2009 | 2010 | ||||||
Price: | 30.30 | EPS | -$4.08 | -$4.56 | |||
Shares Out. (in M): | 12 | P/E | na | na | |||
Market Cap (in $M): | 368 | P/FCF | na | na | |||
Net Debt (in $M): | -45 | EBIT | -72 | -85 | |||
TEV (in $M): | 323 | TEV/EBIT | na | na | |||
Borrow Cost: | NA |
Sign up for free guest access to view investment idea with a 45 days delay.
Seahawk Drilling (HAWK) $30.30 on 10-6-2009 Spinoff: August 24, 2009
Price $30.30 2009E 2010E FD Shares 12.2 Revenue 203 109 Mkt Cap 368.4 EBIT (72) (85) Debt 0.0 EBITDA (16) (31) Cash (45.0) mgmt estimate for end of yr EPS ($4.08) ($4.56) EV 323.4
Revolver- zero drawn, up to $36MM of availability only for Capex on existing rigs and 20% for the Mexico Tax Liability surety bonds.
Recommendation
We recommend a short of Seahawk Drilling (HAWK). The company is facing terrible end market fundamentals as a result of being solely focused on the very high cost shallow water Gulf of Mexico offshore basin as well as many company specific issues and contingent liabilities that no sell-side analyst is discussing. Despite the many issues discussed below, the stock is up over 40% since the spin.
Description
HAWK was spun off from Pride International (PDE, $4.5BB market cap) on August 25th; with Pride shareholders receiving 1/15 share of new HAWK. HAWK leases and operates solely in the shallow water Gulf of Mexico for PEMEX on a contractual basis and a day rate basis for U.S. customers ( small independents). The shallow water Gulf of Mexico is an extremely mature natural gas production area and the most profitable areas have already been drilled. The decrease in demand for rigs has increased competitiveness in bidding contracts to supply rigs.
Why is it a short?
Worth
In a perpetual depressed gas price scenario, only 3 of the company's rigs would operate (15% utilization rate). In this case the company would be earning -$8.12EPS. NAV would be roughly $20/share based on the price assigned by Pride International's Insurance reimbursement value for the Pride Wyoming after being destroyed, compared to a rig sales consultant's valuation over the aged commodity rig class.
Value
Fair Estimate: Represents a normalized GOM Jack-up rig market
NAV Fully Diluted Share $22.82
Price (30.30)/NAV 132.8%
NAV Discount: Represents a depressed GOM Jack-up rig market.
NAV Fully Diluted Shares $18.71
Price (30.30)/NAV 162.0%
Catalyst
We have several different ways to win:
Risks
The market overlooks near and medium term end market weakness and values the company based on a major recovery in natural gas drilling in the GOM. We believe this is unlikely given all the slated shale capacity.
Natural Gas
Current spot prices of $3.6/MMBtu are realizing pressure from net injections approaching storage capacity that is estimated at 3.5-3.9 Tcf. Natural gas spot prices have increased in the past few weeks, but the forward curves (which are what matter) haven't been influenced. During the week ending Oct 1, implied net injections were 64Bcf into underground storage. Working gas in underground storage was estimated at 3,589 billion cubic feet, which is 481Bcf above the 5 year average.
The arduous task of locating the natural gas in the Gulf of Mexico has created a higher risk factor correlated toward the nat gas price to necessitate drilling. Let alone, Finding and Development costs are $4, and Cash Costs $2. This dictates a gas price of $6. Southwestern energy has assigned values as high as $8/MMBtu to maintain drilling for natural gas in the Gulf of Mexico.
Valuation
2007 |
2008 |
2009E |
2010E |
60% Rig Utilization |
15% Rig Utilization |
|
Ttl Sales |
707 |
554 |
203 |
109 |
268 |
45 |
COGS |
(349) |
(303) |
(180) |
(118) |
(158) |
(80) |
GP |
358 |
251 |
23 |
(9) |
110 |
(35) |
SG&A |
(26) |
(33) |
(39) |
(23) |
(23) |
(23) |
D&A |
(63) |
(57) |
(56) |
(54) |
(56) |
(56) |
Other 1 |
(1) |
(3) |
1 |
1 |
(3) |
(3) |
EBIT |
269 |
159 |
(72) |
(85) |
28 |
(152) |
margin |
38.0% |
28.6% |
-35.5% |
-78.1% |
10.5% |
-336.2% |
EBITDA |
332 |
215 |
(16) |
(31) |
84 |
(96) |
Interest |
0 |
0 |
0 |
0 |
0 |
0 |
EBT |
269 |
159 |
(73) |
(85) |
28 |
(152) |
Taxes |
(93) |
(56) |
23 |
30 |
(10) |
53 |
NI |
176 |
103 |
(50) |
(55) |
18 |
(99) |
FD Shares |
12.16 |
12.16 |
12.16 |
12.16 |
12.16 |
12.16 |
EPS |
$14.47 |
$8.47 |
($4.08) |
($4.56) |
$1.51 |
($8.12) |
Capex |
(35) |
(35) |
(20) |
(12) |
(35) |
(10) |
OCF |
297 |
180 |
(36) |
(43) |
49 |
(106) |
FCF |
204 |
125 |
(13) |
(13) |
39 |
(53) |
EV/EBIT |
1.2x |
2.0x |
-4.5x |
-3.8x |
11.4x |
-2.1x |
EV/EBITDA |
1.0x |
1.5x |
-20.5x |
-10.5x |
3.8x |
-3.4x |
EV/EBITDA-Capex |
0.9x |
1.3x |
76.7x |
-17.1x |
2.7x |
-3.8x |
P/E |
2.1x |
3.6x |
-7.4x |
-6.6x |
20.0x |
-3.7x |
FCF Yield |
55.3% |
33.9% |
-3.6% |
-3.5% |
10.7% |
-14.3% |
Comps
Seahawk ENSCO Rowan Hercules
EPS08 |
8.47 |
8.12 |
3.84 |
0.91 |
EPS09 |
(2.40) |
5.51 |
3.13 |
(0.75) |
EPS10 |
(4.56) |
4.11 |
1.90 |
(0.85) |
EV/Revenue09e |
1.79 |
2.46 |
1.40 |
1.71 |
EV/Revenue10e |
2.96 |
2.68 |
1.56 |
1.68 |
EV/T12EBITDA08 |
1.50 |
2.95 |
3.38 |
3.25 |
EV/Forward EBITDA09 |
232.67 |
4.15 |
3.51 |
7.07 |
EV/Forward EBITDA10 |
(10.47) |
4.95 |
4.67 |
6.58 |
P/E08 |
3.58 |
4.67 |
5.43 |
5.19 |
P/E09 |
(12.63) |
6.88 |
6.65 |
(6.29) |
P/E10 |
(6.65) |
9.23 |
10.97 |
(5.55) |
Catalysts:
* Dilutive Capital Raise
* Mexican Tax Liabilities
* Pride Wyoming Liability
* PEMEX Moves to IDC rigs
* Deteriorating Fundamentals & Bad Assets
* FCPA fines
* Hurricane Risk
* Sellside analysts waking up
show sort by |
Are you sure you want to close this position Seahawk Drilling?
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 Seahawk Drilling 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, "".