版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领
文档简介
1........................................................... --------y-------------------------------------------BO Average9%000LLAMRSPXIPGOOMCOUTOUTCCOCCO05.2%1.1%7.4%5.2%1.1%7.4%alotingofClassassA ---000000000000000000--.0%lassBClassK-sAClassB--DarsanaCapital---otal--SPOTOwnershipOrdinaryBeneficiaryWarrantsDilutiveDilutedEconomicVoting%ofOrdinaryssA --------WWE$15$24$22$88635$52318$42912$3718$3117$2699$26220n0202220232024202520262027COP26.2023.$11.00(+92.9.8%))Prob>11.00)~0.2%5(-6)$2.00$11.00(+92.9.8%))Prob>11.00)~0.2%5(-6)$2.00H/fwdEBITDAmultipleandisin-linewithitscurrenttradingmultiple.tanleyResearch$4.00$39.002098.2.5%))2098.2.5%))0SEP'21MAR'22SEP'22SEP'23Pro2.00~18.4Source:Refinitiv,MorganStanleyResearch,MorganStanleyInstitutionalEquitiesDivision.TheprobabilitiesofourBull,Base,andBearcasescenariosplayingoutwereestimatedwithimpliedvolatilitydatafromtheoptionsmarketasof29Sep,2022.Allfiguresareapproximaterisk-neutralprobabilitiesofthestockreachingbeyondthescenariopriceineitherthree-months’orone-years’time.ViewexplanationofOptionsProbabilitiesmethodologyheredelivergrowththroughitsproductinitiatives,suchasFibertotheHomeandAlticeOnebox,andbyincreasingitsfocusontheB2Bgrowthopportunity.Howeverindustry-leadingeavelessroomforupsideovertimevs.peers.▪AlticeUSAtradesatamodestdiscounttopeerswithlowermedium-termgrowth,inourview,asthecompanyentersitsinvestmentcycle.▪Weseethepotentialforwirelesstodrivepoadbandchurnht70%Equal-weighteighttanleyResearchViewdescriptionsofRiskRewardsThemeshere:Ourbullcasereflectsanadditional~30-150bpsoftop-linegrowthingrowbpfasterperleadingtoasmallerdeclineinadjResicustomersdeclinein22E,drivenbymoderating/decliningbroadbandsubgrowth'22E,withAlticeUSAholdingnetlevinthe$2.00$2.00Ourbearcaseassumesadifficultpriceenvironmentresultsin~20-200bpslowerntialARPUgrowthinEvsourinitiativesresultin~30-200bpslowerrevenueeofinHAttractivesubscribergrowthopportunityinbroadbandwithpricingpower,althoughwenotepotentiallyuncertainregulatorybackdropaheadWeseeATUSasapotentialbeneficiaryofindustryconsolidationgiventhebenefitstoganStanleyResearchEstimateViewexplanationofregionalhierarchieshere4/5thehighestfavoredQuintileand5istheleastfavoredQuintileSuccessinmobile,FttH,andadvertisinginitiativescouldgenerateattractiveeconomicsovertimeIndustry-leadingpenetrationandARPUmayleavelessroomforupsideovertimevs.peers.Relativelyhighfiberoverbuildriskvs.peers,particularlyVerizonFiOS.OwnershipstructurecouldenablecapitalallocationdecisionsthatmaynotbeoptimalforminorityshareholdersRefinitiv;MSPBContent.IncludescertainhedgefundexposuresheldwithMSPB.Informationmaybeinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).Revenue9,8681.61stanleyResearch1.0-1.0HAllGov0020172018201920202021Indicatorofchangechartisplottedusingthefiscalalignedmethodology.Viewexplanationof'IndicatorofChange'methodologyhereleyResearchAlticeUSAhasatri-classurewithsinglevoteClassAsharescontrolledbyPatrickDrahithroughewhichthroughhighvoteClassBsharescontrols~95%ofthevotingrights.Alticeprovideslow-costbroadbandthroughthe“OurOptimumAdvantageInternet”program,andsupportsseveralAffinityGroupsfocusedonprofessionalperfectscoreontheHumanRights2020and2019.3rdBottomTertileforworkforcegenderdiversityrelativetoregionalsectorpeersViewexplanationofHERSmethodologyhereHPRICETARGET$33.00ngadiscounttopeersduetolowerscaleand$36.00$36.00s0tanleyResearch4836$33.00(+59.57%)2427.47%)0SEPMARSEPSEP'23growingitsstreaminginitiatives,whilepressuresonthesinndingthelifeofkeyfranchisesarekeytodrivinggrowth.izeattractivedemo,andfocusonhigh-affinitycontentpositionstheportfolioofnetworkstobenefitfromtargetedOTTadoption.StrategicshiftstowardcontentownershipfrommonetizingownedIP.tanleyResearchSecularGrowth:NegativeViewdescriptionsofRiskRewardsThemesheretanleyResearchBULLCASE$45.00iginalprogrammingdrivescrementalupsidetoAMCXsOTTadoptionaswellasdomesticadvertising,whichgrows200bpsfasterannuallyvs.ourionrevsgrow300bpsfasterannuallyvs.ourjlow-singledigits,reboundingfrom'22levels.Domesticadvertisingdeclineslow-to-midacroheadwindsandtheshifttowardsstreaming.Domesticsubscription(includingOTT)growshigh-singletolow-doubledigitsin'23/24EwithcoreaffiliatepressuredbysubscribersEdeclinesatamid-to-highsingledigitBEARCASE$15.00Domesticadvertisinggrows200-300bpDomesticsubscriptionrevenuesgrowbpbelowbasecasein'23/24EonlinearessureandslowerOTTadoptionConsolidatedhreeyearsEH4.9(4.4)RatingsperformanceoforiginalscriptedprogrammingimpactingadrevoutlookDistributionrenewalswithMVPDsIndustryconsolidationpotentiallybenefitingsmallergroupsofcontentassetslikeAMCXSubscribergrowthacrossnicheOTTplatformsganStanleyResearchEstimateViewexplanationofregionalhierarchieshereStrongadoptionofstreamingsubscriptionsandstabilizationoflinearrevenuesdriveupsidetoElevatedsubscriberchurnandlackoftractiononoriginalprogrammingleadtolowerstreamingrevenueoutlook;lossofcarriagefromanMVPD;greaterthanexpectedprogrammingcostsdriveinpressureRefinitiv;MSPBContent.IncludescertainhedgefundexposuresheldwithMSPB.Informationmaybeinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).8.27734stanleyResearchHAllGov0-0.12-0-0.12-0.250.6200.6220172018201920202021Indicatorofchangechartisplottedusingthefiscalalignedmethodology.Viewexplanationof'IndicatorofChange'methodologyhereleyResearchAMCNetworkshasadualclassstructure,withsinglevoteClassAsharesownedsolelybytheDolanfamily,whichholdscombinedvotingpowerofroughly79%.AMCNetworksisfocusedondrivingdiversityandinclusionthroughworkforceinitiativesandon-screencontent.AsofDecember2021,itsglobalworkforcewasover50%women,with45%ofseniorleadershippositionsheldbywomen,while28%ofemployeesidentifiedaspeopleofcolor.HPRICETARGET$550.00supportedbyourcurrentmultiple.tanleyResearch$273.00$805.00800$650.00(+107.94%))$650.00(+107.94%))Prob(>550.00)~1.5%400200$270.00(-13.62200$270.00(-13.62%))0SEPMARSEPSEP'23Charterhassuccessfullyimplementedthestrategyithasprovenoutoverthelastfouryearsonitsnowlargerfootprint,drivingweexpectthislevelofgrowthtomoderate.