2009 | 2010 | ||||||
Price: | 18.00 | EPS | $3.36 | $3.00 | |||
Shares Out. (in M): | 63 | P/E | 5.4x | 6.0x | |||
Market Cap (in $M): | 1,132 | P/FCF | 5.4x | 6.0x | |||
Net Debt (in $M): | 201 | EBIT | 332 | 300 | |||
TEV (in $M): | 1,332 | TEV/EBIT | 3.8x | 4.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Herbalife Limited ("HLF") is simply too cheap at current trading levels. The Company has minimal debt, produces copious cash flows, requires little/no capital to grow and has negative working capital. In short, this business is and always has been a winner. If you looked at the Company's financial characteristics and nothing else over a period of time, you would probably conclude that this stock should trade at a large premium to the market given its cash flow generating power and highly variable cost structure which allows the Company to generate significant cash flows even in difficult economic circumstances. That is not how the market has historically valued this business, however, because Wall Street has always hated multi-level marketing as a business model. I don't particularly love the model either and I wouldn't want to be in this business, but I'm happy to make money on the stock if nobody else wants to. I don't expect to get multiple expansion vs. where the stock has previously traded, but I think the current free cash flow yield is really nice and supports a much higher stock price and as I outline below I think there is some additional upside that the market is ignoring with HLF.
Brief Business Description
The Company sells nutritional supplements through a network of 1.9 million distributors in 70 countries around the world. The products range is pretty wide, but the biggest selling product category is weight management products (63% of sales). The weight management products include shakes, protein bars, meal replacement snacks. The bulk of the remainder of the product line is in vitamins and other nutritional supplements. While the products are relatively mundane, the unique and controversial aspect of the Company is the MLM structure. Here's how it works. Generally speaking there are two classes of distributors: supervisors and distributors. There are 1.9 million total distributors in HLF's network, 505,000 of whom are supervisors. In order to qualify as a supervisor, a distributor must earn 4,000 points (a point is roughly equal to $1 of sales) in a single month or 2,500 points for two consecutive months. From a practical perspective sales supervisors are involved with HLF as a business (perhaps as their sole occupation but more likely as a way to make some supplemental income on the side). The other 75% are "distributors" in name, but are not engaged with the Company as a profitable venture, they become distributors in order to take advantage of preferable pricing on products that distributors receive.
Let's walk through a simple transaction to understand how it is reflected in HLF's financial statements. Let's suppose a distributor sells $100 worth of product to an end user. The Company will sell the product to the distributor for $50 and then the distributor will sell that product to the end user for $100. The Company will record $50 of revenues on its income statement in this simple example - the Company also reports the gross retail sales which is a useful number to track, but it does not show up on the income statement. More frequently, a distributor will be buying product, perhaps for his personal consumption. Lets say that distributor was sponsored by another distributor within the network (perhaps a supervisor); in this case the transaction would be the same, but the sponsoring supervisor would also earn a royalty on the sale. So the Company would book the same $50 in revenues but it would have an additional expense of call it $15 of "royalty overrides" hitting the income statement. In some cases you will have multiple levels of sponsors within the network (this is referred to within the network as an "upline"), so it's possible that a simple transaction like this could generate royalty overrides to multiple parties within the network.
The maximum levels of royalties/product discounts and how they show up in the financial statements is reflected below:
Commission Structure |
|
|
||
|
|
|
|
|
Distributor Allowance (1) |
|
50.0% |
||
Royalty Override (2) |
|
|
15.0% |
|
Production Bonus (2) |
|
|
7.0% |
|
Mark Hughes Bonus (2) |
|
1.0% |
||
Total as a % of Gross Retail Sales |
73.0% |
|||
|
|
|
|
|
(1) This is the Gross Retail Sales to Net Sales adjustment; this is 25-50% depending on the distributor's level within the network. |
||||
(2) Distributors who sponsor other distributors are eligible. Shows up on the income statement in "Royalty Overrides". |
Hence, for every dollar of gross retail sales, it is possible that $.73 of that is paid out to distributors.
