SPEEDWAY MOTORSPORTS INC TRK
December 30, 2014 - 1:13pm EST by
wright13
2014 2015
Price: 22.00 EPS 0 0
Shares Out. (in M): 41 P/E 0 0
Market Cap (in $M): 785 P/FCF 0 0
Net Debt (in $M): 0 EBIT 0 0
TEV (in $M): 1,160 TEV/EBIT 0 0

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

  • FCF yield
  • Refinancing
  • Insider Ownership

Description

Speedway Motorsports, $22.03 (12.30.14)

Thesis Overview

At $22.00, Speedway is a buy because of its high free cash flow yield (10% to the equity), the increase in revenue and earnings the Company will generate from the new TV broadcasting contract NASCAR just signed with Fox and NBC Sports and the downside protection, current price to book equity is 1.0x, afforded to equity holders by the asset value the Company has in the form of its racetrack properties (the Company owns 10,000 acres of land in various “metropolitan” markets around the country).

Valuation
Shares: 41.4
Equity Value: $785mln
Cash 115mln
Total Debt
486mln
Enter. Value $1,160mln
Dividend Yield 3.1%
Price / Book 1.0x

Investment Highlights

  1. NASCAR recently announced a new media rights contract with Fox Sports and NBC Sports that increased the per year payment to NASCAR and its racing partners (the tracks and the teams) from $560mln per year to $820mln per year or a 46% increase. According to the latest International Speedway (“ISCA”) Investor Presentation (and their 10K), the track owner currently gets 65% of this fee, the competitors receive 25% and NASCAR keeps 10% and they expect this arrangement to stay in place for the new contract

  2. SMS’s recent debt refinancing increased cash available to equity by $20mln or $0.48 per share. The Company also has a long history of paying dividends to shareholders and has reduced net debt from $630mln at the end 2008 to $370mln in the latest quarter ending 9/30/13

 

  1. The Company is trying to increase the utilization of their facilities through alternative uses and finally got their first big win in the form of the Battle of the Borders, which is a college football game between Virginia Tech and Tennessee at Bristol Speedway in 2016. It will be the largest football ever attended, with over 140,000 expected attendees (as an indication of interest in the event, Tennessee has already sold out its ticket allotment). SFC estimates that the event could generate $6.8mln of EBITDA. The initiative is only really value enhancing if they can replicate an event like this year after year.



 

#

Notes

Expected Attendance

140,000

$100

$20

$16,800,000

8,000,000

2,000,000

$6,800,000

From news reports

Ticket Price

News report

Parking / Food

Esimate

Total Revenue

 

Payments to Schools

From news reports

Other Costs

Estimate

Expected EBITDA

 



Investment Risks

  1. Attendance across NASCAR events has been in steady decline and SMS has underperformed its biggest competitor, International Speedway, in the past couple of years

  1. There are some potentially shady dynamics at play in the ownership structure of the business and the industry.

    1. The business is majority owned and controlled by a single holder, Bruton Smith, so you are along for the ride
      Mitigant: The new credit facility has fairly restrictive covenants on the new term loan facility that forces the business to delever

    2. Speedway’s biggest competitor is International Speedway which is majority owned by the France family. The France family owns NASCAR so may choose to economically favor ISCA in terms of TV contracts
      Mitigant: The government has already gone after the France family once in 2004 for antitrust considerations and made them divest a racetrack to Speedway

 

  1. The Company has a deferred tax liability of $385mln and does not currently pay cash taxes. The Company expects this to reverse at some point but the timing and the magnitude are uncertain

Company Overview

Speedway Motorsports’ primary business is promoting, marketing and sponsoring motorsports events. The Company owns and operates 8 racetrack facilities in the United States that earn the majority of their revenue from NASCAR events. They have five major revenue streams i) admissions (24% of ’12 revenue), ii) Nascar Broadcasting (‘39% of ’12 revenue), iii) Sponsorships (12% of ’12 revenue, iv) event related which includes food and beverages sales, track rentals, radio broadcasting etc. (17% of ’12 revenue and v) souvenir sales and other (8% of sales). Below is some detail on their 8 properties. The Company has hosted 24 NASCAR races at their facilities in each of the past 4 years.

