Transcript
Page 1: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

JANUARY 13, 2019 This article was written with Stephen Barnes from The Investor’s Podcast

IntroductionExpedia,Inc.isanonlinetravelcompanythatprovidesleisuretravelersandbusinesseswiththetechnology,tools,andinformationtheyneedtoplan,book,andexperiencetravel.Expediaownsandcontrolsabroadportfoliooftravelbrandsandistheworld’slargesttravelagencybybookings.

Expediaderivesthemajorityofitsrevenuesfromlodgingandaccommodationsservices(68%ofsalesin2017).Theremainderofitsrevenuesisderivedfromservicesforairtickets(8%),rentalcars,cruises,in-destination,andothers(13%),andadvertising(11%).

TravelsuppliersdistributeandmarketproductsviaExpedia’sdesktopandmobileofferings(apps),aswellasthroughalternativedistributionchannels,andExpedia’sprivatelabelbusiness.Expediaalsooperatesanadvertisingandmediabusinessthathelpsotherbusinesses,mainlytravelproviders,reachalargeaudienceoftravelersaroundtheglobe.

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

Page 2: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

Expedia’sportfolioofbrandsandbusinessesincludethefollowing,amongothers:

• Expedia.com®,aleadingfull-serviceonlinetravelcompanywithlocalizedwebsitesin33countries;• Hotels.com®,aleadinggloballodgingexpertoperating90localizedwebsitesin41languageswithan

award-winningloyaltyprogram(booktennights,getonefree);• Expedia®AffiliateNetwork,aglobalB2Bbrandthatpowersthehotelbusinessofhundredsofleading

airlines,travelagencies,loyalty,andcorporatetravelcompaniesplusseveraltopconsumerbrandsthroughitsAPIandtemplatesolutions;

• trivago®,aleadingonlinehotelmetasearchplatformwithwebsitesin55countriesworldwide;• HomeAway®,aglobalonlinemarketplaceforthevacationrentalindustrywithnearly1.8million

onlinebookablevacationrentallistings,whichalsoincludestheVRBO,VacationRentals.com,andBedandBreakfast.combrands,amongothers.Thesebrandscompetewiththepopularandfast-growingAirbnb.Inadditiontoitsonlinemarketplace,HomeAwayalsoofferssoftwaresolutionstopropertymanagersthroughitsHomeAwaySoftwareandGladtoHaveYouproducts.OnOctober25,2018,ExpediaalsoannouncedtheacquisitionofPillowandApartmentJet,whichwillbefoldedintoHomeAwayportfolioofcompanies;

• Egencia®,aleadingcorporatetravelmanagementcompany;• Orbitz®andCheapTickets®,leadingU.S.travelwebsites,aswellasebookers®,afull-servicetravel

brandwithwebsitesinsevenEuropeancountries;• Travelocity®,aleadingonlinetravelbrandintheUnitedStatesandCanada;• Hotwire®,aleadingonlinetravelwebsiteofferingspontaneoustraveldeals;• Expedia®MediaSolutions,theadvertisingsalesdivisionofExpedia,Inc.thatbuildscreativemedia

partnershipsandenablesbrandadvertiserstotargetahighly-qualifiedaudienceoftravelconsumers;

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

Page 3: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

TheCompany’scurrentmarketcapisabout$17.01Billion,anditsenterprisevalue(i.e.,marketcap+totaldebtnetofcash)isapproximately$18.77Billion.Duringthemostrecenttwelve-monthperiod,itgenerated$15.7Billioninsalesand$1.2Billioninleveredfreecashflow(i.e.,afterinterestexpense),or$1.5billioninunleveredfreecashflow(i.e.,beforeinterestexpense).Thecompany’scommonstockhasfluctuatedbetweenahighof$139.77andalowof$98.52overthepast52weeksandcurrentlystandsataround$114.56.IsExpediaundervaluedatthecurrentprice?

The Intrinsic Value of Expedia, Inc.TodeterminetheintrinsicvalueofExpedia,we’llstartbylookingatthecompany’shistoricalfreecashflow.Acompany’sfreecashflowisthetrueearningswhichmanagementcaneitherreinvestforgrowthordistributebacktoshareholdersintheformofdividendsandsharebuybacks.BelowisachartofExpedia’sfreecashflowforthepasttenyears.

Asonecanseefromthechartabove,thecompany’sfreecashflowhasgrownoverthelasttenyears,from$361millionin2008to$1.2billioninthetwelve-monthperiodthroughSeptember2018.Inotherwords,freecashflowgrewatacompoundannualgrowthrate(CAGR)of12.76%overthepasttenyears.

TodetermineExpedia’intrinsicvalue,anestimatemustbemadeofitspotentialfuturefreecashflows.Tohelpusbuildthisestimate,wehavecalculatedanddisplayedanarrayofpotentialoutcomesforfuturefreecashflowsbelow.