The LTM income statement for the Company is shown in the table below:
|
|
LTM |
|
|
12/31/2008 |
|
|
|
Gross Retail Sales |
$3,811.2 |
|
|
|
|
Product Sales |
|
$2,032.3 |
Handling & Freight Income |
326.9 |
|
Net Sales |
|
$2,359.2 |
|
|
|
COGS |
|
458.4 |
Gross Profit |
|
$1,900.8 |
|
|
|
Royalty Overrides |
796.7 |
|
SG&A |
|
771.8 |
EBIT |
|
$332.3 |
|
|
|
Plus: D&A |
|
48.7 |
EBITDA |
|
$381.0 |
|
|
|
|
|
|
Discounts/Royalties as a % of Gross Sales |
||
Gross to Net Discounts |
46.7% |
|
Royalty Overrides |
20.9% |
|
Total |
|
67.6% |
Perhaps something that can't be fully appreciated about this business in a writeup is the corporate culture at HLF. It is frequently described as a "cult". I spent some time recently at a major distributor event for the Company and while I think the word "cult" is a little bit of an exaggeration, its not too far off the mark. I don't view this as a positive or a negative from an investment standpoint, I just thought Id mention it to give you a little more of a flavor of what you are investing in here. You kind of need to see it to believe it to understand the culture - its pretty unique. Everyone is in really good shape, super positive attitudes, lots of fake tans - you get the picture. Like a room full of Tony Robbins. If you are thinking about investing in the business, Id suggest going to one of the big distributor meetings ("Extravaganzas" as they call them at HLF). A big part of the Company revolves around maintaining this culture and keeping the distributor network pumped up. The longer history of the Company if you dont already know it centers on the Company's founder, Mark Hughes, who was kind of a "religious" figure within HLF. Mark Hughes died in 2000 in fairly controversial circumstances (possibly a drug overdose combined with excessive drinking). The Company went through a period of significant instability after this event as you can imagine, with a few different people trying to step into Mark Hughes place, and then going private in 2002 in an LBO sponsored by Golden Gate and Whitney Capital. One aspect of my thesis is actually the Company's ability to survive through that period of instability. Lets be honest - this is a "confidence" business - it lives and dies based on the confidence of the people within the network. That death of the founder / central figure of the Company was a FAR bigger threat to this business than any macroeconomic weakness we are currently going through. So for me the challenges the business faces today are real, but nothing compared to some of the periods that the business has been through in the past.
I think the current management team is excellent and in many ways, the business has never been stronger. CEO Michael Johnson, came to the Company from Disney in 2003. He is the perfect CEO for this business - highly charismatic, energetic and I also believe highly ethical. He is a triathlete and does a great job working the politics of this business and giving the Company a great image. One of the things he does really well is he walks the fine line of playing this central leadership role in the Company but not trying to be a "replacement" for Mark Hughes - he sort of positions himself as the person carrying on the dream of Mark Hughes. This is important within the organization because a lot of important distributors within Herbalife have been there since the Hughes era.
One of the things that management has done a nice job on over the last few years is beefing up the science behind the Company's products and bringing a greater level of legitimacy to the health benefits behind Herbalife's products. The Company maintains a very strong R&D staff along with an advisory board that includes a number of leading scientists (including a Nobel Laureate in Medicine). So, while the efficacy of the products may not be the most important driver of this business, the strength and quality of the product portfolio is probably in a much better place today relative to where it's been in the past. As an aside, I personally use the products - at first I just wanted to order some stuff as a due diligence measure, but I actually started to really like using some of the products and continue to reorder (the Formula 1 shakes, protein bars and "Lift Off" are personal favorites).
Investment Highlights
Investment Risks
Valuation
The table below shows HLF's current enterprise value. Pretty conservative capital structure and mgmt is guiding to $3 of earnings this year. On an $18 stock price, I'm looking to collect $3 of earnings this year which will be about the same as free cash flow. If they miss the number by a bit, I'm not too concerned. I think there is plenty of margin for error. I think 6x forward cash earnings for a business with no debt is really attractive right now.
Stock Price |
|
|
|
$18.00 |
Basic Shares Outstanding |
|
|
61.5 |
|
Options / RSUs |
|
|
1.4 |
|
FD Shares |
|
|
|
62.9 |
Equity Market Cap |
|
|
$1,131.5 |
|
|
|
|
|
|
Debt |
|
|
|
351.6 |
Cash & Equivalents |
|
|
150.8 |
|
Enterprise Value |
|
|
$1,332.3 |
I'm not going to put a "price target" on this stock, its pretty simple in my book - you're buying a lot of cash earnings power per share of stock price and I think there is upside to that over time. I dont need a DCF to tell me that's a good buy.
Summary
This is a business that Wall Street has never cared for, despite continually proving the street wrong with cash earnings power. They face some challenges in 2009, but the challenges are not as big as those that the Company has faced in the past. They produce significant free cash flow and have a highly variable cost structure. They have a culture of winning and have been doing so since the Company was started in 1980 - this culture is alive and well and is reinforced every day. Management believes in the business and they prove it by buying stock in the open market. I think this stock is going to "win ugly" in 2009 - going to be a tough year, but its going to make a ton of money regardless and people will wake up to the cheap stock price as cash starts to pile up on the balance sheet. And look out for China - if they get that beast going, watch out!
And if the stock doesn't move, maybe Whitney Capital will come back for a 3rd helping of HLF. Apparently they liked the 2002 experience enough to try and buy the Company a 2nd time in 2007 for $38/share (offer rejected).
I look forward to your thoughts.
Eventually, some lowly analyst will notice a bunch of cash piling up on the balance sheet and alert his/her superiors. That or the co. will raise the divvie or keep buying back stock until theres none left. Or as noted above maybe if wall street keeps hating this company, private equity buyers dont seem to mind it so much.
show sort by |
Are you sure you want to close this position Herbalife Limited?
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 Herbalife Limited 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, "".