SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Strategies & Market Trends : Value Investing

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
Recommended by:
Spekulatius
To: E_K_S who wrote (57905)9/4/2016 8:00:05 PM
From: Technamentals1 Recommendation  Read Replies (3) of 78817
 
FreightCar America, Inc. (RAIL)

Have you guys run any models on RAIL yet? Seems very tricky to forecast anything with this company as revenues/costs are very lumpy. That being said, the company appears to be a good "net-net" candidate (not exactly but close).

Applying a 25% discount to inventory and stripping out any long-term assets gives an intrinsic value of ~$10.

Applying a 30% discount to all assets (including long-term) and stripping out goodwill along with deferred income taxes gives us ~$11/share.

So that puts us almost squarely at a 20% downside risk on this company, backstopped by assets. I think this is a very conservative estimate as well. The multiples on this company are mind boggling low (I'm sure they'll grow as business deteriorates as projected though)

RAIL's strategy of diversification away from coal will begin paying off in EY '16 and into '17. CAPEX has been larger than usual with the Schoals factory going online. If the company's strategy begins to payoff going forward it seems that the upside could be towards $16-$18 a share. Risk/reward at this juncture seems to be tilted towards reward.

I ran a quick DCF model if you guys want to take a look.

2015-2020e (#'s in millions)


EBITDA CAGR: (2.2%), 2020 EBITDA = $50.8
D/A CAGR: 0%
EBIT CAGR: (2.7%)
CAPEX=D/A in terminal year. $12.10 for both.
Working capital increase of $10 every year.
Free cash flow at 2020e is $18.56
Terminal EBITDA Multiple of 3.5x
Price target: $15.43

I think the EBITDA is a conservative one. In an upside case that is still conservative (correct me if I'm wrong there) by 2020 the company is back above 2015 EBITDA at $63.50 (CAGR of 2.2%) I think the upside is even greater.
Price target: $18.27
*same assumptions as above besides EBITDA

RAIL may be a good takeover candidate as well for some of the larger players in the industry and would command a price reflective of a strong balance sheet and potential business improvement, say ~$20 a share (mainly speculation there).

In addition, RAIL is currently in a period of consolidation and appears ready to move in the coming months. i think now would be a good time to buy. I would plan on cutting my losses if it breaks to new lows at around $13 a share.

I'm here to learn so please critique and inform me as much as possible.
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext