Seeking Alpha
About this author:
Submit
an article to

I spent the better part of Sunday morning trying to answer the question on everyone’s mind; What will happen with the stock price? I have read through analysts' reports that put such a wide range of targets on Sirius (SIRI), that I thought it might be time to pretend there were no reports whatsoever, and create my own.

Keep in mind, that mine is no better than any other out there, and you should not invest on my results. I have made a LOT of suppositions to fill in the blanks. There are just too many unknowns in the look ahead to arrive at anything but a speculative conclusion. I hope as everyone else does to hear from Sirius regarding its future plans and projections this week.

So I broke out the legal pad and calculator, printed out Sirius and XM’s (XMSR) SEC filings, and got to work. I looked at last year and assumed results as if we had a year of data to work with. Side by side and adjusting XM’s float by the 4.6 ratio, the first glaring fact is that this truly is a merger of equals.

My immediate concern is that as such, the combined company’s stock price won’t change much with the merger, assuming current valuations are accurate. Because of the synergies, however, the stock should warrant a higher combined value, as profitability will occur sooner as a merged company, than as “stand-alones.”

Going forward requires some fortune telling. I had to look at the individual expenses of the two companies and make some assumptions on where costs could be reduced and by how much. It’s my belief that the 400 million stated by the companies recently in synergies is grossly understated, as I could easily turn that into a billion dollars without trying very hard. Just look at what Mel Karmazin achieved in 2006 -2007 when he reduced the net loss by 1/2!

I then had to assume revenue growth based on what we know and also assumed revenue streams from increases in advertising and other media and licensing potentials. In the end, I can see how Merrill Lynch came to the 4.50 price target that they issued. I also can see that the 4.50 price target is based on current sat rad growth only, with some cost cutting. Citi has a much higher target, which I believe takes into account additional sources of revenue that we officially have heard nothing about, and a higher amount of synergies.

The problem I found with Goldman Sach’s assessment is that it goes against anything that the previous revenue growth has demonstrated. They seem to be assuming only one revenue stream from satellite radio and oem growth, and joining the two at the hip without understanding the basic fundamentals of increased penetration and how these subscriptions are paid for, by whom, and completely ignore any other potential sources of revenue.

In the end, I agree with Merrill Lynch, with an additional range to 6.50 should we add an extra 500 million dollars annually from new revenue streams, and cut costs accordingly.

Position: Long Sirius, XM.

Print this article with comments
Comments
27
Older > Comments 1 - 20 out of 27
You are viewing the latest 20 comments
  •  
    The stock is down because both companies have taken dilutive actions. XMSR issued debt with conversion, and SIRI issued new shares. Until the merger is completed no one knows what this balance sheet will look like. It is coming into focus, but once these offerings are completed, the cash will be place to keep the newly merged entity going until they can tern a profit.

    Once the merger itself is finalized you will see the 'pop'. Until then you in a technical moment of uncertainty, and the short pressure to cover is also intense.
    2008 Jul 28 11:37 AM | Link | Reply
  •  
    Zen:
    I doubt you will see any pop. Don't you believe that investment advisors have already processed your theory and wouldn't they be buying if they agreed? After all the stock is not going to get much cheaper unless it totally collapses and folds. Also, what if the balance sheet is worse than expected.
    2008 Jul 28 11:41 AM | Link | Reply
  •  
    HELP: Can someone please explain to me how after 17 months of waiting, BS, ups and downs, bribes, lying, concession etc. that once the one thing that everyone wanted happen, happens (merger), there is a sell off? I truely do not understand this. Who is crazy enough to sell shares prior to a pop up after a major event? Is there something that I am missing here, who are these people?????
    2008 Jul 28 11:52 AM | Link | Reply
  •  
    Relaaaaax................ have some faith in Mel K. he know's what he's doing!!!!!!!!!! It's still a buying oportunity!!! Just bought another 421 shares xmsr at 8.50. What a bargain. Long siri/xmsr
    2008 Jul 28 11:55 AM | Link | Reply
  •  
    Tyler; you look like Tony Stark from Ironman. Keep up the good work.

    KaptKos
    2008 Jul 28 01:25 PM | Link | Reply
  •  
    You put two small losers together and you have one big loser.
    2008 Jul 28 01:45 PM | Link | Reply
  •  
    I worked as a media analyst on wall street in the late 90s as radio merger was happening and here is my take. I've personnally met Mel and followed his career. He is the ultimate salesman. You leave a meeting with him and cannot understand why you wouldn't buy his stock. That aside, I'm having a hard time understanding how a company can double it's size with minimal dilution and cost savings and see the multiple essentially get cut in half.

    Reality is that shorts will continue to put pressure on the stock post merger, but Sat radio is not dead. So expect them to stick around, but will get a small squeeze when they merge.

