NYSE: MCS Analysts: Xiwei Ma Yongtong Li Li Ren Yuhao Qi

Slides:



Advertisements
Similar presentations
Theory Behind the Discounted Cash Flow approach
Advertisements

PRIVATE EQUITY: INDIAS GROWTH CATALYST BY J. MAITRA & ASSOCIATES.
Strategic Capital Group Workshop #8: Cost of Capital.
When Thinking About Valuation…  Key valuation questions are:  What is the company worth?  What would another party pay?  Remember that valuation involves.
Exxon Mobil. - Petroleum Industry structure: - 5 sectors of operations (Upstream, downstream, marine, pipeline, and service/supply) - Extremely high barriers.
National Presto Industries, Inc. Recommendation: Accumulate PRESENTED BY JOE NIEHAUS.
VALUATION OF FIRMS IN MERGERS AND ACQUISITIONS OKAN BAYRAK.
Class 9 Notes Valuation © Andrew W. Hannah.
CHRIS DELL’AMORE COLGATE FINANCE CLUB 2/12/11 Introduction to Discounted Cash Flow Analysis.
Firm Value 03/11/2008 Ch What is a firm worth? Firm Value is the future cash flow to each of the claimants Shareholders Debt holders Government.
Valuation Winter 2010 By Michael Swiericzuk Amazon.com, Inc.
MGMT 315: Financial Valuation Project Ashli Edwards, Xiang Li, and Katerina Goudouros.
Building and Valuing the Business Model Chapter 8.
L ION G OLD C ORP C ASE S TUDY Tan Weihan. Disclaimer and Declaration The objective of the presentation is for educational purposes. The full content.
Discounted Cash Flow (DCF) Analysis Tutorial This presentation is to be used ONLY as a template for DCF Analysis presentations. In no way should it reflect.
Today’s mission  To get everyone to understand the basics of DCF valuation.
BU Finance & Investment Club Joseph McNiff & Xun Yao Chen Spring 2013 Introduction to Valuation.
Jack Henry & Associates, INC. (JKHY)
Financial Analysis Macrovision Corporation An Overview of Financial Performance Presented November 30, 2006 by Radityo Ardi Nugraha and Chenchen (Carl)
(AL – NYSE) Brian Mulvihill December 11,  Portfolio Overview  Relevant Stock Market Prospects  Macroeconomic Review  Company Overview  Financial.
Jiazi Cui Ying Jiang Presented: April 24, Agenda  Company Overview  Relevant Macroeconomic Trends  Industry Structure Analysis  Financial Analysis.
Recommendation: BUY United Parcel Service (UPS); Sell NG, JOYG, BHP.
Netgear, Inc April/03/2012 Presentors: Ryo-Seob(Joseph) Kim Jionghan(JD) Dai Han(Henry) Yang Pattharaporn (Pauline) Lertphaiboonsiri Yen-Hua(Gina) Huang.
NYSE: WAG April 29 th, 2014 Leiyi (Sally) Huang Qun (Jett) Yu Siyang (Sylvia) Zhang.
STAPLES COMPANY VALUATION JACKIE PHAN LATRISHA SEARCY ANNA DAI.
First Industrial Realty Trust, Inc. (FR) RCMP Presentation Kristoffer Inton.
Overview of Corporate Valuation Techniques. 1 Overview of the session  Introduction  Discounted Cash Flow (DCF)  Trading Multiples (or market multiples)
RCMP Spring 2006 – Gaurav Ghoge SUNRISE SENIOR LIVING, Inc. April 27, 2006.
ZARA ALI, CORY CARLSON, DANIELLA COMITO & EMMA HEBBLETHWAITE Valuation.
WABASH NATIONAL CORPORATION (NYSE:WNC)
Yujiang Chen (Walter) Zeyu Chi Yin-Jen Kao Ming Li Yuqing Zhang
Presented by Aditi Das Jordan Peasel Yanan(Phoebe) Tan Chris Zakhem NYSE: SIX Presented on 12/8/2015.
FIN 614: Financial Management Larry Schrenk, Instructor.
Aditi Das Pien-Cheng WeiSashikanth Yenika Yanan Tan Yin Jen Kao (NYSE: COF) Investment Managers:
GREG BRUNO, LISANDRO TSAI, DREW OSIKA, MEILING LIU Presented: November 11, 2010 MCDONALDS CORP.
Kaitlyn Emerick Keiarra Ragland Victoria Saber. Agenda:  Company Introduction  Overview Analysis  Analysis of Firm Riskiness  Financial Statement.
 Methods in Valuation Part II. Valuation Methods  Comparable Companies Analysis  Discounted Cash Flow  Leveraged Buyout  Risk Adjusted (NPV)
1 Research term paper Five major sections: Company background / introduction Competitive strengths Financial analysis (focus section) Stock valuation analysis.
 Venture Capital and Startups. What is VC?  Money provided by investors to startup firms and small businesses with perceived long-term growth potential.
Moog Inc. CFA Investment Research Challenge Canisius College Team Kevin Kuhlmann Daniel Schmitt Steve Jerz Thomas DiNunzio Anthony Magnano.
Jiaze Li Ningzhou Fang October 18, 2016.
Kaiser Aluminum Corporation (KALU)
Analyst: Alok Sanghvi Jiayue Li Yuhao Qi Presented April 4, 2017.
Liting Shen Jiamo Tian Ning Wang Presented on Sept. 29, 2016
Jack Henry & Associates, Inc
Analysts: Minhao Gu, Tian Luo, Tim Widick
Building and Valuing the Business Model
Chapter 13 Learning Objectives
Carriage Services, Inc. Manik Malhotra Quintus Yang
13 Equity Valuation Bodie, Kane, and Marcus
Yuhao Qi Alok Sanghvi Jiayue Li (Lydia).
Applied Portfolio Management
Boston Beer Company Ticker: SAM Jeffrey Joe. Honglin Diao
The Cost of Capital The Cost of Capital is the capital budgeting project’s required return. It is the opportunity cost of investing those funds in the.
Presented by Aditi Das Jordan Peasel Yanan(Phoebe) Tan Chris Zakhem
Discounted Cash Flow Analysis
Alternative Approaches to Valuation
Student Investment Management – Stock Presentation: Real Estate
Outsourced Private Equity
Miller Industries NYSE : MLR Yunfeng Bian Zuoquan Li
VALUATION OF FIRMS IN MERGERS AND ACQUISITIONS
Ticker Symbols and Stock Quotes
Valuation Notes Tom Nelson
What is the business worth?
Cross-border Mergers & acquisitions
Cross-border Mergers & acquisitions
Financial Industry Group 4/20/2011
Investment Banking Bootcamp: Week 3 – DCF Valuation Pt 1
Chapter 6 Stock Valuation.
Presentation transcript:

