Business Description:
800 million monthly unique viewers globally
250 million hours viewed daily
Operates under 2 segments: US Networks and International Networks, each divided into advertising and distribution subsegments
65% of revenues in 2020 came from US Networks, 38% Advertising and 27% Distribution
35% of revenues in 2020 came from International Networks, 15% Advertising and 19% Distribution
Since shows are factual, expenses are limited compared to competitors with 2020 operating margins of 25% vs 18% for Viacom and Netflix and 2% for Disney (20% in 2019)
Stock crashed by 60% after a margin call from Archegos Capital
Merger with AT&T’s (NYSE:T) WarnerMedia
Structured as Reverse Morris Trust Transaction, whereby AT&T will spin off Warner Media which will then merge with Discovery
Discovery shareholders will own 29% of the new company
AT&T will receive $43 billion in a combination of cash, debt securities, and Warner’s retention of certain debt
Catalysts:
Recovery from pandemic
Content creation/acquisition is less expensive compared to competitors
Olympics in 2021 could bring $175 million to $200 million in operating income before depreciation and amortization
Discovery+ ARPU expected to 3-4X US Networks Linear
Will make Discovery more competitive with non-factual networks
Risks:
Streaming business is very competitive with Netflix, Disney+, Amazon Prime, Apple TV+ and others
Streaming business might be a cash flow drain in initial years
Cable Networks businesses are in decline
Concentrated business
Will no longer be a fully factual network
Synergy costs might be bigger than expected
Will take some of the debt of AT&T on balance sheet
AT&T shareholders unhappy about the dividend cut from the company
Financial Analysis:
Revenues of $10.7 Billion in FY20 down from $11.1 Billion in FY19
Operating income of $2.73 Billion in FY20 vs $3.19 Billion in FY19
Net income of $1.21 Billion in FY20 down from $2.06 billion in FY19
Free Cash flow of $2.33 Billion in FY20 vs $3.11 million for FY19
Net income in 2017 and 2018 were unusually lower from impairment of goodwill
Balance Sheet
Total assets: $34.0 Billion ; total liabilities: $22.0 Billion; book value: $10.4 Billion
Cash: $2.09 Billion, debts: $15.4 Billion, current assets: $6.13 Billion, current liabilities: $3.08 Billion
Valuations:
My personal Biases:
5.0% of my portfolio
Assumptions for base case:
WarnerMedia was acquired by AT&T in 2018 for $85 billion
Below are the pro-forma financial estimates of WarnerMedia+Discovery for the last five years
Revenues in 2021 will return to 2019 level with extra revenues from Olympics and Streaming
US Network Revenues will grow by 12% annually from 2021-2025 (17% in the last five years) with operating margins of 35% (average of 45% in last five years)
International Network Revenues will grow by 4% annually from 2021-2025 (4% in the last five years) with operating margins of 10% (average of 12% in last five years)
4% of annual growth of WarnerMedia revenues
Operating margin of 25% for WarnerMedia
80% of operating income conversion in FCF
Discount rate of 15%
Terminal growth rate of 3%
Use P/FCF as exit multiples for 2025 (range of 5-33 in last 5 years)
Bull case 15% more than in base case and bear case 15% less
Shares outstanding doesn’t change
We will consider only prices for shares of Discovery, ignoring the new company (since we don’t know anything about pricing yet)
Conclusion
An intrinsic value of $73 billion for the new company means $21 billion for Discovery today
Undervalued with a market cap of $17 Billion for $23 Billion in intrinsic value in a conservative analysis
With a margin of safety, a fair value would be $20 billion
Exit multiples analysis shows an expected returns of 25% per year with limited downside of 20% and possible reward of over 400% in bull case
Read the full analysis on my Research Partnership: https://ishfaaqpeerally.teachable.com/courses/662813/lectures/32475061
Comments