▪Assumingitcannotfindcompellinginvestmentopportunitieselsewhere,weforecastCharterwillrepurchase~40-50%ofitscurrentmarketcapfrom'22-'24E.payerthisyearaswell.44%Equal-weighteighttanleyResearchViewdescriptionsofRiskRewardsThemeshereSource:Refinitiv,MorganStanleyResearch,MorganStanleyInstitutionalEquitiesDivision.TheprobabilitiesofourBull,Base,andBearcasescenariosplayingoutwereestimatedwithimpliedvolatilitydatafromtheoptionsmarketasof29Sep,2022.Allfiguresareapproximaterisk-neutralprobabilitiesofthestockreachingbeyondthescenariopriceineitherthree-months’orone-years’time.ViewexplanationofOptionsProbabilitiesmethodologyhereARPUandcustomergrowthvs.fundamentaldxpectedimprovingARPUandcustomergrowthvs.EBITDAgrowthof~300-700bpp.a.between2022-23E.Residentialcustomersgrow~30-100bpsperannumin2022-2023leadingto~200-600bpaveragecableEBITDAgrowthrateoverthattime.Wirelessbecomesprotableby4E.Leverageismaintainedatthehighendofitstargetrangeoverthemediumterm,implying~$30-40BofshareE:Ourbearcaseassumesthematerialtractioninthemarket,whileincreasedcompetitionfromtelcos/OTTofferingsslowssubmomentum.Macro-drivenheadwindsresultinrevperresi.customergrowthofflattishin'22/'23,leadingto~0-600bpavg.cableEBITDAgrowth.LowerEBITDAgrowthleadstoquityshrinkvsbaseHYCharter'soperationalopportunity,lowcapitalintensity,andfinancialleverageleaveitwithsolidupsideifgrowthremainshealthy.bledefensivebusinessthatbenefitsfromtheincrementaldemandforconnectivity.ganStanleyResearchEstimateViewexplanationofregionalhierarchiesherethehighestfavoredQuintileand5istheleastfavoredQuintile1.0-1.0Charter'sleverageleavesitheavilyexposedtointerestratelevels,creatingadditionalequityvaluevolatility.Macro-relatedheadwindsfadefasterthangupsideinadvertisingandSMBgrowth.IncreasedcompetitionfromfiberandfixedssplayerspressuresChartersbroadbandtshareRefinitiv;MSPBContent.IncludescertainhedgefundexposuresheldwithMSPB.Informationmaybeinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).Revenue54,59034.94stanleyResearchHAllGov00.4220172018201920202021--7.69%7.69%7.69%Indicatorofchangechartisplottedusingthefiscalalignedmethodology.Viewexplanationof'IndicatorofChange'methodologyhereleyResearchhasasingleclassofockbutalsohasmembershipunitsthatareownedbyetwoboardmembersLibertyMediaisCharter'slargestshareholder,currentlyateownershipcapthatisinplaceasaresultofitsshareholderagreementwithharterCharterisgoingtoprovideconnectivitytohigh-speedbroadbandtoinvesting$5bnoverthenextsixyears.Itboastsdiverserepresentationwith49%workforce.Charterisseekingto2050andhassetshort-term,medium-termandlong-termgoalstohelpachieveVoluntaryAgreementstodriveSet-TopBoxandSmallNetworkEquipmentreduceenergyconsumption3rdBottomTertileforworkforcegenderdiversityrelativetoregionalsectorpeersViewexplanationofHERSmethodologyhereHRROurmid-2023pricetargetimpliesa~7xEV/fwd.EBITDA,onthelowendofthehistoricaltanleyResearch$27.00$36.00(+186.85%24$22.00(+75.30%)8$12.00(-4.38%)80SEPMARSEPSEP'23tanleyResearchcangrowto~85%ofits2019levelsin2023.Sharestradeatthelowend(7x)ofits58%Overweight33%Equal-weight8%UnderweighttanleyResearchSecularGrowth:Self-help:ViewdescriptionsofRiskRewardsThemeshereBULLCASE$36.00inlinewithBoxOfficedollarsandmarginsreboundtostoricalUSboxofcebouncesbackto~85%of'19DomesticBoxOfficedollarsreboundto85%lsSharestradeatthebottomofthepre-COVIDaveragerange.'23USBoxOfficein-linewith'22,LatAmweakeralboxofcerecoveryinvsInflationandlowerattendancekeepsssuresLatAmHthTheprimarycatalystsforthestockincludedomestic/internationalboxofficeperformanceandfurtherP-VODserviceannouncements.ganStanleyResearchEstimateViewexplanationofregionalhierarchieshereAfullBoxOfficeRecoveryreratetopreCOVIDaverageAmajorresurgenceinthepandemicand/oradditionalrestrictionsFilmsupplyiskeyandstudiosmayopttocontinuefeedingstreamingfirstovertheatricalInflationpressureonbothconcessionandlaborcostsRefinitiv;MSPBContent.IncludescertainhedgefundexposuresheldwithMSPB.Informationmaybeinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).stanleyResearchHAllGov012-0.12-0.20172018201920202021Indicatorofchangechartisplottedusingthefiscalalignedmethodology.Viewexplanationof'IndicatorofChange'methodologyhereleyResearchcommonstock,withfounder,formerCEO,tchellasthelargestindividualshareholder,and7oftCinemark'sdiversityandequityinitiativesincludeleadershiptraining,differentcharitiesacrossthecountry.CinemarkhasenactedefciencyinitiativesandiscurrentlylistedontheEPAGreenPowerPartnerNationalTop100list.HPRICETARGET$2.00AmultipleofxadiscounttopeerstanleyResearch432$2.00(+43.88%)210$0.50(-6403%)0SEPMARSEPSEP'23tanleyResearchthstrongexposuretotheadmarket,budgetshifttooutdooradvertising,favorablemarketexposureandagrowingdigitaloverlaywithintheirfootprinttanleyResearchViewdescriptionsofRiskRewardsThemeshere$4.00$4.00AmericasrevenuelidatedrevenuetrendsgrowthOperatingleverageandcost-cuttingtogetherdriveevenhealthiermarginarginsreachingbyinadditiontothehigherrevenueoutlook.$2.00$2.00Totalrevenuegrows~13%in'22ydrivenbyslowingrevgrowthandlessrentatements$0.50$0.50Americasrevenuebouncesbackstillbutbyaweakerlow-doubledigits,thoughstillreachingdoubledigitgrowthin'22.Marginexpansionmoremuted,withconsolidated0%in'23.DigitalconversionsgrowaboveexpectationsOut-of-homeadvertisingsharegrowthandadspendsignificantlyacceleratesDeteriorationinmacrooutlookRisinginterestrateswithoutstrongfundamentalsstanleyResearchFailuretorenewtransitaccountsHigherdebtleveragevsgroupndenceonlocaladvertisersGovernmentregulationHseeeGrowthhighlycorrelatedtomacroeconomicgrowthtrendsConversionofhighoccupancytraditionalboardstodigitalSuccessfuldevelopmentofprogrammaticadbuyingandimprovedmeasurementganStanleyResearchEstimateViewexplanationofregionalhierarchieshereRefinitiv;MSPBContent.Includescertainhedgefundinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).HAllGov0-0.12-0.12-0.2520172018201920202021Indicatorofchangechartisplottedusingthefiscalalignedmethodology.Viewexplanationof'IndicatorofChange'methodologyhereleyResearchClearChannelOutdoorhasaleclassofcommonstockwithPIMCOindependent.ClearChannelsupportsnon-profitsandlawenforcementbydonatingspaceonitsbillboards,andalsopartnerswithdifferentagenciestohelpdistributestandardstoadvertiseresponsibly.elisseekingtoreachnetzerocarbonemissionsby,butbelievescertainbusinessunitswillbeabletoachievethisby2030.ThecusedonrevampingdigitaldisplayswithLEDlightingandusingrecyclablematerialsforposters.HesPRICETARGET$50.00edonourbasecasevaluationandimpliesxfwdPEtanleyResearch$33.00$70.00Prob(>65.00)~0.0%$65.00(+113Prob(>65.00)~0.0%60$50.00(+64.3.1%%))Prob(>50.00)~2.2%4530.00(+5.16%).00(+5.16%))0SEPMARSEPSEP'23Source:Refinitiv,MorganStanleyResearch,MorganStanleyInstitutionalEquitiesDivision.TheprobabilitiesofourBull,Base,andBearcasescenariosplayingoutwereestimatedwithimpliedvolatilitydatafromtheoptionsmarketasof29Sep,2022.Allfiguresareapproximaterisk-neutralprobabilitiesofthestockreachingbeyondthescenariopriceineitherthree-months’orone-years’time.ViewexplanationofOptionsProbabilitiesmethodologyherebroadbandwilloffsetvideodeclines,withthemixshiftdrivingrisingmarginsandfallingcapitalintensity.redCMCSAmultiplesresultinginanattractiverisk/reward.55%OverweighteighttanleyResearchViewdescriptionsofRiskRewardsThemeshereCablecompetitivepricingpowertoremainhealthy,withoverallARPUgrowingupto10-100bpsresiPSUsgrows~300-600Kfasterp.a.AtdrivesanEBITDAgrowth500-800bpsfasterp.a.vs600bp.BASECASE$50.00:Ourbasecaseassumesresi.dbandsubsgrowinsupportinginlwthinEforCableandBCUandSkyinEOurbearcaseassumes~300-500KincrementalPSUslowinggrowthweighonadrevenueinwhileparksandlmareslowertorecover,leadingto~500-1000bpfacescontentsupplypressures,resultingin50-100Klighternetaddsp.a.HY.8InCable,webelievecontinuedrunwayinbroadbandwilldriverisingmarginsandfallingcapitalintensity.MacroandvirusrelatedivestemporarypressureatNBCUresultinginmoreattractivevaluationlevelsforganStanleyResearchEstimateViewexplanationofregionalhierarchieshere2/5thehighestfavoredQuintileand5istheleastfavoredQuintileCablecompetitionisoverestimated,drivingmorebroadbandvolumegrowthversusFasterthanexpectedmacrorecoveryMacrouncertaintyandCOVID-19-relatedheadwindspressurecyclicallegsoftheGreaterregulatoryoversightnegativelyimpactsbroadbandpricinggrowthFWAandFTTHcompetitionworsethanfearedRefinitiv;MSPBContent.IncludescertainhedgefundexposuresheldwithMSPB.Informationmaybeinconsistentwithormaynotreflectbroadermarkettrends.Long/ShortRatio=LongExposure/Shortexposure.Sector%ofTotalNetExposure=(Foraparticularsector:LongExposure-ShortExposure)/(Acrossallsectors:LongExposure–ShortExposure).3.97stanleyResearchHAllEnvGov0-0.09-0.75-0.09-0.750.62-0.122017
温馨提示
- 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
- 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
- 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
- 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
- 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
- 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
- 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。
最新文档
- 2024年度不锈钢制品加工与出口承包合同
- 二零二四年新能源车辆采购与租赁合同
- 二零二四年度煤厂运输服务合同
- 农业园区合作协议合同范本
- 2024年美容院品质保证合同:产品质量、服务标准的承诺
- 2024食品代理合同
- 二零二四年度运输合同标的为某公司的货物长途运输服务
- 2024至2030年数显卡尺项目投资价值分析报告
- 二零二四年度产品代理合同:某生产商与代理商之间的产品代理协议
- 化粪池消毒合同范本
- 2023年基础地质勘查服务企业战略风险管理
- 药品经营管理职业生涯规划书
- 语文:专题6 图文转换 练习
- 《小学教育概统》课件
- 工商企业等社会资本流转农村土地经营权申请表、农村土地经营权流转意向协议书示范文本模板
- 加热炉检修规程范本
- 固定资产清查合同
- 初中道德与法治培训心得体会
- 河道水体生态修复治理施工方案完整
- GH/T 1420-2023野生食用菌保育促繁技术规程松茸
- 职高学校班级家长会课件
评论
0/150
提交评论