|Shares Out. (in M):||238||P/E||0.0x||10.5x|
|Market Cap (in $M):||5,900||P/FCF||0.0x||8.5x|
|Net Debt (in $M):||4,200||EBIT||0||0|
Shares outstanding: 238m
Equity Value: ~$5.9bb
Enterprise Value: ~$10.1bb
Shares short (source: Bloomberg): 1.5mm, up 380k
2010 EBITDA: ~$1b
2011 Estimated EBITDA: ~ 1.4b
2012 Estimated EBITDA: ~$1.5b
Estimated 2012 Free Cash Flow: ~$850mm
Long NXPI or pair it versus short SMH or semiconductor basket; participate in potential imminent secondary offering
NXPI is a "highly" levered semiconductor company trading at a substantial discount to the broader semi universe ahead of various catalysts. Since re-emerging after a difficult August 2010 IPO, NXPI is now moving from a value investor story to a growth investor story. After completing various operational improvements and improving the capital structure, the company is now paying down debt at a rapid pace, and should generate ~$3 per share in free cash flow. In addition, growth opportunities in Near Field Communications, a fast emerging mobile payment technology being adopted by Google's Android, should allow NXPI to re-rate from trading at ~7x Forward FCF to closer to an industry multiple on any metric of profitability.
Most Recent Entry Catalyst: Registration of 25mm share secondary offering by original LBO and Strategic investors (KKR, Phillips, Bain, Apax, Silver Lake, Alpinvest); "sell" mention on Cramer ahead of Sound Solutions divestiture
Exit Catalyst: Rapid deleveraging; valuation re-rating to closer to broader semiconductor peers; growth opportunities such as NFC technology; further debt restructuring (this is largely done); share repurchases; LBO investor exit (or perhaps they cancel the secondary with recent stock weakness); closing of Sound Solutions & NuTune divestments
Catalyst #1: Secondary overhang removal (launch or cancel given recent weakness);
Catalyst #2: Sound Solutions & Nutune divestments. Sound Solutions, being sold to Dover, is expected to close in the next 3-4 weeks and will generate$855m in proceeds (8.9x PF EBITDA to Dover). Deal is accretive to earnings post debt pay-down (0.7x deleveraging) and is a major catalyst in the company's balance sheet transformation. The divestiture resides within Standard Products (lower GM) and on a proforma basis NXP business mix transitions to ~ 75% HPMS/25% Standard (vs. ~67%/33% currently). Additionally, the transaction removes a slower growth division within NXP (estimated 2% organic) while retaining the HPMS sales contribution into Sound Solutions on an exclusive basis.
Catalyst 3: NFC technology revenue opportunity: Near Field Communication (NFC) is a standards-based, short-range wireless connectivity technology that enables simple and safe two-way interactions between electronic devices. NFC technology allows consumers to perform contactless transactions, access digital content and connect devices with the simplicity of a single touch.
Catalysts not included in analysis: gross margin improvement as has been highlighted by various analysts (Morgan Stanley says 380bp improvement is possible, Barclay's at 600bps by 2012, GS at 400-600 bps)
Absolute Valuation / Downside Protection:
Assuming the current entry multiple of 7.4x forward EBITDA and exiting at 7.5x in 3 years using the current capital structure of ~3.1x net debt (i.e. no additional leverage) the IRR is low 20% using modest top line growth. Re-leveraging by 0.5x turns would increase the IRR by 500bps.
Relative Valuation / Downside Protection:
NXPI is an attractive cyclical business with strong end-market exposure, trading at a discount to semiconductor peers (15-40% discount on P/E). We think the stock is worth $31-$40 (25-60% upside off a +/-$24.70 price).