David Trainer's  Instablog

David Trainer
  • on ETF Quick Picks And Lists
Send Message
David is CEO of New Constructs (www.newconstructs.com), an independent research that specializes in unearthing key insights from the Financial Footnotes of Annual Reports. Having analyzed over 50,000 annual reports and their Financial Footnotes, New Constructs research regularly produces Hidden... More
My company:
New Constructs
My blog:
Hidden Gems and Red Flags
My book:
The Valuation Handbook
  • Danger Zone 12/1712 0 comments
    Dec 18, 2012 9:20 AM | about stocks: TIVO

    Check out my latest Danger Zone interview with Chuck Jaffe of MarketWatch.com.

    Tivo (NASDAQ:TIVO) is in the Danger Zone this week.

    Most investors do not recognize the value/liability of all the options that companies give employees. These options dilute the value of existing investors' stock.

    In TIVO's case, the current liability related to all the options the company has granted is over $89mm or 6% of the current market value of the company. And if you do not think that employees will exercise those options, all you have to do is read the footnotes and see how much employees are cashing in.

    For a company that is hurting for earnings, options are a great compensation tool b/c they require no cash. However, that just delays the cash cost to current shareholders until employees cash in on their share.

    Two key follow-up points:

    1. As the stock price goes up so do the value of the options and so goes the value of the liability. So, exiting shareholders own less and less of the company. In other words, existing shareholders realize a decreasing amount of the value of future stock price increases.

    2. Now lets talk about what kind of future cash flow expectations the current stock valuation ($12.70) reflects: 20% CAGR in revenue for 12 years while also improving ROIC from -22% to +26%. That is what I call a dramatic turnaround. Consensus analysts estimates do not project the company generating positive earnings before 2014.

    Now let's turn to all the potential litigation settlements and measure their impact on the valuation of the stock.

    Here's a few scenarios for litigation settlements and their financial implications:

    $2.4bn settlement makes the stock worth $18/share. That is probably the BEST CASE SCENARIO and it does not reflect the increase in value of the ESO liability that results from the increase in the stock price. Nevertheless, that is good upside.

    $1bn settlement makes the stock worth $7/share. The incremental cash flows required to justify the $12.70 stock price require the company to achieve 20% CAGR in revenue for 6 years while also improving ROIC from -22% to +12%

    $500mm settlement makes the stock worth $2.65/share. The incremental cash flows required to justify the $12.70 stock price require the company to achieve 20% CAGR in revenue for 10 years while also improving ROIC from -22% to +22%

    Short interest ratio on this stock is 4.6 - over 4 days of trading volume - in case you thought everyone was optimistic about this stock. Admittedly, a high short interest ratio could also cause a short squeeze or it could crush the stock.

    Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.

    Stocks: TIVO
Back To David Trainer's Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (0)
Track new comments
Be the first to comment
Full index of posts »
Latest Followers


  • Success of @scottrade partnership continues. 3000+ new users in <10 biz days! Thanks @bbachelier http://tinyurl.com/jo6tcf2
    Sep 16, 2016
  • Catch CEO David Trainer live on CNBC today at 4:10 EST talking about our Most Dangerous Stocks
    Sep 12, 2016
  • Are banking standards actually applied equally to all banks? - and other morning reads for July 18: http://tinyurl.com/plo4nv9
    Jul 18, 2016
More »

Latest Comments

Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.