2012 | 2013 | ||||||
Price: | 0.61 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 41 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 25 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 38 | EBIT | 0 | 0 | |||
TEV (in $M): | 63 | TEV/EBIT | 0.0x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Disclaimer: NTS is an illiquid nano-market cap company. Its core business is in secular decline. I own shares in NTS and am inherently biased. Do not buy NTS without doing your own in-depth research. If you purchase or sell NTS, trade it carefully as it can move 5% in a day on trading flows alone. I make many assumptions in the following write-up, which I believe are reasonable but which, by definition, are subjective and are likely to be wrong in many regards. The write-up is filled with my opinions which similarly are likely to be wrong in many regards. I may buy or sell NTS shares at any time and do not intend to disclose those actions to you. Do not taunt happy fun ball. Do your own research and don’t rely on my efforts.
NTS, Inc. - Ticker: NTS
I believe shares in NTS, Inc., a nano-cap telecom company operating primarily in the south, offer an attractive entry into an increasingly valuable franchise. I expect over the next two years, the clarity of the business model, a simplification of the capital structure, and strong cash generation will all become apparent to the casual observer. The company is trading at 2 - 4x my estimate of 2014 net cash flow to shareholders.
NTS is in the midst of transforming into a growing, high margin, recurring revenue triple-play fiber business, funded by an incredibly attractive Federal program which has already approved the next three years of growth CapEx. NTS’s rural market focus and technological advantage will help insulate it from future local competitive threats. From my vantage, this attractive economic profile has been masked by a much larger, slowly shrinking legacy copper data and voice business and arguably poor capital raising and allocation decisions, precipitating a significant mispricing in its shares.
I believe we have passed an inflection whereby the growth in high margin fiber will overwhelm the attrition from lower margin copper, leading to meaningful consolidated top line growth and attractive bottom line results.
In combination with cash already on the balance sheet, I believe this cash generation will allow NTS to clean-up and simplify its balance sheet, leaving behind a deeply moated, recurring revenue business with attractive economics and an easy to understand story trading at a low valuation.
NTS, formerly known as XFone, is a major beneficiary of the American Recovery and Reinvestment Act of 2009 (ARRA, aka “the Obama stimulus plan”) and prior stimulus legislation. It is building out FIOS to rural customers (“Fiber-to-the-Premises” or “FTTP”), financed primarily by outright Federal grants and low-cost long-term loans from the Federal government. NTS appears to be quite cheap, selling at a few times 2014 earnings while investing heavily in a competitively advantaged growth opportunity funded on the taxpayers’ dime. The rapid growth in this FTTP business is masked by customer attrition in its legacy copper business.
NTS provides integrated voice, data and video (aka Triple Play) in rural West Texas via its FTTP business (with Southern Louisiana on the pipeline). It has an established but shrinking copper voice and data business. NTS continues to grow, primarily with financing from Uncle Sam via the Department of Agriculture’s Rural Utility Service (RUS) under the Broadband Initiative Program for a fiber-to-the-premises build-out. NTS refers to the bulk of this network build-out as its “PRIDE Network.”
Target FTTP markets are perceived to be hugely underserved relative to urban environments, leading to the U.S. government’s decision to provide subsidies via Federal stimulus money to help level the technological playing field for those rural geographies. The resultant rollout of affordable, high quality FTTP to potential customers that previously were stuck in the late 1990s means that the subscriber uptake on NTS’s fiber build-out “passes” is quite high.
On June 2, 2011, the company connected its first PRIDE Network customer. Prior to that, NTS developed its FTTP business using a near-identical stimulus loan source from the RUS, primarily in Lubbock and Levelland, Texas. The rollout of FTTP over the past 11 quarters can be seen in the table below. I believe this pace of FTTP subscriber additions can persist for several more years without further geographic expansion beyond that already announced (management has alluded to an FTTP rollout into Mississippi at some point, where it currently has a legacy copper business).
|
2Q09 |
3Q09 |
4Q09 |
1Q10 |
2Q10 |
3Q10 |
4Q10 |
1Q11 |
2Q11 |
3Q11 |
4Q11 |
Subs |
3,718 |
3,741 |
3,842 |
4,250 |
4,920 |
5,433 |
5,777 |
6,024 |
6,111 |
6,620 |
7,267 |
QoQ |
|
0.6% |
2.7% |
10.6% |
15.8% |
12.7% |
6.3% |
4.3% |
1.4% |
8.3% |
9.8% |
YoY |
|
|
|
|
32.3% |
45.2% |
50.4% |
41.7% |
24.2% |
21.8% |
25.8% |
NTS has received committed Federal financing to support passing 50,000 customers with fiber (it had passed 21,000 at calendar year end 2011, so an incremental 30,000 or so). It expects to complete that rollout in 2014. Through Dec. 31, 2011, NTS has signed up 7,300 customers, or over 1/3 of all passes, despite many of them having just recently been passed. If we assume the hit rate on those 50,000 customer passes is ultimately 50%, NTS will more than triple its existing FTTP customer base. For conservatism, I assume a 40% uptake. NTS believes north of 50% is achievable.
