2019 | 2020 | ||||||
Price: | 36.83 | EPS | 0 | 0 | |||
Shares Out. (in M): | 320 | P/E | 0 | 0 | |||
Market Cap (in $M): | 11,774 | P/FCF | 0 | 0 | |||
Net Debt (in $M): | 708 | EBIT | 0 | 0 | |||
TEV (in $M): | 12,482 | TEV/EBIT | 0 | 0 |
Sign up for free guest access to view investment idea with a 45 days delay.
Liberty SiriusXM (LSXMA) is value hiding in plain sight. Liberty Media's investment in Sirius XM Holdings' publicly-traded easy-to-value common stock represents over 97% of LSXMA's asset value, yet LSXMA currently trades at a 27% discount to NAV. While this discount has persisted for several years, history shows that, sooner or later, Liberty eliminates its tracking stock discounts. With SIRI itself trading slightly off its 52 week lows, LSXMA presents an attractive investment opportunity.
LIBERTY SIRIUSXM.
Liberty SiriusXM is one of three tracking stocks issued by Liberty Media Corporation, the three trackers being Liberty SiriusXM, Liberty Braves, and Liberty Formula One. The Liberty SiriusXM Group tracks the financial performance of Liberty Media's investment in Sirius XM Holdings. The Liberty Braves Group tracks the financial performance of the Atlanta Braves major league baseball club and its stadium and adjacent mixed use real estate development. Liberty Media attributes to the Liberty Formula One Group all its other businesses, assets, and liabilities, including Liberty's interests in Formula One and Live Nation Entertainment, and various and sundry minority equity investments.
Liberty Media is controlled by its Chairman, John Malone, and is managed by Malone and its chief executive, Greg Maffei (who joined the company in 2005). Management's track record of value-enhancing transactions has been exceptional, including the profitable acquisition and subsequent split-off of DirecTV, rescue financing for Sirius XM Holdings in the depths of the financial crisis, and a timely investment in Charter Communications.
Liberty SiriusXM Group has three classes of common stock: Series A (LSXMA), with one vote per share; Series B super-voting shares, with ten votes per share; and Series C (LSXMK), with no votes per share. All series of common stock participate on an equal basis with respect to dividends and distributions. LSXMA and LSXMK both trade freely, but LSXMK is more liquid and currently trades at a slight premium. John Malone owns approximately 96% of the Series B shares for each of the three tracking stocks and controls approximately 48% of the voting power of Liberty Media.
Liberty Media owns over 68% of Sirius XM Holdings' common stock; as previously noted, this investment is attributed to the Liberty SiriusXM tracking stock and represents 97% of the tracker's asset value. Also attributed to Liberty SiriusXM are (1) Liberty's investment in iHeart Media debt securities, and (2) debt with a current principal balance of $1.2 billion ($400 million of 2.125% exchangeable senior debentures due 2048 and $800 million in margin loan obligations secured by Sirius XM Holdings shares).
SIRIUS XM HOLDINGS.
Sirius XM Holdings (SIRI) was created by the merger of Sirius Satellite Radio with XM Satellite Radio in 2008. By early 2009, SIRI was at bankruptcy’s door. In February 2009, in a transaction that allowed SIRI to repay its near-term debt maturities and thereby avoid bankruptcy, Liberty Media (1) loaned SIRI $411 million (including participations), all of which was repaid in 2009, (2) committed to loan SIRI another $150 million, which commitment was cancelled in 2009, and (3) paid $12,500 for voting preferred stock convertible into 40% of SIRI's common equity. Liberty ultimately exercised the conversion option, and the common stock into which it was converted has a current market value of approximately $17 billion.
SIRI operates a satellite radio service transmitting commercial-free music channels, and sports, entertainment, comedy, talk, news, traffic, and weather channels, in the United States on a subscription fee basis. Satellite radios are distributed primarily through automakers. Subscribers can also stream music and other channels over SIRI's internet radio service. Subscription fees represent SIRI's primary source of revenue. SIRI also derives revenue from advertising on select non-music channels. SIRI has over 34 million subscribers.
SIRI also holds a 70% equity interest and 33% voting interest in Sirius XM Canada (Sirius XM Canada's subscribers and financial results are not included in SIRI's consolidated numbers).
On February 1, 2019, SIRI acquired Pandora Media, Inc. in an all-stock transaction valued at approximately $3.5 billion (valued at the time the deal was announced). Since acquiring Pandora, SIRI has repurchased approximately 2/3 of the stock issued for the acquisition. Pandora is available as a streaming ad-supported radio service, a streaming radio subscription service (Pandora Plus), and streaming on-demand subscription service (Pandora Premium). The majority of Pandora's revenue is generated from advertising on its streaming ad-supported radio service. Pandora has approximately 6.9 million subscribers and approximately 66 million active users.
Since Liberty's rescue financing, SIRI's financial and business performance has been exceptional. Consistently adding subscribers and instituting periodic price increases while controlling content and SG&A costs has yielded consistent increases in EBITDA. Limited capital expenditure requirements (capital intensity of approximately 3.5%, increasing to just under 5% during periodic satellite replacement cycles) and no material cash taxes due to large NOLs leads to outstanding free cash flow conversion. In short, SIRI has been a free cash flow machine.
Unfortunately, past is not entirely prologue, and I expect SIRI to experience slowing growth in coming years. In a April 25, 2017 write-up, Flaum recommended shorting SIRI. Since Flaum's write-up, SIRI's EBITDA increased by 19%, SIRI acquired Pandora, and SIRI's share count declined by 2%, notwithstanding the stock issued to purchase Pandora. Nonetheless, many of the challenges described by Flaum are legitimate, and I encourage readers to review the write-up. However, I believe SIRI will continue to increase EBITDA over the coming years notwithstanding these challenges.
VALUATION.
Several return scenarios are presented below, showing the hypothetical returns to an investment in LSXMA if the NAV discount is eliminated at the end of 2021 or at the end of 2024. Specifically, for 2021 and 2024, three scenarios are presented: (1) projected returns if SIRI's stock price remains flat for the entire period; (2) projected returns if SIRI's stock is valued at 10x EBITDA; and (3) projected returns if SIRI's stock is valued at 12x EBITDA. SIRI currently trades at 14x 2019 estimated EBITDA; thus all scenarios contemplate multiple compression.
SIRI Assumptions.
LSXMA Assumptions.
NOTE: All dollar amounts are US$ millions, except per-share amounts.
Projected |
Projected |
CAGR |
CAGR |
||||||
2021 |
2024 |
2018-2021 |
2018-2024 |
||||||
SIRI Assumptions |
|||||||||
EBITDA |
2,579 |
3,037 |
6.5% |
6.1% |
|||||
Free cash flow |
1,626 |
1,615 |
4.5% |
2.1% |
|||||
FCF per share |
0.40 |
0.48 |
11.2% |
8.7% |
|||||
FD shares outstanding EOY |
4,041 |
3,332 |
|||||||
LSXMA ownership percentage |
78% |
95% |
|||||||
Gross leverage |
3.5x |
3.5x |
|||||||
Cash cushion |
500 |
500 |
|||||||
Share repurchase price |
6.75 |
8.99 |
|||||||
LSXMA Assumptions |
|||||||||
Dividend income |
169 |
195 |
|||||||
Cash expenses (SGA, interest) |
91 |
98 |
|||||||
Cash flow avail for share repurchase |
62 |
80 |
|||||||
Share repurchase price |
43.89 |
58.41 |
|||||||
Shares outstanding EOY |
315 |
310 |
Return Scenarios.
