We are recommending a long position in Rella Holdig A/S with a price target of 78.61 Danish Krones vs. 5/17 share price of 47 Danish Krones for an expected appreciation of 67% (all financials and share prices referred to in this write-up will be in Danish Krones). The Investment was previously written up by Chewy in 2012. We note that the shares only trade ~$80k dollars/day so the idea may not be suitable for all funds.
Rella Holding A/S is a holding company for the B shares of Aller Holding A/S. Rella holdings represent a 60.5% economic interest in Aller A/S, the leading publisher of weeklies in Scandinavia. Aller sells ~ 2.5M copies per week with a 60% share of the Scandinavian market. Aller’s core markets are in secular decline as we expect online/digital media to continue to take share from traditional publishing. Aller’s average weekly circulation has declined from 3.1M weeklies in 2008 to 2.5M in 2012 (consistently/steadily declining every year). Despite the decline in weeklies, Aller has been able to grow revenue every year since 2009 (although revenue is down from its 2008 peak), through growth in its “Other activities” (e.g. client publishing, casual gaming, E-trade, etc…) and via small acquisitions.
Despite the negative industry trends we believe an investment in Rella has attractive risk/reward characteristics. The company has net cash/marketable securities on the balance sheet of $60.83 or a 29% premium to the 5/20 closing price of $47. We value the company below based on both NAV and earnings power frameworks.
Rella Ownership in Aller
60.5%
Rella
Bank Debt
137,502.0
Other Debt
1,564.0
139,066.0
Rella Shares Outstanding
22,457.00
Capitalized Rella Administrative Expenses
11,857.10
10x Rella Capitalized expenses.
Aller Capitalization
Comments
Cash
266,847.0
Securities
2,763,525.0
3,030,372.0
Other Monetizable Assets:
Real Estate
1,242,759.0
Total Debtors
386,323.0
Other Securities and Shares
4,971.0
1,634,053.0
Debt Like Items:
Other Debt
394,057.0
Payable Corporate Tax
44,352.0
Credit Institutions
1,753.0
Minority Interest
11,758.0
Pension Provision
320,532.0
772,452.0
Aller Net Cash
2,257,920.0
Total Liabilities:
Short Term Debt and Liabilities
1,162,983.0
Minority Interest
11,758.0
Other Debt
1,753.0
Pension Provisions
320,532.0
Total Liabilities
1,497,026.0
Net Monetizable Asset Valuation
Aller Total Monetizable Assets
4,664,425.0
Aller Cash/securities, real estate, recievables.
Aller Net Monetizable Assets
3,167,399.0
Aller Monetizable assets - Aller total liabilities.
Rella Share of Aller Net Monetizable Assets
1,916,276.40
Rella share of Aller net monetizable assets
Rella Share of Aller Net Monetizable Assets/Share
78.61
Per share value of Rella share of Aller net monetizable assets less rella debt, less Rella capitalized administratitive expenses.
Earnings Power Valuation
Aller Net Debt
2,257,920
Aller Earnings Power
625,000
5x midpoint of 2013 target Aller target EBIT
2,882,920
Rella Stake in Aller
1,744,166.60
Rella Stake In Aller - Rella Liabilities and Adim expenses
1,593,243.50
Rella value per share
70.95
I do not hold a position of employment, directorship, or consultancy with the issuer. I and/or others I advise hold a material investment in the issuer's securities.
Are you sure you want to close this position Rella Holding A/S?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Flag Rella Holding A/S for Removal
Are you sure you want to Flag this idea Rella Holding A/S 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 Cannot Submit Message ... Yet
You currently do not have message posting privilages, there are
1 way you can get the privilage.
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.