The value proposition to a rural subscriber is remarkable – the preponderance of target residential customers have an internet connection with stated transmission speeds of <1Mbps. In its newest geographies, the baseline stated residential internet transmission speed NTS offers is 20 Mbps downstream and 5 Mbps upstream (“20 x 5”), which is ridiculously fast for a home, and is life changing for someone basically used to dial-up. This is in addition to a more interactive, higher quality cable package and VOIP services. For the typical residence or business, NTS’s FTTP offering provides enormous value.
To see the value proposition, let’s take a look at NTS’s Burkburnett, TX triple play package. For the NTS’s Platinum Bundle – which is 220+ channels (many of which are HD), two set-top DVR boxes (including one with a HD DVR), 20 x 5 internet transmission speeds and VoIP phone (loaded with lots of services and 5c/minute national long-distance) – the residential customer pays $99/month. For comparison, previously a customer could create an a la carte package that looked something like the following:
In total, a typical potential customer with a copper line, DISH’s Top 200 and AT&T internet is paying: $35 + $47 + $33 = $115/month.
That $115 purchases an inferior, unbundled service. As a result, NTS’s customer uptake on potential customer “passes” has been over 33% and they expect it to reach 70% in some of the locations they lay fiber. Many of the NTS’s FTTP passes were laid in the last year – in more seasoned geographies, the uptake has been over 50%.
Once laid, NTS’s fiber business has a much lower operating expense associated with it than its traditional voice and data business as NTS historically has had to lease line capacity for much of the traffic time its customers have used. Further, the fiber business requires less maintenance and has lower electric utility requirements than traditional cable. NTS estimates fiber is 75% cheaper to operate, once laid, than traditional cable. These factors can be observed in the decline in operating expenses NTS is experiencing.
For example: in Q3 2010 SG&A and Cost of Service combined were $13.0 million vs. Q3 2011 $12.2 million. There is a lot of noise in that number as NTS closed the last of its foreign operations, the legacy business continues to suffer attrition, and the FTTP business continues to grow. It is not clear what the incremental cost of adding FTTP customers is, however current capacity easily handles the increment and NTS expects operating expenses will continue to decline in coming quarters. I assume that declining operating expenses is temporary and ultimately largely reverses.
As noted previously, core to this thesis is the uptake on converting customer passes into paying subscribers. In a press release from October 2010, NTS stated that it believed the RUS financed growth plan would add $20 million of annual consolidated EBITDAS by the end of 2014 (the “S” in EBITDAS being stock-based compensation – not something I personally would pull out, but which is not particularly significant today). That EBITDAS number did not include their Federal grant to rollout to Louisiana. I tend to be somewhat suspect of pronouncements like that, but it’s worth mentioning given the entire market cap of NTS is ~$25 million.
More tangibly, we can look at Q3 2011 FTTP revenue of $3.4 million on average FTTP subs of ~6,350. NTS disclosed that average ARPU of residential customers was $95/month and business customers was $392/month. In Q4, we know FTTP revenue was $3.6 million on average FTTP subs of ~6,943. The blended ARPU in Q3 was ~$180/month and in Q4 ~$174. Incremental to this is the opportunity for NTS’s FTTP to be used as a high-speed back haul for local wireless tower installations as well.
As noted, year-over-year operating expenses of the entire business of NTS have declined. In a May 2011 press release, NTS disclosed that RUS funded projects may have EBITDAS margins in the neighborhood of 40-50%. Throughout this write-up, I assume margins significantly below those levels.
Shovel Ready:
In some sense, NTS is a pure-play opportunity to capitalize on tax payer largesse.
