2008 | 2009 | ||||||
Price: | 42.00 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 6,000 | 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.
The
market has left Legg Mason nearly for dead, and cheap as heck, after it
suffered an almost improbable series of setbacks over the last twelve months,
including significant underperformance and asset outflows across its equity and
fixed income divisions, and multi-billion-dollar agreements to support SIV
investments in its money market funds.
Legg Mason icon Bill Miller is down -36% over the last year, the latest
act in an operatic fall from grace for “the man who beats the S&P,” to the
point that a recent BusinessWeek article highlights Miller and wonders “Can
value investing make a comeback?”
The
stock has been correspondingly punished, trading down from a high of $100 last
July to a low of $27.57 during last month’s market panic. Now trading at around $42, Legg Mason is
cheap, trading at 5.1x FY2008 EBITDA and at about 0.80% TEV/assets under
management, when healthy asset managers trade at multiples at least 2x of
those, implying a fair value of $80+/share for a “normal” LM. A sum-of-the-parts analysis likewise yields a
value of over $100 a share for LM (ie, what it traded at in early 2007). If investment performance is mean-reverting,
and Legg Mason can at least stabilize its assets under management somewhere
around current levels, then Legg Mason should be a home run from here for
investors with a 1- to 2- year time horizon.
Even
in a realistic worst-case scenario, valuing Bill Miller’s Value Trust and
related assets (>5% of AUM) as worthless and assuming that SIV losses are
double LM’s estimate, and assuming reasonable further outflows from Western
Asset Management, Legg Mason still trades at a big discount to its peers. While the potential SIV exposure of as much
as 5.5bb (but in reality probably less than 1bb) is one of the biggest overhangs
on the stock, Legg Mason has 4.3bb of cash on its balance sheet and should
generate 800-900mm of cash every year. (the SIV issue is complex and I address
it at the end of the writeup)
Legg Mason
(LM)
Stock
price: $42
12-24
month price target: $80
Shares
outstanding: 142mm
Market
cap: 6.0bb
TEV/ebitda:
5.1x
TEV/ebitda-capex:
5.4x
TEV/EBIT:
5.8x
Legg
Mason capitalization |
|
|
|
|
|
Description |
Size |
|
Normalized
capex |
80mm |
|
SIV losses est. (LM est.) 2.5% 2015 convertible 7% 2011 mandatory convertible Term loans Short-term debt Total debt |
874mm 1250mm 1150mm 573mm 500mm 4347mm |
|
|
2008FY |
Multiple |
Cash & investments |
4238mm |
|
EBIT |
1050mm |
5.8x |
Total equity (142mm shares) |
5964mm |
|
EBITDA-capex |
1120mm |
5.4x |
TEV |
6074mm |
|
EBITDA |
1200mm |
5.1x |
Edward965
wrote up Legg Mason in October of 2007 when the stock was at $83, and argued
that at that price you were only paying for Legg Mason’s fixed income and
fund-of-fund subsidiaries, and getting their equity operations for “free.” What’s changed since then is that
underperformance has continued, SIV losses have grown, and the stock has been
cut in half. What hasn’t changed is that
Legg Mason is still a high-quality, diversifed global asset
manager with multiple platforms that have in the past outperformed the market
for many years, and its equity is cheap and highly leveraged to a market
rebound.
Traditional asset management is a very good business, where
earnings are tied primarily to assets under management and secondarily to
performance. Historically, firms with established brand names such as Fidelity,
Vanguard, etc. have been able to grow assets under management as the economy
expands and as the size of global equity and debt investment grows. There is massive operating leverage in asset
management, as AUM can grow at a large multiple of the number of employees and
size of operations needed to manage the funds. This is tempered somewhat by the
revenue sharing agreements between Legg Mason and its subsidiaries.
The key risks are that Legg
Mason’s asset management platforms continue to underperform the market for a
sustained period, and the company suffers significant, sustained outflows of
assets under management. Additionally, even if Legg Mason’s platforms perform
with the market, but the market is in long-term decline, AUM and revenues will
decline unless Legg Mason can increase inflows correspondingly.
However, I think that near-term
headline and performance risks are vastly overstated. Much like Fidelity
survived and prospered after Peter Lynch’s departure, and much like Janus
Capital Group (JNS) survived and recovered from a far worse crisis in the early
2000s (the departure of Janus’s founder and most of its brand-name fund managers,
coinciding with a nearly 50% drop in AUM), we think that Legg Mason is very
likely to return to a normal valuation for a traditional asset manager.
Further, given the historical outperformance of Legg Mason’s
most important managers (Bill Miller, Western Asset Management, and Permal) we
think that the near-term underperformance of Miller and Western is likely
cyclical, and that their strategies are likely to swing to outperformance or at
least market performance. Mean reversion
of money managers’ performance is a well-documented phenomenon, and it applies
both on the upside and the downside.
