From Individual Investor
                 What?s Barnes & Noble?s                Spin-Off Really Worth? 
                       individualinvestor.com                By Steve Smith 11/4/99 
                 Thanks to the sky-high valuations the equities                market is awarding Internet companies, it?s no                surprise that everyone from Barnes & Noble                (NYSE: BKS - Quotes, News, Boards) to the                local pickle merchant is trying to monetize their                Web potential. 
                 Can you blame them? 
                 The stock spin-off has become a favored tactic for                a parent company that wants to retain a sizable,                but minority, stake in the subsidiary. 
                         Like this Article?
                 You can almost picture management at the parent                company thinking to themselves, ?Hey if Wall                Street loves small revenue coupled with huge                losses, well, we can deliver that profile.? 
                 This has resulted in some intriguing stock                valuations in which an Internet spin-off?s market                cap swells disproportionately to the original core                operation. We?ve looked at several of these                scenarios, such as Ziff-Davis? (NYSE: ZD -                Quotes, News, Boards) spin-off of ZDNet                (NYSE: ZDZ - Quotes, News, Boards) and IDT                Corp?s (NASDAQ: IDTC - Quotes, News,                Boards) stake in the then surging Net2Phone                (NASDAQ: NTOP - Quotes, News, Boards), in                which we flirted with the notion that the core                business is undervalued relative to the new issue                and thus a ?buy.? 
                 Such an investment thesis was arrived at by                subtracting or backing out the core company?s                ownership stake in the new issue from the                parent?s current stock price. The result has left the                core business looking very cheap by nearly all                conventional ratios, such as price to earnings,                price to sales or price to book. 
                 Unfortunately, there are few examples where this                strategy has played out, and we think we?ve come                up with at least a partial explanation by looking at                Barnes & Noble and its 41% stake in                barnesandnoble.com (NASDAQ: BNBN -                Quotes, News, Boards). 
                 The market currently values the holding at $1.1                billion or $15.90 per share. If you subtract that                from Barnes & Noble?s $1.5 billion market                capitalization and share price of $21.58, it values                the core business at just $431 million or $6.12 per                share. 
                 At Wednesday?s close, Barnes & Noble was                down $0.50 to $21.44, and barnesandnoble.com                was up $0.19 to $18.44. 
                 But Barnes & Noble is expected to earn $1.18 per                share in 2000 and $1.47 per share in 2001. That                would mean the parent company is trading at just                5.3 times next year?s earnings once                barnesandnoble.com is factored out. Yet Barnes                & Noble has a projected growth rate of more than                20% for the next three years. 
                 What is wrong with this picture? Tell us what you                think on our message boards. 
                 Several analysts who have ?buy?                recommendations on Barnes & Noble are baffled.
                 Amy Ryan of Prudential Securities sees no flaw in                the valuation procedure. She says ?The core                business is strong, and the market is telling me                that its 144 million share stake is worth x amount                of dollars. I translate that into a per share                contribution. Barnes and Noble is cheap at these                levels.? 
                 Jason Klein, an analyst with Blackford Securities                Corp., says that before the barnesandnoble.com                initial public offering, ?We were reluctantly                segregating the two businesses to get a better                handle on the core business?s value. Now, with the                online business operating as a separate                company, we feel this method is not only                appropriate, but the best method for valuing                shares based on current business projections.? 
                 But Klein also issues this caveat,                barnesandnoble.com?s ?shares may be                overvalued. We are taking a conservative                valuation approach by saying that                barnesandnoble.com should trade about 10 times                sales.? 
                 Klein bases his valuation of barnesandnoble.com                by comparing it to Amazon.com (NASDAQ:                AMZN - Quotes, News, Boards), which is                currently trading at 13 times sales.                Barnesandnoble.com is trading a 14 times sales.                In addition, Klein is assuming that losses don?t                accelerate beyond the $0.05 per share loss from                last quarter. 
                 Klein?s approach sounds good. But there?s                another problem with valuing                barnesandnoble.com, and here it is ? liquidity. 
                 Jim Jordan, an analyst with Southwest Financial                Analytics, explains that if Barnes & Noble, the                parent, went to sell its 40% stake, it would cause                ?massive downward pressure on the stock.? This                has led Jordan to place a ?blockage discount? on                barnesandnoble.com?s shares. He figures that the                current price, shares would fall some 20% for                every 15% of stock released to the float. 
                 For many companies, common stock has become                a form of currency, but its value is fleeting. As                soon as more supply hits the market, or if a holder                of the asset tries to translate it into cash, the                individual share value plummets. 
                 Another factor working against                barnesandnoble.com is that it is in the unfortunate                position of competing against its parent company                in a relatively slow growth market. The book                industry is expected to grow at a 7% clip for the                next five years. That means that if Barnes & Noble                and barnesandnoble.com are to maintain their                current growth rates, they?ll be cannibalizing one                other?s business. 
                 It?s also worth noting that Barnes & Noble                announced on Tuesday that it had bought a 49%                stake in iUniverse.com, a privately held company                that publishes paperback versions of new and                out-of-print books. The company?s publications                are sold both through traditional retailers and Web                sites. Barnes & Noble will use its marketing clout                to support iUniverse.com. 
                 Bottom Line:                On the surface, Barnes & Noble may still look                cheap, but the difficulty in measuring                barnesandnoble.com?s fair market value                knocks out one possible reason for liking                this stock. Still, if you think Barnes & Noble is                a good company, go ahead and buy its                shares based on the core business alone.                Don?t expect the Internet spin-off to                contribute to the upside.  |