NYSE: MCS Analysts: Xiwei Ma Yongtong Li Li Ren Yuhao Qi Presented April 20, 2017

Agenda Company Overview Macroeconomy & Industry Analysis 1 Company Overview 2 Macroeconomy & Industry Analysis 3 Business Analysis 4 Financial Analysis 5 Multiple Valuation 6 Financial Projection 7 DCF Valuation 8 Recommendation

1 Company Overview

Company Overview Basic Information Shareholdings Holder % Of CSO Marcus, Stephen H. (Chairman) 17.367 Gershowitz, Diane Marcus (Director) 11.26 BlackRock, Inc. (NYSE:BLK) 8.129 Dimensional Fund Advisors LP 5.783 GAMCO Investors, Inc. (NYSE:GBL) 5.26 Northern Trust Global Investments 3.371 The Vanguard Group, Inc. 3.322 Wellington Management Group LLP 2.567 State Street Global Advisors, Inc. 1.628 Morgan Dempsey Capital Management, LLC 1.558 Founded in 1935 Headquarter in Milwaukee, Wisconsin Leader in Lodging and Entertainments Major Division Forth Largest in U.S. 885 screens at 68 Locations in 8 states Portfolio of 18 distinctive properties Manage ~5,000 rooms in 9 states Source: Investor Presentation 2017 http://investors.marcuscorp.com/phoenix.zhtml?c=99966&p=irol-presentations Source: 10-K https://www.sec.gov/Archives/edgar/data/62234/000114420417014538/v461229_10k.htm

Share Market Prospects Key Statistics Portfolio Weightage By Market Value Current Stock Price $31 Beta 1.03 Market Capitalization $866 Mn 50-Day Moving Average 31.15 Total Enterprise Value $1.18 Bn 200-Day Moving Average 29.64 P/E Ratio 23.05x 52 Week Range $18.6 –$32.6 Source: Yahoo Finance https://finance.yahoo.com/quote/MCS/key-statistics?p=MCS Share Price Performance Source: Yahoo Finance https://finance.yahoo.com/quote/MCS/key-statistics?p=MCS

2 Macro & Industry Analysis

Movie Theatre Industry Disposable Income per Capita Major Market Segments Age 18-24 Age 40+ Age 25-39 Age 0-17 Source::IBISWorld Source::IBISWorld Revenue Segmentations Industry Revenue Others Past 5 yr CAGR: 3.75% Food and Beverage Admissions Source::IBISWorld Source::IBISWorld

Movie Theater Industry Key Factors Threats of Substitutes: High Technology Change Others Threats of Existing Players: High

Hotels and Resorts Industry Major Market Segments Domestic trips by US residents Past 5 yr CAGR: 2.43% Source::IBISWorld Inbound trips by non-US residents Past 5 yr CAGR: 5.36% Source::IBISWorld Source::IBISWorld

Hotels and Resorts Industry Key Factors Increasing trips Low hotel development Demand > Supply Higher RevPAR Room Revenue = # Rooms * RevPAR = # Rooms * (Occupancy percentage * Average Daily room Rate)

3 Business Analysis

Product & Service Theatre Hotel & Resort 68 theatres with a total of 885 screens DreamLounger premium recliner seating Offering food and beverage UltraScreen DLX & SuperScreen DLX $5 Tuesday promotion Magic Movie Rewards, 2 million members Eight company majority-owned and operate properties Manage 10 properties for other owners Own and manage around 5000 rooms Food and Beverage Source: MCS 10K https://www.sec.gov/Archives/edgar/data/62234/000114420417014538/v461229_10k.htm Source: Investor Presentation 2017, http://investors.marcuscorp.com/phoenix.zhtml?c=99966&p=irol-presentations