Legg Mason is popularly associated with Bill Miller, but is in
reality Miller’s entire division only accounts for less than 5% of Legg’s
assets. Legg is in fact one of the
largest independent asset managers in the world (9th largest overall as of
December 31st 2007 according to Pensions & Investments),
with over 920 billion in assets under management.
Legg Mason’s assets under
management are of the following asset classes, as of March 2008 (note that AUM
declined to 922bb as of June 30th):
AUM % of AUM
Equities |
272 |
28.6% |
Fixed income |
508 |
53.5% |
Money market / liquidity |
170 |
17.9% |
total |
950 |
|
Valuation
Legg Mason’s operating divisions
are as follows, along with a full-value and base-case sum of the parts
valuations:
|
Strategy |
Investor base |
AUM (bb) (Mar 08) |
Comp |
Comp % AUM |
Full upside value (bb) |
Discount comp |
Base case Upside Value |
Western Asset |
Fixed income |
Institutional |
631 |
Blackrock |
2.0% |
12.6 |
1.5% |
9.5 |
Clearbridge |
Equity all-cap |
Retail |
86 |
Traditional |
2.5% |
2.2 |
1.5% |
1.3 |
LM Capital Mgmt |
Equity mid- large-cap |
Retail |
44 |
Traditional |
2.5% |
1.1 |
1.5% |
0.7 |
Batterymarch |
Quant equity all-cap |
Institutional |
26 |
Traditional |
2.5% |
0.7 |
1.5% |
0.4 |
|
Equity/fixed income |
Retail |
48 |
Traditional |
2.5% |
1.2 |
1.5% |
0.7 |
Permal |
Absolute return |
High net worth (FoF) |
39 |
Purchase price/AUM |
5.2% |
2.0bb |
5.2% |
2.0bb |
Private Capital |
Equity all-cap |
Retail |
10 |
Traditional |
2.5% |
0.3 |
1.5% |
0.2 |
Royce Funds |
Equity small cap |
Retail |
29 |
Traditional |
2.5% |
0.7 |
1.5% |
0.4 |
Other |
|
|
37 |
- |
1.0% |
0.4 |
1.0% |
0.4 |
Totals: 950bb 21.1bb 15.5bb
The tables below show the comps used for the % of AUM metric:
name | primary style | TEV | AUM | % of AUM | EBITDA x | forward p/e |
Traditional | ||||||
Affiliated Managers | equity value & growth; quant | 5.1 | 254 | 2.0% | 8.4 | 11.6 |
Blackrock | fixed income, liquidity and equity | 26.4 | 1428 | 1.8% | 15.1 | 20.8 |
Eaton Vance | fixed income & equity | 4.4 | 157 | 2.8% | 10.9 | 17 |
Federated | fixed income & equity | 2.9 | 238 | 1.2% | 7.7 | 11.9 |
Franklin Resources | value equity | 20.8 | 570 | 3.6% | 8.1 | 13.8 |
Gabelli | value equity | 1.3 | 28 | 4.6% | 11.3 | 19.1 |
Invesco | fixed income and equity | 10.8 | 481 | 2.2% | 9.6 | 14.4 |
Janus | growth and quant | 5.1 | 168 | 3.0% | 12.1 | 16.6 |
T Rowe | growth | 14.4 | 388 | 3.7% | 13.6 | 21.2 |
median | 5.1 | 254 | 2.8% | 10.9 | 16.6 | |
Legg Mason | fixed income & equity | 7.2 | 922 | 0.8% | 4.9 | 10 |
As
an alternative to the complicated sum-of-the-parts above, you can also just
look at Affiliated Managers (AMG) and Blackrock (BLK), the two managers
arguably most similar to Legg Mason,
which trade at about 1.9% of AUM and between 8x and 15x EBITDA. At that valuation for the whole company, Legg
Mason would have a TEV of about 17.5bb, which would imply a share price of
around $110 (ie, what Legg Mason was trading at way back in early 2007).
I
realize that many people may disagree with a TEV/AUM comparison of different
asset management companies, as there are issues of mix of fixed income,
liquidity and equity assets and their relative profitability; quality of
investment management and operating management; etc. However, it’s worth keeping in mind that
idiotic or not, TEV/AUM is widely referenced in industry dealmaking, so it is
“real” to some people. Further, most
traditional asset managers are more alike than unalike. Blackrock, for example, is 38% fixed income, 25%
money market, 32% equity and balanced, and 6% alternatives. Finally, I think that the disparity in the
chart above between most traditional asset managers and LM shows that LM is
trading at distressed multiples – I’m saying that LM moving even anywhere near
the others is a huge gain for the stock.