Page 4: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

Whenexaminingthearrayoflinesmovingintothefuture,eachonerepresentsacertainprobabilityofoccurrence.Theupper-boundlinerepresentsa12%growthratewhichisslightlylessthanthe12.76%compoundedannualgrowthrate(CAGR)achievedoverthepasttenyears.This12%growthratehasbeenassigneda30%probabilityofoccurrenceasitiscertainlypossible,butperhapsnotthemostplausiblescenariosincecompaniestypicallygrowslowerandslowerastheymatureandasrevenuesgetlarger.However,inExpedia’scase,threefactorsargueinfavorofa12%growthrate.

First,themarketinwhichitcompetesishuge.Theglobaltravelmarketwasestimatedtobeabout$1.6trillionin2018,andtheonlinetravelsegmentofthatmarketisstilllessthanhalf(44%oftheglobaltravelmarket)andevenasmallerpercentageoutsidetheU.S.(7%inEMEA,6%inLATAM,and5%inAPAC).

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

Second,duringthefive-yearperiodfrom2013through2017,revenuegrewataCAGRof22%whileAdjustedEBITDA(somewhatofaproxyforcashflow)grewataCAGRof18%.

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

Page 5: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

Third,certaincapitalexpenditures,suchasdatacenterinvestments,areshrinkingasExpediamigratestothecloud.

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

Toaccountforanumberoffactorsincludingfiercecompetitionandpromotionalactivityamongbrandedfoodmanufacturersandprivate-labelproductsasretailersconsolidate,offsetsomewhatbypotentialrevenueandearningsincreasesfromfutureacquisitions.

Themiddlegrowthlinerepresentsa7%growthratetoaccountforanumberoffactorsincludingfiercecompetitionintheonlinetravelspaceandtheplausibilityofslowingglobaleconomicgrowthand/orarecessioninthenearterm.Expedia’scompetitorsincludewell-capitalizedonlineandofflinetravelcompanies,largeonlineportalsandsearchwebsites,certaintravelmetasearchwebsites,mobiletravelapplications,socialmediawebsites,aswellastraditionalconsumere-Commerceandgroupbuyingwebsites.Themiddlegrowthscenariohasbeenassigneda60%probabilityofoccurrence,asitismostlikelytooccur.

Thelowerboundlinerepresentsa3%growthrateinfreecashflowandassumesthatthecompanywillgrowataboutthesamerateasthe10-YearTreasuryNote,whichisagoodproxyforprojectedGDPgrowth(i.e.,thegrowthoftheoveralleconomy)overthenexttenyears.Expediaisverylikelytogrowatleastasfastastheoveralleconomy.Thisscenariohasbeenassignedonlya10%probability,asthecompanywillmostlikelygrowmuchfasterthantheoveralleconomygiventhevastmarketinwhichitcompetesandtheglobaltrendfromofflinetoonlinebookings.

Assumingthesepotentialoutcomesandcorrespondingcashflowsareaccuratelyrepresented,Expediamightbepricedtogeneratea9.4%annualreturnifthecompanycanbepurchasedattoday’spriceof$117.Let’snowtakealookatanothervaluationmetrictoseeifitcorrespondswiththisestimate.

BasedonExpedia’scurrentearningsyield,whichistheinverseofitsEV/EBITratio,thecompanyiscurrentlyyielding4.5%.ThisisbelowtheConsumerDiscretionarySectormedianaverageof7.6%suggestingthatthecompanymaybeovervaluedonacomparablebasis.However,ExpediahasacurrentEV/LTMFreeCashFlowyieldof7.1%.ThisisabovetheConsumerDiscretionarySectormedianaverageof5.3%suggestingthatthecompanymaybeundervaluedonacomparablebasis.Finally,we’lllookatExpedia’sfreecashflowyield,a

Page 6: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

metricwhichassumeszerogrowthandsimplymeasuresthefirm’strailingfreecashagainstitscurrentmarketpriceormarketcapitalization.Atthecurrentmarketprice,Expediahasafreecashflowyieldof6.9%comparedto5%fortheConsumerDiscretionarySector.

Takingallthesepointsintoconsideration,itseemsreasonabletoassumethatExpediaiscurrentlytradingatadiscounttofairvalue.Furthermore,thecompanymayreturnaround9.4%annuallyatthecurrentpriceiftheestimatedfreecashflowsareachieved.Now,let’sdiscusshowandwhytheseestimatedfreecashflowscouldbeachieved.

The Competitive Advantage of Expedia, Inc.Expediahasvariouscompetitiveadvantagesoutlinedbelow.

