ketchup of catch-up schreef op 6 november 2018 11:33:
hier nog een laatste update " TomTom New Destination "
""
a very strong third participant has entered the automotive duopoly market and this has now become a three-player market
TT's future is more uncertainn but that does not imply that TT's maps is worthless in the long run
- we value the Telematics business at euro 4 per share ( 12 x EV/EBITDA 2019e)
- the remaining rump biz ( past Telematics) at 4.5 euro per share ( 6 x EBITDA 2019e)
- cash 1 euro per share
at present the market price ( share price ) wud value the rump biz at 3x EV/EBITDA 2019e)
the above implies that almost any outcome other than a dying biz in the long-run wud provide upside
forecasts ( adjusted) and ratios - 2019e /2020e
- revenues : 861 - 883
- EBITDA: 231 - 264
- net profit: 99 - 124
- eps : 0.42 - 0.53
hier nog voor
base case ( 10) - bull case (15) - bear case (7)
base case: TT reports flat to low single digit growth until FY2022
given that higher largin autolotive will replace lower margin consumer revenues, the gross profit has a 2018-22 mid-single digit CAGR
given that Google has entered the market, we believe that TT will stop winning and will hold a 30% LT market share
TT will sell the Telematics biz @ 925 mio
bull case: predominantly determined by the strategic value of the assets
HERE was also bought for strategic reasons at the end of 2015 and INTEL took a 15% stake basis 3.5 bn euro
TMT reported that "sources" would like to bid for TT
bear case:
TT sells its Telematics biz for 3.5 euro per share
the remaining biz continues its automotive growth path and after 2022 Google gradually pushes TT out of the market to a very low market share in automotive
worth 2-2.5 euro per share, some remaining cash puts the total value at 6.5 - 7 euro per share
at present value of 7.50 euro per share upside risk greater than downside
BUY