If
you don’t buy TEV/AUM, ignore it and look at LM on an absolute and relative
multiple of EBIT or EBITDA-capex. On
trailing EBIT multiples, Legg Mason is also extremely cheap: Legg Mason is at
just 5.8x EBIT, and 5.4x EBITDA-normalized capex, the latter being a better
measure as the company has had unusually high IT and infrastructure capex as it
integrated the managers and assets acquired from Citibank in 2006. Even assuming that SIV exposures are
significantly higher than expected, Legg Mason is not trading at uncomfortable
multiples:
SIV exposure |
TEV |
TEV/EBITDA-capex |
874mm
(LM estimate) |
6.0bb |
5.4x |
2174mm
(support agmts) |
7.3bb |
6.6x |
3000mm
(55% loss rate) |
8.2bb |
7.3x |
5500mm
(100% loss rate |
10.7bb |
9.6x |
If
you further assume that EBITDA at “trough” is impaired by 20% due to asset
outflows and underperformance, multiples are as follows:
SIV exposure |
TEV |
TEV/ trough EBITDA-capex |
874mm
(LM estimate) |
6.0bb |
6.8x |
2174mm
(support agmts) |
7.3bb |
8.2x |
3000mm
(55% loss rate) |
8.2bb |
9.2x |
5500mm
(100% loss rate |
10.7bb |
11.9x |
So
on either on a cashflow multiple or on a sum-of-the-parts approach, I think
Legg Mason is likely to double from current prices. Below I discuss the three main businesses –
fixed income, fund of funds and equities – in more detail, which I think helps
in understanding why these businesses are robust and likely to rebound.
Western Asset
Management
Fixed-income
manager Western Asset Management is the largest component of Legg Mason. Western Asset was founded in 1971 by a
predecessor bank of Wells Fargo, and was acquired by Legg Mason in 1986. Western Asset as of 12/31/2007 had 634bb
under management, and 729 clients and 999 staff. Those numbers reflect growth through
acquisitions and organic growth, with WAM having been at 20bb in AUM 1995, with
a staff of 78 and 81 clients. The
biggest acquisition which basically doubled WAM in size was the Citibank asset
management acquisition of 2006. WAM has
been run since 1998 by chief investment officer Ken Leech (currently on a
medical leave of absence, although still working in the office part-time).
WAM’s clients are mutual funds, corporate and public
pensions, insurance companies and endowments.
WAM strategies are mostly broad market, liquidity and fixed income, but
also include a variety of other strategies.
Western
Asset has a value approach to fixed income investing, and uses team
management. It tends to have more
high-yield exposure than competitors, which can lead to wider ranging outperformance
and underperformance versus its peers.
It has no fixed-income “star” manager like Bill Gross at competitor
PIMCO. Among the country’s largest 200
defined benefit funds, it is the most frequently used fixed income manager
(next are PIMCO and BlackRock), according to Pensions and Investments.
Ranked separately from Legg Mason, WAMCO is by AUM about the 20th
largest money manager in the world (around the same size as Goldman Sachs Asset
Management, Morgan Stanley Asset Management, and Prudential Financial).
The
key question for WAMCO is: can they retain existing clients and attract new
ones? While recent performance of WAM’s
main fixed income strategies has been subpar, the process by which
institutional money managers are selected by clients such as pension funds is
far less fickle than the process by which individual investors move in and out
of mutual funds, which is largely performance-driven and can be executed on a
daily basis.
Institutional
managers are usually picked through a RFP process for a specific mandate, and
usually a limited number of large managers are qualified to compete for large
mandates. Pension funds and endowments,
which are run by boards of trustees overseeing operational executives,
generally outsource a significant portion of the manager search process to
pension fund consulting firms.
The
decision-makers at most pension funds and endowments (with a few exceptions
such as a few universities like Yale and Harvard) are not necessarily
incentivized to seek the highest possible risk-adjusted returns for their
entities. Instead they are incentivized
to “not rock the boat” in many cases.
Picking a well-known, large manager to manage pension assets is
generally in the best interests of pension trustees, executives and consultants,
and large managers have much more influence with funds and consultants than
smaller, lesser-known managers.
Reporting and disclosure requirements also place a premium on larger
managers who can provide high-quality service to institutional clients.
Thus,
pension funds and endowments tend to prefer large, stable, team-managed
institutions with “safe” brand names, which is a limited universe of
players. And, manager selection is only
partially driven by performance, as is reflected in surveys of pension funds
(where “service” provided by the manager is regularly ranked no. 1, and
“performance” is ranked rungs several below service. As the head of pension consulting for Mercer
put it (Mercer is a large global pension consultant that places about 100bb a
year in mandates):
“[P]ast investment performance accounts
for about 20 to 25 per cent of the fund manager selection process. The other
factors which carry weight in the selection process include: the investment
expertise and experience of the team, the investment process they follow such
as how they carry out their research, its quality, thoroughness and so on.
Service levels to the pension client -- ie quality reports -- and matching the
required investment risk profile with the correct fund.”
Similarly,
a large study of Australian pension funds found that:
“[V]arious
performance measures, including raw, risk-adjusted, market-adjusted, and
relative returns do not affect the probability of a mandate allocation. However, pension sponsors do tend to choose
managers with top-quartile five-year performance and those who are highly rated
by a commercial rating agency. The style and institutional attributes of preferred managers suggest
trustees’ reputation and prudential concerns matter, particularly for the
aggregate annual mandate allocations.”
Permal
Permal
is one of the largest and oldest fund-of-fund alternatives managers in the
world, with a thirty-year history.
Permal provides multi-manager funds across most investment classes,
including global macro, long-short, long-only, commodities, event-driven and
fixed-income. Permal was acquired in
2005 by Legg Mason for a total of about 1bb, when Permal managed about 19bb;
Permal has grown AUM to 39bb as of 2008.
Equity
managers
Legg
Mason’s original equity management team is Legg Mason Capital Management, home
of Bill Miller’s team. In addition,
there are five other large managers.
LMCM, Private Capital, Royce and
SIV Exposure
The
most risky, least transparent and difficult to value component of Legg Mason is
its voluntary exposure to failed Structured Investment Vehicles (SIVs) in its
money market funds. Several of Legg
Mason’s money market funds made investments in the commercial paper and senior
debt of a number of SIVs (Cheyne Finance, TPG Axon, and others). SIVs were yet another invention that borrowed
short-term to buy longer-term securities such as mortgages and CDOs, and their
senior paper was thought by many to be safe and liquid enough to be held in
money market accounts. However, starting
in August 2007 almost all SIVs could not refinance their debt and went into
liquidation. Legg Mason made a long-term
strategic decision to protect its 180bb money market business by providing
support for the SIV holdings in its funds, as otherwise the funds might have
“broken the buck” (fallen below $1 NAV) which is thought in the industry to be
a death knell for any money market fund.
The
support agreements are convoluted and I can address it in follow-up posts if anyone
wishes to understand the detail. The big
picture is that Legg Mason’s liquidity funds have a total exposure of 5.2bb of
non-bank-supported SIVs, mostly in Western Asset-managed money market funds,
for which Legg Mason has estimated an actual liability of 874mm. This at first would seem to indicate that LM
is optimistically estimating it will return about 84 cents on the dollar from
these SIVs. However, Legg Mason through
its support agreements with its money market funds (2.147bb support agreements
as of June 30th) are *not* meant to “make whole” the funds’ actual
SIV losses. Rather, they are meant to
keep the funds from “breaking the buck,” so LM’s support is sort of a moving
business target.
Investors
familiar with the Cheyne auction results may think that Legg Mason’s
held-to-maturity marks are high. Cheyne
Finance, in a restructuring led by Goldman, sold a portion of its holdings in
July at a fire-sale price of 44 cents on the dollar. However, that sale was of a small percentage
of the SIV in order to generate cash for creditors who wanted an immediate
payout. Legg and most other holders
swapped their Cheyne holdings for securities in a Goldman-managed successor entity,
and Legg expects to hold those securities to maturity. Legg Mason’s SIV portfolio overall consists
of about 1000 different securities on a “look-through” basis, of which 80% are
AAA mortgages, and the balance are Alt-A and AA mortgages (residential and
commercial).
To
fund the potential SIV losses (and/or to finance possible purchases of the SIV
assets from the funds so that the parent can hold them to maturity), LM in
January raised $1.25bb in 2.5% senior convertible notes due 2015 from KKR, and
in May sold $1.15bb in mandatory convertible securities, and balance sheet cash
is now 4.2bb. Combined with Legg Mason’s
likely 900mm in 2008 cashflow, the company has cash sufficient to support its
estimated exposure. Further, some of the
SIV losses suffered by the parent can eventually be recouped from Western Asset
Management under the terms of their revenue-sharing agreement.
Conclusion
Legg
Mason is trading at a bargain price if you can stomach holding it through a
bear market. I think for investors with
a 1-2 year time horizon it is absurdly cheap.
In a worst-case scenario, I think the equity is trading at well below
breakup value (and I think that if Legg Mason tomorrow renamed itself “Western
Asset Management” the stock might well trade up closer to Blackrock’s
multiples).
Catalysts
1 Market acts as a weighing machine instead of
a voting machine and realizes LM is incredibly cheap
2 SIV situation moves closer to resolution
3 Performance and outflows stabilize at either
Western Asset or Legg Mason Capital Management
show sort by |
Are you sure you want to close this position Legg Mason?
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 Legg Mason 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, "".