• BrandValue.OneofExpedia’smostpowerfulcompetitiveadvantagesisitsportfolioofrecognizablebrands.Expediasellsitstravelofferingsundernumerousleadingandtrustedbrands(seethelistofbrandsintheintroductionsectionabove).Expediacanleveragethesebrandstogarnertrustwithcustomerswhenmakinglargetravelpurchases.

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

ForacompetitortochallengeExpedia’scompetitivebrandposition,theywouldhavetodeployalargeamountofcapitalandresourcesonadvertising,customerservice,anddistribution.Infact,in2017,Expediaspent$4.36billionondirectsellingandmarketingactivities.

• StrongNetworkEffects.Expediahasbuiltandcontinuestobuild,abroadnetworkoftravelofferings.Onthesupplyside,asofSeptember30,2018,thecoreExpediaplatformexhibited895,000properties,andHomeAwaysportednearly1.8millionbookablelistings.Onthedemandside,asmeasuredbyAppAnnieonOctober25,2018,Expedia'scoreplatformranksasatop-10journeyiOSmobileapplicationin17countriesversus118forBooking.com,and25forTripAdvisor.

Page 7: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

Source:ExpediaInc.,InvestorPresentationofFebruary8,2018

ThisstrongnetworkeffecthasledExpediatobecomeoneoftwodominantplayersintheglobalonlinetravelagencybookingmarket—theotherplayerbeingBookingHoldings(formerlyknownasPriceline).ExpediaandBookingeachhaveabout35%shareintheglobalonlinetravelagencybookingmarket.Thenumberthreeplayer,Orbitz,wasacquiredbyExpediain2014.BeneathExpediaandBooking,marketshareishighlyfragmented,makingitveryhardforsmallerplayerstogaincustomertrafficandsupplierscale.Smallerplayerswouldneedtoexpendlargeamountsofcapitalandsubstantialhumancapitaltobuildrelationshipswithhotelsandgathercriticalaccommodationinformation,includingpictures,justtogetstarted.Then,toattractcustomers,theywouldneedtospendheavilyonadvertisingtoattractcustomerstotheirapporwebsite(asmentioned,Expediaspentover$4.3billionor43%ofrevenueondirectmarketingin2017).Andevenifasmallerplayermanagedtoattractafewcustomers,itwouldneedtobuildoutITsystems,datacenters,anda24/7customersupportteamtoretainthem.Notaneasytask!

• SwitchingCosts.Finally,Expedia’sscaleallowsittoeconomicallyofferrewardsandloyaltyprogramstoitscustomers.OnceExpediawinsacustomer,itsrewardsandloyaltyprogramsincentivizethecustomertobookwithExpediaoroneofitsbrandsagainandmakeithardtoswitchtoacompetitor.Forinstance,Hotels.comRewards®,theloyaltyprogramestablishedin2008,offerstravelerstheabilitytoearnonefreenightforeverytennightsstayed.IpersonallyhavetakenadvantageofthisrewardsprogramandwasreluctanttobookahotelthroughanysiteotherthanHotels.com.BeyondHotel.comRewards®,ExpediaoffersExpedia®+rewardsonover30BrandExpediapointsofsale,aswellasOrbitzRewardsonOrbitz.com.

Expedia, Inc.’s RisksNowthatExpedia’scompetitiveadvantageshavebeenconsideredlet’slookatsomeoftheriskfactorsthatcouldimpairourassumptionsofinvestmentreturn.

• Potentialcompetitionforwell-capitalizedmegacompanies.Expediamayencountermeaningfulcompetitionoverthenexttenyearsfrommegacompaniesthatalreadyhavethepocketbooksandusertrafficnecessarytobuildnetworkscaleandthedesiretoentera$1.6trillionmarketforthesakeofgrowth.ThesepotentialnewentrantsincludeGoogle,Facebook,Amazon,Alibaba,Baidu,

Page 8: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

TripAdvisor,andhotelconsortia.Focusedentrybyanyoneofthesecompetitorscouldleadtoindustrycommodificationandmargincontraction.Thatsaid,themarketcanprobablysupportsomelevelofincreasedcompetitionoverthenextseveralyears,asthetravelbookingmarketisextremelylarge,at$1.6trillion,andonlinepenetrationofthetravelmarketremainslow,especiallyoutsidetheUnitedStates.

• GrowthinAlternativeAccommodationsMarket.Theexplosivegrowthexperiencedoverthepastfewyearsinthealternativeaccommodationsmarket(thinkAirbnb)hastakenmanytravelcompaniesbysurprise.ContinuedgrowthandtransitiontowardalternativeaccommodationscouldhamperExpedia’scoreplatformbusiness.However,thismaybeoffsetbyExpedia’sHomeAwaysegment,whichcompetesinthealternativeaccommodationsspaceanddirectlyagainstAirbnb.Infact,Expedia’sHomeAwaysegmenthasexperienced35%year-over-yearrevenuegrowthand66%year-over-yearAdjustedEBITDAgrowthoverthelasttwoyears.Inthemostrecentquarter(endingSeptember2018),HomeAwayaccountedforapproximately12%oftotalrevenue,upfrom10.3%ayearago.

