After Burger King's Buyout, Who's Next?

September 3, 2010By: David StermanArticles RSS feedPrintPrint

With a deal in place to acquire Burger King (NYSE: BKC) for a tidy $24 a share, investors are handed the opportunity to quickly assess how its rivals are valued. Any rivals selling at a sharp discount to Burger King's price are likely to see renewed investor interest as the M&A action heats up in the sector.

[Read: How Investors Should Handle the M&A Frenzy]

Private equity (PE) firms like to buy underperforming companies. In recent years, Burger King has seen McDonald's (NYSE: MCD) and Yum Brands (NYSE: YUM) pull away in terms of same-store sales growth and sharply rising cash flow. Those companies are likely too large and too healthy to be of real interest to these turnaround specialists. For that matter, Chipotle Mexican Grill (NYSE: CMG) is far too healthy -- and richly valued -- to hold any appeal. [More on Chipotle -- and why you should short it]

So I decided to take a look at three major chains that are underperforming and have major room for improvement.

A fair deal
Burger King is being acquired for about 11 times trailing cash flow -- a fair multiple when you offset the company's strong brand, yet slightly weaker operating metrics than rival McDonald's, which trades for about 13 times trailing cash flow. The buyout is a bit unusual in that Burger King is not in distress and performing only slightly below expectations.

Rival Wendy's/Arby's Group (NYSE: WEN) has often been considered the most logical buyout candidate, thanks to its very weak results in terms of gross and operating profit margins. Wendy's has been a moderate underperformer while Arby's has been a severe underperformer. Presumably, a PE firm could come in and shake things up to bring the Wendy's and Arby's chains up to snuff. The trouble with that logic is that Nelson Peltz, a major shareholder, has already been working diligently to improve results without any success. PE firms may question whether they can do any better.

But if Wendy's/Arby's could once again operate as well as its peers, then shares would be quite undervalued at these levels. As the table below notes, Wendy's enterprise value is less than its annual sales (or said another way, the shares have an EV/sales ratio below one), while McDonald's trades for more than four times sales and Burger King trades for about 1.5 times sales. That gap is explained away by profit margins. If Wendy's/Arby's could boost margins up to the peer group, then every dollar of sales it generates would be more highly valued by investors (pushing up the EV/sales ratio).

Figures
(in $M)
McDonald'sBurger King Wendy's/Arby'sDenny'sDineEquity
Sales$22,745$2,502$3,581$608$1,414
Price/Sales4.01.40.90.81.5
Gross Profits$8,792$887$852$221$447
Gross Margin38.7%35.5%23.8%36.4%31.7%
Operating Margin30.1%13.3%3.1%11.9%2.6%
Net Profits$4,551$186$4$42$9
Free Cash Flow$1,563$126$165$15$118
EPS$4.11$1.38$0.01$0.42$0.54
P/E18.217.4274.16.566.9
Free Cash Flow/Share$1.41$0.93$0.35$0.15$6.97
Enterprise Value$91,550$3,729$3,204$497$2,170
EV/EBITDA13.411.228.66.959.3

 

The cheapest stock in the group

Perhaps the real bargain for PE firms would be Denny's (Nasdaq: DENN), which I recently recommended. [Read: Five Beaten-Down Stocks with +100% Upside Potential]

Shares are out of favor right now thanks to a severe contraction in sales. Sales should stabilize by year-end, but even at these depressed levels, Denny's profit metrics appear solid. Gross and operating profit margins are on par with Burger King and would likely be nicely higher if and when sales rebound. Most importantly, shares trade for less than seven times EBITDA, on an enterprise value basis. PE firms can presume that EBITDA can rise sharply as the economy improves, so they can offer to pay up to nine or 10 times trailing EBITDA under the assumption that the forward EBITDA multiples would be well lower.

As I noted in my recommendation of Denny's a few weeks ago, shares likely have significant upside down the road, so it's unclear that a PE firm would be able to get shares below $4. Then again, they may not be inclined to pay above that figure in light of the still-slumping sales. So Denny's may not come into play until results start to stabilize and turn up.

A turnaround play
DineEquity (NYSE: DIN), which operate the Applebee's and International House of Pancakes (IHOP) franchises, is not seen as a clear rival to the burger chains. But like Burger King, it is seen as a typical PE target and that's helping push shares up +7% on Thursday. DineEquity throws off large amounts of cash flow, which PE firms love to see when they look to load up their targets with debt.

The company is already sitting on more than $1.6 billion in debt, so there are limits to how much more debt it can take on, but annual free cash flow of more than $100 million compared to a market value of around $600 million implies that a PE firm could pay a +20% to +30% premium for DineEquity, keep it private for three or four years while paying off some debt with that free cash flow and then bring those restaurant chains public again once sales are on the upswing and investors see them as growth vehicles.

Action to Take --> Wendy's/Arby's has acknowledged receiving buyout interest in the recent past, though it's unclear that any PE firm could swoop in while Nelson Peltz is in control.
If there is a PE value to be unlocked, he's got first dibs, though he has yet to make any such move in that direction. Denny's looks like the most clear-cut acquisition candidate, and as soon as sales stabilize, perhaps in a quarter or two, then shares could heat up.

David Sterman
Contributor, SmallStocks.com
Readers Of This Article Also Enjoyed...
  • 5 Buyout Targets for Quick Gains in 2012

    The backdrop for deal-making has never been better. With these five buyout candidates, at worst you'll own solid businesses for the long-term -- at best you'll score a quick gain.

  • 2 Below-Book Stocks with BIG Upside (and Limited Downside)

    In an uncertain economy, it pays to play defense. These two stocks are trading well below book value, giving investors a welcome downside protection -- but while still offering plenty of upside.

  • Now's the Time to Buy Small Caps -- Especially These 2 Stocks

    If history is any guide, then it's time to buy. Here are two of my top picks...

  • These 3 Companies Could be Headed for Bankruptcy in 2012

    According to Fitch Ratings Inc.,  corporate bankruptcies in 2012 are expected to double in number in number and size from their 2011 levels. Could these 3 companies be the first victims?

  • 3 Small-Cap Stocks with Heavy Insider Buying

    These "off-the-radar" plays might deliver solid upside in 2012. Here's why...

  • LEGAL DISCLAIMER: SmallStocks.com and its parent company, StreetAuthority, LLC, are publishers of financial news and opinions and NOT securities brokers/dealers or investment advisors. You are responsible for your own investment decisions. All information contained in our newsletters or on our web site(s) should be independently verified with the companies mentioned, and readers should always conduct their own research and due diligence and consider obtaining professional advice before making any investment decision. As a condition to accessing our materials and web sites, you agree to our Terms and Conditions of Use, available here, including without limitation all disclaimers of warranties and limitations on liability contained therein. Owners, employees and writers may hold positions in the securities that are discussed in our newsletters or on our web site.