Events: Yahoo! FV Update December 2014


Events: FV Update

December 19, 2014


  • Recent PPS: $50.91
  • Shares Out: 1,032
  • Market Cap: $52.54 billion
  • Net Cash & Asian Assets: $55.82 billion
  • 2015E Core EBITDA: $1,321 million

YHOO FV Update

Valuing YAHOY at $7.18, BABA at $109 and Yahoo! Core at 7 times 2015E EBITDA, YHOO is worth between $44 and $63 per share depending on the tax rate applied to the Asian assets.

Holding to the Cash-Rich Split (CRS) model (i.e. 2/3 of the Asian assets convertible to cash tax-free), YHOO has approximately $30.44B of buyback capacity assuming a $2B minimum cash balance. A Dutch Tender conducted at a 15% premium to YHOO’s recent closing price would shrink the share count by approximately 520 million shares. The pro forma FVPS would then be $67.62 at a 0% tax liability.

While up significantly from the IPO, I believe BABA is in a very reasonable range of fair value, thus bolstering the comfort with the analysis above.

Given BABA’s long-term potential, investor agitation for a tax-efficient disposal of the Asian assets, the potential for an accretive merger with AOL and the implication by YHOO’s current quote that it will pay over 50% of its statutory tax rate on its Asian assets (assuming Yahoo! Core is fairly valued at 7 times), I believe YHOO remains an attractive investment at this time.


Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s