    Once the air clears, I guarantee there will be a roadshow where Mel is paraded to most mutual funds who have had previous relationships with Mel. I've been in these meetings and Mel works a crowd like no other. There will be buyers and following what I'm assuming is the legal "quiet period" where management cannot give public comments, you will hear some good news.

    However, some stocks/companies could announce they found $4 trillion in gold bullion in the company safe and the stock doesn't move. Boy who cried wolf type stuff where good news is shaken off.

    Post merger, cleaning up some of the shorts on the arbitrage play and company comments, exposure, media (Mel on CNBC) should help.

    In my experience, it's rare for a company to get its multiple back once it's been slaughtered. However, as much as some of you may wish for more, a double from $2 would be pretty good. Don't expect $10 just yet.
    2008 Jul 28 02:30 PM | Link | Reply
  •  
    Another strange item. I listened to Howard Stern today to hear what he ahd to say and it was very odd. He basically said he will not comment on it because he doesn't believe it's happening. I find this strange and know he is not part of management decisions and most likely doesn't have much better info than anyone else but with the arb spread still fairly wide I wonder if there is something happening behind the scenes that we don't know. The market seems to believe something is brewing. It's confusing me.
    2008 Jul 28 02:40 PM | Link | Reply
  •  
    jackooo............ I'm confused.............. are you referring to yourself, and that child perv from 'Neverland? It does make sense..... if you were refering to Tyler in your comment above.
    2008 Jul 28 04:00 PM | Link | Reply
  •  
    Why would Sirius and XM announce a dillusion of the stock on the very day we have been waiting for for a year and a half? That by itself would kill the pop. why wouldn't they wait for a week or so to make that annoncement?
    2008 Jul 28 04:05 PM | Link | Reply
  •  
    If the bulls on this forum are so astute and correct in their observations, why hasn't the institutional money already gobbled up Sirius's 2+ billion shares?
    2008 Jul 28 04:22 PM | Link | Reply
  •  
    The dilution if I understand correctly is due to eliminating the debt of XM prior to the final merger in exchange for future shares of the merged company.

    Too bad that this debt could not have been eliminated another way before the merger. However, that's the way it is.

    Looking forward to the new ticker symbol-----anyone know for a fact what it will be?
    2008 Jul 28 04:50 PM | Link | Reply
  •  
    I Vote for BDOG.
    2008 Jul 28 05:13 PM | Link | Reply
  •  
    How about moneypit?
    2008 Jul 28 05:32 PM | Link | Reply
  •  
    I suck at investing.
    2008 Jul 28 05:40 PM | Link | Reply
  •  
    SIRI has 1.5B shares outstanding. XMSR has 320M shares outstanding, which will convert to 1.38B shares of SIRI. The merged company will thus have 2.88B shares outstanding. In order to get 1 cent of earnings per share the company has to generate about $30M in earnings. Is my math correct?

    What is a realistic earnings picture going forward?

    2008 Jul 28 06:33 PM | Link | Reply
  •  
    HEY, CHEER UP GUYS. PAY NO ATTENTION TO THE PRICES RIGHT NOW. STRENGTHEN THE LINE AND HOLD FIRM. STEADY..........STEADY... NOW FOLLOW THE BIG BLUE DOG!!!!!!!!!!!!!!
    2008 Jul 28 06:37 PM | Link | Reply
  •  
    Killerkaul is delusional, and possibly a paid shill for the satrad companies. The case for owning the stock of this company is DOA. Go for the bonds. At least you get paid a respectable return to wait for the equity to outperform (if ever). Another 290 million shares diluted today - and the company can't even raise its prices for three years. $3 billion in debt?

    I warned investors on this forum earlier not to be blind to the flaws of this business model. Those of you who hung on while vilifying me are now paying the price.
    2008 Jul 29 01:43 PM | Link | Reply
  •  
    All right.... that's it..... that was really uncalled for.....I'm gonna jerk your raisin pie for that first couple of comments........aaaaaa... you don't get to come to the party.
    2008 Jul 29 09:20 PM | Link | Reply
  •  
    killerkaul....LOL, as I said in earlier comments, the first two weeks really don't matter, the 400 lb Gorrilla, I mean Blue Dog, has been born. Everyone new about the debt, but I agree that we were blindsided by the method of resolving it. Long run it is best for the balance sheet, but from a PR point of view, when the merger is just being approved, its a "Bitter Painful Pill" for investors to swallow. Good for what makes the company weak, but a "Big", "Ugly", "Bitter", "Painful" pill for common share stock holders to pay for. Did I say that it was a "Bitter Pill" to swallow. I hate having to take medicine, especially when I couldn't see it coming. "Party in Vegas" when this medicine works it's wonders.
    2008 Jul 30 12:17 AM | Link | Reply
Viewing Comments 1-20 out of 27 Older comments >