Win market Theatre Segment Source: Investor Presentation 2017, http://investors.marcuscorp.com/phoenix.zhtml?c=99966&p=irol-presentations

Pursue Expansion Opportunities-Theatre Acquisitions Building new theatres 1. Over 50% of existing circuit came from acquisitions 2. Acquired 213 screens at 15 locations in F2016 3. Pursuing additional opportunistic acquisitions where we could create value by leveraging our innovative strategies 1. New 12-screen theatre in Sun Prairie, Wis. opened in April 2015 2. New 10-screen theatre in Shakopee, Minnesota under construction; opening Spring 2017 Source: MCS 10K https://www.sec.gov/Archives/edgar/data/62234/000114420417014538/v461229_10k.htm

Hotel & Resort Segment Source: Investor Presentation 2017, http://investors.marcuscorp.com/phoenix.zhtml?c=99966&p=irol-presentations

Hotel & Resort Segment Source: Investor Presentation 2017, http://investors.marcuscorp.com/phoenix.zhtml?c=99966&p=irol-presentations

Experienced Management Team Chairman of the Board since 1991 Joined the company in 1969 Served as CEO frim 1988 to 2009 Served as president from 1988 to 2008 Shares owned: 17.40% President and CEO since 2009 Joined the company in 1992 Shares owned: 1.11% CFO and Treasurer since 1996 Joined company in 1986 Shares owned: 0.19% Experienced Management Team Source: MCS Website, http://www.marcuscorp.com/investors/governance

SWOT Analysis Experienced management team Long-standing company in industry Long-term track record of continuous growth Market leadership with national presence W Properties are subject to risks relating to acts of god, terrorist activity and war Sales highly depend on weather Theatre segment depends on the quantity and quality of films T intense competition Sales made through third party internet travel intermediaries increases significantly Increases sales of other entertainment departments O Potential acquisitions Stable economic environment Management contracts with other parties

4 Financial Analysis

Financial Analysis Source: MCS 10K https://www.sec.gov/Archives/edgar/data/62234/000114420417014538/v461229_10k.htm

5 Multiple Valuation

Comparable Companies Source: Yahoo Finance, April 19, 2017 https://www.google.com/search?q=amc&source=lnms&tbm=isch&sa=X&ved=0ahUKEwi0 tewrLLTAhVJxYMKHWeYD2AQ_AUICygE&biw=1163&bih=559#imgrc=DpANFqbI_BlYVM:

Financial Ratios Source: Yahoo Finance, April 19, 2017

Multiples Valuation Appreciation: Median to high Profitability and adequate long-term liquidity Punishment: Low current liquidity Source: Yahoo Finance, April 19, 2017

6 Financial Projection

Assumption Theatre: it is critical to figure out profitable acquisition opportunity Hotel & Resort: Faster increase in Revenue Per Available Room than nation and competitive sets Involve in hotel managing activities, which would save cost and broader profit margin CAPEX: a decreasing % of Revenue because of increasing hotel managing activities Source: MCS 10K https://www.sec.gov/Archives/edgar/data/62234/000114420417014538/v461229_10k.htm

7 DCF Valuation

Discount Rate Calculation WACC Method Annual Return Method CAPM   Beta 1.03 Risk Free Rate 3.0% Market Premium 7.0% 10.2% Annual Realized Returns   Year MCS S&P 500 5 19.37% 11.00% 4 26.65% 10.97% 3 20.63% 9.06% 2 24.14% 5.86% 1 60.30% 15.04% Average 30.22% 10.39% WACC   Weighted Cost Of Equity 10% 42.98% Cost of Debt (after tax) 2% 57.02% 5% Business Premium Risk 1% Discount rate 6% Extremely high annual return in 2016 Might not be continuous in the future Weight 10% 9.0% 85% 30.2% 15% Discount Rate Source: April 19, 2017. Bloomberg

DCF Valuation Current Stock Price: $31.00 Perpetuity Method Exit Multiple Method Exit Multiple Method (mm)   Terminal Year EBITDA $ 158.00 Comparable Companies EBITDA multiples 12.00 Terminal Value $ 1,895.94 Implied Enterprise Value $ 1,275.54 Less Net Debt $ 310.92 Implied Equity Value $ 964.62 Shares Outstanding 27.72 Implied Share Price $ 34.80 Perpetuity Method (mm)   PV of total Free Cash Flow $ 98.31 PV of Terminal Value $ 432.32 Implied Enterprise Value $ 530.62 Less Net Debt $ 310.92 Implied Equity Value $ 219.70 Shares Outstanding 27.72 Implied Share Price $ 7.93 Current Stock Price: $31.00

8 Recommendation

Watch list Recommendation Experienced market player + Experienced market player + Skillful management team + Growing market and increasing customer demand Watch list - Weak DCF valuation results - Intense competition and mature industry - Business uncertainty and high business risks