Flat SIRI |
SIRI @ |
SIRI @ |
||||||
COLLAPSE OF NAV DISCOUNT EOY 2021 |
Stock Price |
10x EBITDA |
12x EBITDA |
|||||
SIRI stock price |
5.58 |
4.66 |
5.93 |
|||||
SIRI EBITDA multiple |
11.4 |
10.0 |
12.0 |
|||||
SIRI FCF yield |
7.2% |
8.6% |
6.8% |
|||||
Percentage change in SIRI stock price |
0.0% |
-16.5% |
6.3% |
|||||
LSXMA valuation |
||||||||
Assets |
||||||||
Cash |
36 |
36 |
36 |
|||||
iHeart Media investment |
456 |
456 |
456 |
|||||
Sirius common |
17,645 |
14,727 |
18,763 |
|||||
Total assets |
18,137 |
15,219 |
19,255 |
|||||
Debt |
(1,200) |
(1,200) |
(1,200) |
|||||
Net asset value |
16,937 |
14,019 |
18,055 |
|||||
No. shares - EOY |
315 |
315 |
315 |
|||||
NAV per share |
53.76 |
44.50 |
57.31 |
|||||
LSXMA IRR - collapse of NAV discount |
16.3% |
7.9% |
19.4% |
|||||
SIRI IRR - direct investment (incl div.) |
1.0% |
-5.9% |
3.4% |
|||||
Flat SIRI |
SIRI @ |
SIRI @ |
||||||
COLLAPSE OF NAV DISCOUNT EOY 2024 |
Stock Price |
10x EBITDA |
12x EBITDA |
|||||
SIRI stock price |
5.58 |
6.54 |
8.37 |
|||||
SIRI EBITDA multiple |
8.94 |
10.0 |
12.0 |
|||||
SIRI FCF yield |
8.7% |
7.4% |
5.8% |
|||||
Percentage change in SIRI stock price |
0.0% |
17.2% |
49.9% |
|||||
LSXMA valuation |
||||||||
Assets |
||||||||
Cash |
36 |
36 |
36 |
|||||
iHeart Media investment |
456 |
456 |
456 |
|||||
Sirius common |
17,645 |
20,688 |
26,453 |
|||||
Total assets |
18,137 |
21,180 |
26,945 |
|||||
Debt |
(1,200) |
(1,200) |
(1,200) |
|||||
Net asset value |
16,937 |
19,980 |
25,745 |
|||||
No. shares - EOY |
310 |
310 |
310 |
|||||
NAV per share |
54.61 |
64.42 |
83.00 |
|||||
LSXMA IRR - collapse of NAV discount |
7.4% |
10.7% |
15.9% |
|||||
SIRI IRR - direct investment (incl div.) |
1.0% |
3.8% |
8.3% |
Spectrum.
The foregoing analysis assigns no value to SIRI's spectrum. Sirius XM Holdings was created by the merger of Sirius Satellite Radio with XM Satellite Radio in 2008. Since the merger, SIRI has essentially been running dual systems to accommodate legacy Sirius equipment and legacy XM equipment. Shortly after the merger, SIRI began transitioning its legacy Sirius OEM automakers from the Sirius chipset to the XM chipset. However, things move slowly in auto-land; the last of legacy Sirius OEM automakers will be off the Sirius platform by next year (i.e., all new installs from all major automakers will be the XM chipset beginning next year). Nonetheless, there will be a substantial number of late model cars with the Sirius chipset for several years after 2020; consequently, SIRI will continue to support the Sirius chipset for several years after 2020. Management has said that by 2023 at the earliest and 2025 at the latest, it will be feasible to transition legacy Sirius radios to the XM chipset with an equipment solution. Once radios are transitioned to the XM chipset, the Sirius spectrum will be freed up for other uses. Management has been open-ended on the possible use (or sale) of the spectrum, but it is reasonable to assume it will be utilized for financial gain.
RISKS.
Recession/Slowing Auto Sales. SIRI has been the beneficiary of a long-lasting tailwind of robust new car sales. Slowing of new car sales, whether caused a recession or otherwise, will negatively affect SIRI's subscriber growth.
Competition. Increased competition for listening time within cars, e.g., Spotify/Apple Music.
Tracking Stock. Holders of Liberty SiriusXM common stock are common stockholders of Liberty Media Corporation, i.e., the company as a whole. Holders of Liberty SiriusXM common stock have no legal rights related to the specific assets attributed to the Liberty SiriusXM Group and, in any liquidation, holders of Liberty SiriusXM common stock will be entitled to receive a pro rata share of Liberty Media Corporation’s available net assets together with the holders of Liberty Braves Group Shares and Liberty Formula One Group shares. The assets attributed to the Liberty SiriusXM Group are potentially subject to the liabilities attributed to another tracking stock group; i.e., creditors are not precluded by the tracking stock structure from proceeding against any assets they could have proceeded against if Liberty did not have a tracking stock structure.
In addition, Liberty management has the authority to, without shareholder approval, reattribute assets among the trackers, and to collapse the tracker structure. There have been occasions in the past where Liberty tracking stock reattributions have caused angst among part of the shareholder base. Nonetheless, Liberty has utilized tracking stocks many times over its corporate life, and history shows that shareholders have generally been treated well. Liberty is not Dell.
Liberty Media corporate action to eliminate the tracking stock discount.
show sort by |
Are you sure you want to close this position LIBERTY MEDIA SIRIUSXM GROUP?
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 LIBERTY MEDIA SIRIUSXM GROUP 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, "".