
|
|
|
| |
|
Available for |
|
|
230,751 |
154,599 |
89,959 |
64,640 | |
|
|
|
|
|
|
|
|
|
|
Agency MBS: |
|
|
|
|
|
| |
|
Trading |
|
|
|
106,479 |
105,104 |
102,590 |
2,514 |
|
Held to Maturity |
|
|
5,845 |
6,254 |
0 |
6,254 | |
|
|
|
|
|
$112,324 |
$111,358 |
$102,590 |
$8,768 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$353,224 |
$275,693 |
$200,631 |
$75,062 |
|
|
|
|
|
|
|
|
|
HCM took a $42.0 million ($11.8 million in 2Q07 and $30.2 million in 3Q07) impairment expense on the Subordinate MBS portfolio in the first nine months which resulted in a $4.85 per share decrease in the company’s book value. This write-down was taken based on estimated fair value as of September 30, 2007 when the market for this type of asset was basically not trading. While management of the Company is unable to predict if and to what level these markets may improve, to the extent that they do improve a portion of the decline in book value should be reversed.
Comps:
HCM is currently trading at 0.42x book after the $4.85 per share write-down.
Catalysts:
- Market place realizing the assets have been written down too aggressively
- Experienced management team
- We believe that the company will be able to access the capital markets
- The company stated that they are seeking additional capital and is in discussions with potential investors
- The company does not invest in sub-prime mortgages so we believe this equity was over sold. If that is the case, when these markets revert, a portion of the resulting decline in book value will reverse.
show sort by |
Are you sure you want to close this position Hanover Capital Mortgage Holdi?
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 Hanover Capital Mortgage Holdi 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, "".