NTS expects to have laid fiber past 50,000+ customers by sometime in 2014, funded with extensive Federal stimulus money. NTS has successfully applied for Federal subsidies via the US Department of Agriculture’s Rural Utility Service several times over the last several years, receiving a mix of loans and grants to install fiber-to-the-premises. The last two awards, issued under the Broadband Initiatives Program (BIP) expire on 9/30/2015 – they are, in essence, use ‘em or lose ‘em. NTS plans to be done in 2014. NTS’s RUS history is as follows:
The first loan of $11.8 million was structured as a facility to be advanced as construction progresses. Each advance has a 17 year term with interest rate fixed at the prevailing US Treasury rate with similar term. Principal is paid monthly. At year end 2010, the average interest rate on that loan was 3.8% and was 3.75% by Q3 2011. It is non-recourse to NTS and is secured by certain legacy assets. NTS funded a $2.5 million equity contribution to complete the build-out associated with this loan.
The subsequent two loans, which total $42.6 million, are 19 and 20 year loans. It has a similar set of terms and is secured by the PRIDE Network assets it is financing. The interest rate is ~4% as of Q3 2011.
In combination with the grants from the government, I believe this incredible financing source alone is worth more than the market cap, much less the productive assets it is used to fund.
The basic terms of the loan/grant deal, as best I can assess, are as follows:
As a tax paying citizen, one of the things I found amazing is how unencumbered the grants and loans are. There is no requirement that the borrower use its own capital to fund any portion of the projects - government financing appears to generally be designed to cover the entire cost. As such, the $53 million in grants are effectively asset gifts to NTS as is the discount it receives on the loan subsidy, which is enormous. The loans amortize monthly, but are covenant light (to say the least).
Over the past five years, NTS has completed several capital raisings via a combination of rights offerings, private placements and private borrowings to fund operating expenses, acquisitions, eligibility for the stimulus, etc. Shareholders, as measured by the stock price of NTS, have groaned repeatedly at these capital raises. NTS also has a history of paying its executives with meaningful stock option injections. Much of the option plan was struck at prices 2x and 3x higher than today’s $0.61 share price. Some of the most important recent financings are below:
Total Debt Profile:
My take on the net net of the above is that the company has ample liquidity to continue its FTTP build-out, which is funded by the US government. The company has ~$11 million of cash as of Q3 2011, after adjusting for Q4 financings and the Q4 $4.2 million Series A Bond payment. I believe NTS is now structurally EBITDAS positive. If you net the outstanding $2 million credit facility, adjusted cash was $9 million before Q4 operations.
In the next five years, the company will need to repay or roll approximately $22 million of debt. Given a $9 million cash starting point and $10 million run-rate EBITDAS (Q3 2011 annualized), growing generously over the coming years, I believe this is quite manageable.
My basic assumptions:
+ $36,000,000 of FTTP revenue (50,000 x 40% x $150 x 12)
+$35,000,000 Projected 2014 non-FTTP revenue (assumes 8% annualized revenue decline)
- $55,000,000 Projected 2014 Cost of Service and SG&A (assumes this grows 15% vs. 18% rev. growth)
= $16,000,000 2014 EBITDAS (margin of 22.5%)
In 2014, I believe we will own a company that has generated $25 million of EBITDAS over the prior two years which is poised to generate at least $16 million in 2014. The $25 million of 2012 and 2013 EBITDAS combined with the $9 million of cash on the balance sheet should cover the $26 million of non-Federal debt and associated interest. At that point, NTS will have no net non-Federal debt and approximately $55 million of very long term, amortizing below-market debt from the Federal government. This Federal debt will require approximately $2.3 million of amortization per year plus interest of perhaps another $3 million (assuming an increase in the overall interest rate to ~5%). This combined $5.3 million cash-need will leave over $10 million of cash flow before taxes. Even if we assume a 35% tax rate, which I view as punitive, I believe we are purchasing the company at less than 4x 2014 net-of-everything cash flow.
Given the business is still on the come, so to speak, I tried to layer in conservatism in each operating assumption. In contrast, NTS disclosed it believes 2014 EBITDAS will exceed $20 million from the FTTP business alone. If we used a $20 million total EBITDAS number, it would provide another $2.5 million of net-of-everything cash flow and imply the company is trading for <3x.
It is not hard to imagine an even cheaper valuation. If NTS achieves a 50% hook-up rate with $175 ARPU, even assuming a further 20% increase in operating costs, EBITDAS would be $21.5 million. After financing, $16 million of 2014 cash flow before taxes or $10.5 million of net-of-everything cash flow, implying 2.4x multiple.
Other than generic economic risks, the primary risks are:
show sort by |
Are you sure you want to close this position NTS INC?
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 NTS INC 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, "".