According to the A-Max rights offering for its stock deal, the junket aggregators have contracted to bring a minimum of $30 billion (Hong Kong) of chip VIP play to Crown Macau each month. Jefferies analyst Lawrence Klatzkin says A-Max has an 85% chance of moving $45 billion (Hong Kong) to Crown each month.
Melco ends up keeping about 2.5% of that money -- proceeds measured as "hold percentage."
By my projections, the deal should allow Crown Macau to post EBITDA of $175 million next year. Add in about $20 million of EBITDA from the Mocha clubs, and the annual EBITDA comes to $195 million next year. My estimate is a bit higher than the consensus number of $183 million, according to Reuters estimates.
If the junket volume is even higher, EBITDA would be higher. However, margins won't be that impressive -- likely just 12% to 15%, by my estimates. That's far lower than the 27% margin at Wynn Macau, another high-roller casino.The best-case scenario is that Crown Macau dominates the VIP market. But it's an open debate whether that can happen without sacrificing margins even further. Furthermore, even if the junket operators are being paid higher commissions to move players to the Crown Macau, it doesn't guarantee the players themselves will want to switch. At this point, investors can only hope the company executes well -- something management hasn't done so far. Crown Macau is a small piece in the longer-term Melco story. Analysts project Melco to post $730 million of EBITDA in 2009, when City of Dreams, the firm's next project, opens in Macau. Thus Crown looks to be about 25% of operating cash flow going forward. It does move the valuation needle, but it's not the whole story. The increased junket VIP play from the A-Max deal starts in the middle of December. If the word on the street ends up being good, Melco could rally in the new year. The firm does have strong support from several analysts. Jefferies' Klatzkin has a $21 price target. Deutsche Bank analyst Karen Tang has a $22 price target. At the stock's current level, the upside is tempting. I continue to believe Melco is a good buying opportunity at these levels, but value creation is highly contingent upon this A-Max deal being successful.
In other mock portfolio news, Trump Entertainment (TRMP) shares reached a new 52-week low this week on news that Dale Black, the company's CFO, has left the firm to work for another casino company, Isle of Capri (ISLE). This is now the second key executive to leave Trump this year, after CEO Jim Perry resigned earlier this year. I continue to recommend that investors avoid buying this name, which I flagged as overvalued back in late January, when the stock was $17.50. At around $4.50 now, I must admit the shares may be nearing a bottom. But investors should first wait for signs that the Atlantic City gambling market is recovering before touching this stock.
|Bricks and Mortar Portfolio
A Look at How Nicholas Yulico's Picks Have Performed
|Rating Date||Price at Rating||Rating||Current Price*||Return**|
|Brookfield Properties (BPO)||1/23/2007||28.67||Own||20.33||-29.1%|
|Global Real Estate ETF (RWX)||1/23/2007||64.00||Own||60.91||-4.8%|
|Penn National (PENN)||2/6/2007||45.56||Own||58.51||28.4%|
|Melco PBL (MPEL)||3/12/2007||15.46||Own||13.27||-14.2%|
|Home Solutions of America (HSOA)||4/24/2007||4.98||Flag||1.53||69.3%|
|Starwood Hotels (HOT)||7/12/2007||72.37||Own||52.80||-27%|
|Standard Pacific (SPF)||10/26/2007||5.25||Flag||3.10||41%|
|Average Total Portfolio Return, Unweighted, (including closed ratings)||23.1%|
|Closed Ratings||Rating Date||Price at Rating||Rating||Closing Price***||Return**|
|Close At Start of Portfolio||Current Value*|
|U.S. MSCI REIT Index||1140.36||921.60||-19.2%|
|*(12/5/07 closing prices)
**For "flagged" stocks, a drop in price is tracked as a positive for the portfolio, and a rise in price is a negative.
***Hilton closed out of portfolio on 10/26/07 because Blackstone Group completed purchase of firm.