LITHIA MOTORS INC -CL A LAD
June 17, 2020 - 11:01am EST by
inflection99
2020 2021
Price: 135.38 EPS 10 14
Shares Out. (in M): 24 P/E 0 0
Market Cap (in $M): 3,181 P/FCF 0 0
Net Debt (in $M): 1,300 EBIT 0 0
TEV (in $M): 4,481 TEV/EBIT 0 0

Sign up for free guest access to view investment idea with a 45 days delay.

Description

Lithia Motors LAD $135.38 MV $3.181BN EV $4.48BN
 
 
DESCRIPTION:
 
LAD is an auto retailer that started in ’46 as a single dealership and is now the 4th
largest in the country (on a sales basis). The team acquires underperforming
franchises and leverages their national network. We’ve followed auto retailers for
more than a decade and we’ve owned LAD for some time. We believe the stock is
very compelling with several potential catalysts.
 
VALUATION:
 
This is essentially a value story with an internet kicker (Carvana ticker: CVNA
kicker).
 
In addition to the traditional bricks and motor retail here, there is a digital play that
we feel is not completely priced into LAD’s shares.
 
We believe that JPM’s recent note forecasting a big “reveal” of what that might
look at is likely accurate. Here’s what JPM said, “We expect the company to lay
out a detailed plan over the coming weeks that is likely to show EPS potential of
$50+ on $40-50 bn revenue and higher than current corp average margins
(SG&A/GP <60%).
 
In essence, we believe the company is focused on growing their sales by 2.5x and
they will integrate their digital model. By definition, their SG&A as a % of GP
drops rate drops significantly. If you think about a traditional auto retailer, the
internet model really helps them have less people on the floor and the leads go
directly to an assigned person. In addition, LAD buys cheaper than Carvana. LAD
finances cheaper than Carvana. Given CVNA’s $18bn market cap, one might see
why LAD could be intriguing here if they do this right.
 
If you look out a few years, we can see an industry rolled up, increased margins,
and a potential spin of the digital business.
 
An upside scenario might be say $35bn of revenue over the next 5+ years. Assume
a 4% operating margin and you can create in your mind some compelling earnings
power.
 
In addition to what the company is likely focused on, LAD also owns 33% of an internet business called SHIFT. Recent IPO VRM has a $5bn market cap and we discussed CVNA’s market cap of $18bn. SHIFT is a peer, albeit earlier stage. So, we don’t know the real value of shift but we estimate it could be worth $700mm and possibly more, implying 20%+ of the LAD market cap. Again, we don’t believe there is much SHIFT hype embedded into shares but VRM and CVNA are its peers.

KEY COMPANY SLIDES:

 
 
 
 
 
 
 
 
 
BALANCE SHEET:
 
In terms of the balance sheet, a reminder that when looking at Bloomberg, you
have to exclude floor plan finance. So, we are using estimates of about $1.3bn in corporate debt, which is $700mm of bonds and $600mm of mortgages. So, the rest is OEM financed floor plan working capital and is non-recourse to LAD.
 
OUR ESTIMATES:
 
Based on our work, we estimate that 2020 earnings for LAD will be closer to $10
(vs Street estimates of $8.44) and we are using a $14 estimate for ’21 (vs Street estimate of $12.08).
 
On the exciting long term targets, obviously, we don’t know how many years this
type of earnings number may take. Maybe it’s 5 years or 10, but we think
directionally it’s right and believe that the company has this type of earnings
potential.

 

 
 
 
PRICE TARGETS:
 
Overall, we are using an 18-month target of $200 for LAD shares. We get there by
applying our estimate of $14 in 21 and using a 14 multiple. That implies $196
target or so but also this doesn’t assume the hidden value of SHIFT or the
embedded optionality of this potential growth catalyst of the digital network.
Realistically, if those options play out, the stock might trade at a much higher
multiple.
 
 

 

I do not hold a position with the issuer such as employment, directorship, or consultancy.
I and/or others I advise hold a material investment in the issuer's securities.

Catalyst

1. POTENTIAL UPSIDE TO CURRENT CONSENSUS ESTIMATES

2. BIG REVEAL/ANALYST UPDATES WITH MORE DETAILS OF LONG TERM PLAN

3. SUCCESS OF INTERNET INVESTMENT SHIFT

4. CONTINUED SUCCESS WITH CAPITAL ALLOCATION - ACCRETIVE M&A

5. OBVIOUSLY, IMPROVING MACRO WITH COVID, CONSUMER SPENDING, SAAR ETC

    show   sort by    
      Back to top