• LowerBookingsinEconomicDownturn.Finally,aneconomicdownturncouldnegativelyimpactExpedia’sresults.Thetravelindustryiscyclicalandaffectedbychangesineconomicgrowth.Duringeconomicdownturns,consumershavetypicallycutleisuretravelbeforemanyotherexpenses.Duringthe2009downturn,whenExpediawasstillayoungandgrowingcompany,saleswereflat.Ifadownturnweretooccurtoday,nowthatExpediaismature,itwouldprobablyexperienceadeclineinsales.

Opportunity CostsWheneveraninvestmentisconsidered,onemustcompareittoanyalternativestoweighuptheopportunitycost.Atthetimeofwriting,10-yeartreasuriesareyielding2.731%.Ifwetakeinflationintoaccount,therealreturnislikelytobecloserto1%.TheS&P500IndexiscurrentlytradingataShillerP/Eof28.5whichis69.64%higherthanthehistoricalmeanof16.8.Assumingreversiontothemeanoccurs,theimpliedfutureannualreturnislikelytobe-2.8%.Expedia,therefore,appearstoofferamuchbetterreturnforinvestorsatpresent,butotherindividualstocksmaybefoundwhichofferasimilarreturnrelativetotheriskprofile.

Macro Factors Investorsmustconsidermacroeconomicfactorsthatmayimpacteconomicandmarketperformanceasthiscouldinfluenceinvestmentreturns.Atthetimeofwriting,theS&PispricedataShillerP/Eof28.5.Thisis69.64%higherthanthehistoricalaverageof16.8suggestingmarketsareatelevatedlevels.U.S.unemploymentfiguresareata30-yearlowsuggestingthatthecurrentbusinesscycleisnearingitspeak.U.S.privatedebt/GDPcurrentlystandsat199.6%andisatitshighestpointsince2009whenthelastfinancialcrisispromptedprivatesectordeleveraging.

Summary Expediaiscompetitivelypositionedgivenadvantagesthataredifficultforcompetitorstoreplicate:(1)astellarportfolioofwell-knownandtrustedtravelbrands,(2)networkeffectscreatedbyapplysupplyanddemand,and(3)switchingcostadvantagescreatedbyitsabilitytoofferrewardsandloyaltyprogramsatscale.

Expediaiswell-positionedinalargeandgrowingglobaltravelmarket.Asmentionedabove,itisoneoftwodominantplayersandoddsarethatitwon’tbedisplacedfromtheduopolyanytimesoon.Furthermore,itisworthnotingthatthefuturelooksbrightforthecompany’sHomeAwaysegment,whichcontinuestogrowalongsideAirbnbinthepopularalternativeaccommodationsmarket.Infact,earlierthisyear,Airbnbwasvaluedat31billiondollarsintheprivatemarket,whichismuchhigherthanExpedia’scurrententerprisevalueofabout$18-19billion.

Page 9: INTRINSIC VALUE ASSESSMENT OF EXPEDIA, INC. (EXPE)...INTRINSIC VALUE ASSESSMENT OF EXPEDIA,INC. (EXPE) Source: Expedia Inc., Investor Presentation of February 8, 2018 This strong network

INTRINSIC VALUE ASSESSMENT OF

EXPEDIA, INC. (EXPE)

Inshort,Expedia’sshareslookattractivelyvalued.Indeed,basedontheassumptionsusedintheanalysisabove,Expediamayreturnaround9.7%toshareholdersannuallyifpurchasedatthecurrentmarketpriceof$114.20.Assumingthatdiversifiedmarketinvestorsgenerallyrequirea7%annualratereturn(equatingroughlytoa14xearningsmultiple),thenitstandstoreasonthatExpediaistradingatabouta38-39%discount([9.7%-7%]/7%=0.3857)atcurrentprices.

Disclaimer:TheauthorofthisarticleislongEXPEatthetimeofwriting.

©TIPAcademycontentisforeducationalpurposesonly.Thecalculators,videos,recommendationsandgeneralinvestmentideasarenottobeactionedwithrealmoney.Contactaprofessionalandcertifiedfinancialadvisorbefore

makinganyfinancialdecisions.PrestonPyshandStigBrodersenarenotprofessionalmoneymanagersorfinancialadvisors.TheInvestor’sPodcastandparentcompaniesthatownTheInvestor’sPodcastarenotresponsibleforfinancialdecisions

madefromusingthisassessmentorthetoolsmentionedintheassessment.


Top Related