 

Location

Acreage

Seating / Luxury Suites

Media Market and Ranking

Atlanta Motor Speedway

Hampton, GA

820

98,000 / 123

Atlanta / 9

Bristol Motor Speedway

Bristol, TN

670

158,000 / 196

Tri-Cities (96)

Charlotte Motor Speedway

Concord, NC

1,310

134,000 / 113

Charlotte (25)

Kentucky Motor Speedway

Sparta, KY

990

107,000 / 39

Cincinnati (35)

Las Vegas Motor Speedway

Las Vegas, NV

1,030

123,000 / 102

Las Vegas (40)

New Hampshire Motor Speedway

Loudon, NH

1,180

96,000 / 38

Boston (7)

Sonoma Raceway

Sonoma, CA

1,600

47,000 / 27

San Francisco (6)

Texas Motor Speedway

Fort Worth, TX

1,490

137,000 / 194

Dallas-Fort Worth (5)

Total (8)

 

9,090

900,000 / 832

 


Revenue and EBITA Margin Trends

 

Credit Summary

Speedway completed a full refinancing of its credit facilities and took out a high-coupon bond during the first half of FY2013

Security

Amount

Interest Rate

Interest

Maturity

Current Trading Price

Credit Facility

$230.0

L+125bps – 200bps

$4.8

2018

N/A

6.75% ’19 Sr. Notes

$250.0

6.75%

$16.9

2019

$106.00

Other

$6.0

3.8% - 6.0%

$0.3

N/A

N/A

Total

$486.0

4.5%

$22.0

 

 

Source: TRK’s latest 10Q


The covenants of the new term loans are as follows:

  • Total Debt to Debt no greater than 3.5x that steps down to 3.25x at the end of ’14 and 3.0x by the end of 3.0x (current leverage 3.3x, but net debt to EBITDA is 2.3x)

  • Interest Coverage of greater than 2.25x

  • The Company has to pay off 5% a year of the initial loan per year ($12.5mln per based on the initial amount borrowed)



Ownership, Equity Structure& Dividends

Speedway Motorsports is majority owned by its founder and CEO, Bruton Smith. Smith, who at 86 is the oldest CEO in the Fortune 500, founded SMS in 1959 when he built Charlotte Motor Speedway. He also founded Sonic Automotive which is a $1.2bln public company of which he owns 21% and is also CEO. Below is a summary of the top five owners of SMS:

Owner

Shares Owned

% of Shares

Bruton Smith

29,000,000

70.0%

Dimensional Fund

2,874,645

7.0%

Vanguard

741,639

1.8%

Blackrock

727,141

1.8%

American Century

725,702

1.8%

Top 5 Holders

34,609,127

82.4%


SMS currently pays a quarterly dividend of $0.15 per share which represents a 3.2% yield based on the current stock price. The Company last increased the dividend in 4th quarter of CY2011. The Company also has a share repurchase agreement in place that allows for the purchase of 244,000 shares (0.6% of current shares outstanding).

M&A

Speedway has spent $890mln on M&A over the past 15 years. The majority of the money has been spent acquiring different racing facilities.

Company

Purchase Price

Date

Description

Kentucky Speedway

$78.3

12/31/08

 

New Hampshire Speedway

$340.0

1/11/08

Purchased from the Bahre Brothers in 2007

Motorsports Authentics

$255.4

12/9/05

Bought 50% of the Company along with International Speedway. SMS wrote the investment down to zero. The business earned $500k of EBIT in the first 9 mos of ‘13

North Carolina Speedway

$100.0

7/1/04

Sold to SMS by ISCA in 2004 as part of the a litigation settlement (Ferko/Vaughn settlement which was an antitrust case brought on to ISCA and NASCAR)

Funline Merchandising

$24.7

9/26/03

 

Las Vegas Speedway

$215.0

12/1/1998

Purchased from Ralph Englestad ($150mln allocated to racetrack, $65mln allocated to the surrounding real estate)

Total

$1,013.4

 

 



 

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

Catalyst

2015 will be the first year of the new TV contract

    show   sort by    
      Back to top