This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Why A123 Systems Still Not Worth It

Stocks in this article: AONE CMTP

Clearly, numbers like this make it impossible to value A123 in a traditional way, and assumptions are necessary to make any kind of a forecast. To do this, I created a few very generous hypothetical scenarios and tried to answer my original question: "What revenue and margin forecasts are required to justify the current valuation of A123?" I assume a generous, full-year hypothetical 2009 and then compare it to a very generous hypothetical 2011, making assumptions for revenue growth and margin improvement. My analysis looks like this.



How A123 Could Justify Its Multiple
Hypothetical
Hypothetical
2009
2011
Product Revenues
$100,000
$400,000
Cost of Product Revenues
(100,000)
(300,000)
Gross profit
0
100,000
% of product revenues
100%
25%
Total operating expenses
(80,000)
(80,000)
% of product revenues
80%
20%
Income tax expense
0
0
Net Income
(80,000)
20,000
Implied P/E multiple
N/M
100x
*All numbers in US$ millions except percentages.

From the table above, it can be seen that in order to justify a P/E multiple of 100, it will have to do the following things:

  • quadruple revenue.
  • transform from negative gross margins to margins of 25%.
  • maintain operating expenses at current levels with no increase.
  • pay no income taxes due to tax-loss carry forwards.

If A123 does all of those things, net income should be around $20 million, and the current valuation of $2 billion will represent a P/E ratio of 100. With the exception of the tax losses, none of this seems particularly likely.

Compare this with a different lithium-ion battery maker, China Digital Communications. CMTP makes standard lithium-ion batteries for portable devices and has a direct comparable company, Hong Kong High Tech Power (HPJ). CMTP is highly profitable, with gross margins in excess of 30% and net margins of over 20%. The company has no long-term debt, and the market cap consists of 30% cash. CMTP is in the same business as its Shenzhen neighbor HPJ, but while HPJ trades at a P/E of 21 times trailing 12 months' earnings, CMTP trades at only five times earnings.

For CMTP, I can see two reasons why the stock trades at a discount: its fundamentals and close peer. First, CMTP is not Nasdaq-listed. Second, CMTP has no research analyst coverage. To the extent that these factors change, CMTP is easy to benchmark against HPJ and should be trading at a price in the low $20s, up from its current level of only $6-$7. This would place it on a P/E similar to that of HPJ in the low 20s. It is notable that as recently as August, HPJ was an underfollowed company as well and traded at $1.38 (a P/E of 9) when coverage was initiated by Rodman & Renshaw. Less than three weeks later, it traded as high as $3.89.

2 of 3

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 17,356.87 +288.00 1.69%
S&P 500 2,012.89 +40.15 2.04%
NASDAQ 4,644.3120 +96.4780 2.12%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs