Imperial Metals Corp

English: 100 million dollar note after operati...

English: 100 million dollar note after operation Sunrise. Issued 2nd May 2008. (Photo credit: Wikipedia)

III : TSX : C$10.91
BUY 
Target: C$16.50

COMPANY DESCRIPTION:
Imperial Metals is a Canadian-based company with interests in two mature producing copper mines in British Columbia (Mount Polley [100%]; Huckleberry [50%]). More importantly, the future and value driver of the company resides in its 100% interest in the very large but undeveloped Red Chris copper-gold project in northwest BC, which is permitted and scheduled to enter production via an open-pit in late-2014.
All amounts in C$ unless otherwise noted
Q1/13 FINANCIALS IN LINE; STILL WAITING FOR RED CHRIS FINANCING
Event
Imperial Metals reported Q1/13 EPS of C$0.14, in line with both our forecast and consensus. We calculate adjusted (to include Huckleberry)
EBITDA of C$23 million vs. our forecast of C$25 million. The end-Q1 cash balance was just C$97,000 (excluding III’s C$12 million share of
the Huckleberry JV’s cash balance).
Impact
Our 2013-15E adjusted EBITDA forecasts (accounting for Huckleberry as an equity investment) are C$100 million, C$116 million, and C$330
million.
Action and valuation
We are maintaining our BUY recommendation, but decreasing our 12- month target price from C$17.00 to C$16.50, based on the average of: i)
10x our 2014E EV/EBITDA, which would imply a share price of C$10.55; and ii) our NPV10 estimate of C$22.13. Our NPV10 estimate of C$22.13 includes C$12.15 for Red Chris in-situ value.
Next potential catalyst and investment risks
Red Chris financing remains a key valuation risk, and in our view a potential catalyst for share price appreciation. Our current valuation assumptions are C$100 million of equity priced at C$10 per share, and new debt financing of $400 million at an interest rate of 10%. On this basis, we are forecasting an end-2014 cash balance of C$41 million

Trinidad Drilling Ltd.

A petroleum drilling rig capable of drilling t...

A petroleum drilling rig capable of drilling thousands of feet (Photo credit: Wikipedia)

TDG : TSX : C$7.06
TDG.DB : TSX
BUY 
Target: C$8.50

COMPANY DESCRIPTION:
Trinidad Drilling Ltd. is a Canadian based drilling contractor with operations in western Canada, southern US and Mexico. Trinidad’s rig portfolio is largely comprised of deeper rigs. The company also operates coring rigs, surface hole rigs and barge rigs.
All amounts in C$ unless otherwise noted.

Investment recommendation
EPS (ex-FX gain) of 29c came in ahead of consensus of 26c. EBITDA of $85 million beat consensus of $80 million but was just shy of our $88 million forecast. The consensus beat is attributed to better than expected results from the company’s Canadian drilling division. TDG’s Canadian fleet realized 73% utilization vs the industry average of 58%, due to both high demand for the company’s relatively high performance fleet and management’s ability to crew virtually all of its rigs in a seasonally busy period. The division’s result drove overall company outperformance, as TDG’s -3% y-y decline in total company revenues and -8% y-y decline in total company EBITDA represented outperformance vs peers (other drillers active in both Canada and the US reported flat to -21% y-y declines in revenues and -10% to -27% y-y declines in EBITDA over the quarter).

However, we note that in order to satisfy high customer demand, TDG pushed the repairs and maintenance costs it typically incurs in the first quarter into the remainder of the year. Considering this near-term cost reallocation, but also our belief that TDG has a higher performance rig fleet that should continue to outperform longer term, we have revised our 2013/14E EPS from 60c/75c to 57c/80c. Rolling forward the estimates used to derive our target price from 2013 to 2014, our target price increases from C$8.10 to C$8.50. We note our revised target price reflects 4.5x 2014E EV/EBITDA and 10.6x 2014E P/E target multiples.
Divergence between higher vs lower performance fleets continues to surface:

On TDG’s 1Q13 results call, management noted that “older style equipment is being particularly impacted” during softer pockets of demand. We note not only are higher-performance rigs competing for the same work as lower-performance ones, but also that the ownership of NAM oil and gas assets is generally shifting towards larger-cap E&Ps, NOCs and supermajors who place higher value on top-tier equipment vs their small-mid cap E&P peers.

EnerNOC

Image representing EnerNoc as depicted in Crun...

Image via CrunchBase

ENOC : NASDAQ : US$17.68
BUY 
Target: US$20.00

COMPANY DESCRIPTION:
EnerNOC is a leading developer of clean and intelligent power solutions designed for commercial, industrial and institutional end users of electricity. The company’s proprietary demand response technology platform remotely monitors and reduces peak load demand across its diverse installed base.

Investment recommendation


With good cash flow, a healthy balance sheet, and growth initiatives aggressively moving ahead (water, international, big data), we maintain
our BUY rating into the important ‘16/’17 PJM auction (open May 13).
Investment highlights
 As expected, EnerNOC delivered a solid report in the seasonally slower Q1 period. Gross margins (+830bps y/y) and new application
and service offerings continue to impress, while 2013 stays on track with positive market developments (expected PJM reserve margin
shortfalls) and key new “tech” hires in place.
 Guidance for ’13 is reiterated (revs $360-400M, adjusted EBITDA $62-77M), while international markets continue to progress nicely
(Australia/New Zealand/UK/Japan), and domestic opportunities (TX, irrigation, etc.) look to offer potential upside in ~’14.
 Our 2013 GAAP estimates adjust to $391M/$0.60 from $380M/ $0.72, while 2014 estimates go to $485M/$1.07 from $475M/$1.02.
Pro forma EPS estimates for ‘13/14 are $1.46 and $2.00, respectively (from $1.44 and $1.75).
Valuation
Our $20 target is based on a 4.7x EV/adjusted EBITDA multiple on our 2014 adjusted EBITDA estimate of ~$90.9M (from 83.0M).
Risks
Regulated end-markets, increased competition within the DR and EE markets and share price volatility.

Progressive Waste Solutions Ltd

Progressive Waste Solutions

Progressive Waste Solutions (Photo credit: Wikipedia)

BIN : NYSE : US$22.79
BIN : TSX
BUY 
Target: US$25.50

COMPANY DESCRIPTION:
Progressive Waste Solutions is currently the third largest fully integrated North American waste management firm by sales. The company operates in Canada and the United States with approximately 6,500 employees

Q1/13 beat driven by Superstorm Sandy cleanup. Progressive Waste (BIN) reported strong Q1/13 EPS of $0.24, beating our and the consensus $0.20 estimate. The beat was driven by a surge in revenues related to the cleanup of Superstorm Sandy; as these are not expected to continue, we do not ascribe much significance to the Q1/13 beat.
2013 guidance maintained.

Despite an outperformance in the quarter, BIN maintained its guidance for 2013. We continue to expect little growth in 2013E, followed by a much stronger performance in 2014E driven by easing competition, performance improvements, and the benefits of the ongoing infrastructure improvements.
Beyond 2013E, our thesis is unchanged. We continue to expect strong EPS growth and share price gains from: 1) stable organic revenue growth, 2) considerable acquired growth, and 3) solid margin expansion.
Maintaining BUY rating and increasing one-year target to US$25.50
We are increasing our target to US$25.50 from US$24.25 as a result of our usual one-quarter valuation period roll forward on our recovery
forecast. We have maintained our 7.25x EV to NTM EBITDA multiple in one year (in line with the current multiple) to reflect what we believe is a
valuation period that does not reflect the earnings potential of the company.
We are maintaining our BUY rating for the potential 14.3% ROR to our target, which includes the C$0.56 dividend (2.4% yield).

Renewable Energy Group

Image representing Renewable Energy Group as d...

Image via CrunchBase

REGI : NASDAQ : US$9.91
BUY 
Target: US$12.00

COMPANY DESCRIPTION:
Renewable Energy Group is the largest producer of biodiesel in the United States. As a fully integrated producer, Renewable Energy‘s capabilities include feedstock acquisition, facility construction management, facility operations and biodiesel marketing.

Investment recommendation


While we expect shares to remain volatile given the commodity-driven economics, we stay constructive as trends remain very favorable for RIN
prices thus far in ‘13. Maintain BUY, raise target to $12.
Investment highlights
 REGI reported Q1/13 results above guidance (adjusted EBITDA of ~$5- 15M), reporting revs/adjusted EBITDA of $211.4M/$22M (on 38.9M
gallons) vs. our $201.0M/$14.7M estimates (normalized for reinstatement of blender’s credit, revenue ~$339.3M w/ credit).
 Management execution stays strong, as “blender’s bounty” gets recognized (following careful contract negotiations) and capacity/distribution continue to increase. The balance sheet also stays strong, even with strategic inventory build of higher cloud point product ahead of warmer months.
 RVO and favorable RIN pricing drive a strong outlook, with Q2 adjusted EBITDA expected at ~$35-50M (~55-65M gallons) and Q3 at ~$25-40M
(~55-70M gallons).
 Our ‘13 rev/adjusted EBITDA estimates go to $1.28B/$130M from $1.1B/$101.9M, while’14E goes to $1.18B/112M from $1.07B/$70.6M.
Valuation
We derive our $12 target (from $9.00) by applying a 4.0x EV/EBITDA multiple to our ’14 adjusted EBITDA estimate of $111.6M.
Risks
Commodity price movements, future financing needs, project execution.

Roper Industries

Roper Industries

Roper Industries (Photo credit: Wikipedia)

ROP : NYSE : US$118.68
HOLD 
Target: US$128.00

COMPANY DESCRIPTION:
Roper is a diversified growth company focused on the design, manufacturing and distribution of products and software for segments of multiple specialty end markets including energy, radio frequency (RF) technology, water, security, research/medical and education, among others.

Investment recommendation


Management execution is impressive, as margin expansion and cash generation continue to outperform. Recent investments (Sunquest, MHA)
look to drive even stronger returns, even as ’13 growth stays more H2 weighted. While we find a premium warranted given a track record of
value creation, we find nearer-term risk/reward more balanced.
Investment highlights
 Record order flow (particular strength in RF) drives good visibility (b2b 1.07, backlog >$1B), while comps get much easier in H2/13.
The accretive MHA acquisition is expected to close May 1, as next major M&A investment likely materializes in ’14.
Margin expansion continues (across all segments), with consolidated GM +240bps y/y to 57.4%. FCF also stays impressive ($160M, 128%
NI conversion), with full-year OCF expected >$800M. Guidance gets adjusted for MHA (organic growth unchanged), though more backend
loaded vs. the Street.
 Our revenue/adjusted EPS estimates update to account for the addition of MHA as follows: F2013E to $$3.31B/$5.83 (from $3.29B/$5.72); F2014E to $3.58B/$6.45 (from $3.46B/$6.30).
Valuation
Our 12-month target of $128 equates to ~11.5x our 2014 adjusted EBITDA estimate of $1.26B.
Risks
M&A integration, competition, macro conditions, FX fluctuations,
commodity costs, and leadership succession.

Itron

Image representing Itron as depicted in CrunchBase

Image via CrunchBase

ITRI : NASDAQ : US$39.85
BUY 
Target: US$48.00

COMPANY DESCRIPTION:
Itron is a leading provider of advanced metering systems and intelligent infrastructure solutions for electric, gas and water utilities worldwide

PERFORMANCE DOESN’T MATCH POTENTIAL; BUY, TARGET TO $48.00


Investment recommendation
We expect that Itron will extend its leadership in the international advanced metering market over the next few years. 2013 looks to be a transition year as a new executive strategy, enhanced R&D plan and building order pipeline are geared to show results in 2014+ time frame.
Investment highlights
 An ugly start to the year, with a more challenging macro environment (Europe), project-specific issues and restructuring actions leading to a much weaker than expected Q1. While issues persist near term (austerity, competition, etc.), core business trends stay intact (b2b 1.0x), volumes continue to rebound in April and ~$47M in buyback dry powder helps to support shares.
 With management talking down (but not yet updating) the outlook, we go ahead and drop below guidance ($3.00-3.25) as shares will likely remain range-bound through the summer on this issue. We stay constructive on improved trends and cash flow metrics longer term and find the current risk/reward more favorable.
 Our 2013 revenue/non-GAAP EPS estimates adjust to $2.0B/$2.85 from $2.06B/$3.05 while our 2014 estimates remain $2.18B/$3.60.
Valuation
Our $48 price target (from $50) is calculated using a 7.7x EV/EBITDA multiple off of our 2014 EBITDA estimate of $286M.
Risks
Utility-centric sales cycles are long, lumpy and subject to regulatory review, along with increased competition.

Akamai Technologies

Image representing Akamai as depicted in Crunc...

Image via CrunchBase

AKAM : NASDAQ : US$36.09
BUY 
Target: US$46.00

COMPANY DESCRIPTION:
Akamai provides content delivery and cloud infrastructure services for accelerating and improving the delivery of content and applications over the Internet, ranging from live and on-demand streaming videos to
conventional web content, to c-commerce tools. The company is headquartered in Cambridge, Massachusetts.
CRUSHED Q1/13 ESTIMATES – OUTLOOK INCREASINGLY SOLID
Investment recommendation
Following a few volatile months, Akamai reported very solid Q1/13 results that exceeded all expectations due in large part to a broad-based
acceleration in traffic growth late in the quarter. Accordingly, just as had
happened early last year, we now believe that controversial guidance issued earlier this year that had been hotly debated is now a distant memory. Once again, Akamai has proven that as a leading innovator, it is capable of consistently and capital efficiently replacing legacy sources of revenues with new lines of business with large strategic customers. We now expect the year to resemble that of 2012 where investors started the year fearful only to witness accelerating growth throughout the year. We are increasing our estimates and raising our price target from $45.00 to $46.00.
Investment highlights
 Solid near-term guidance issued – With the upside surprise in results,
Akamai also provided solid Q2/13 guidance of $368mm – $378mm with
42%-43% EBITDA margins, well above current expectations. Normalized
EPS is expected to be $0.44- $0.46.
 Blowing by all headwinds – Despite the F/X headwind, sale of the ADS
business and lapping Cotendo, the growth in the core business has
overcome the expected near-term volatility. We believe one of the
headwinds ($1.5mm step-down) was likely pushed to Q3/13. We expect
carrier contribution could be meaningful in 2013.
Share repurchase continues – In Q1/13 AKAM repurchased $40mm
shares at $37 per share. With $119mm left in its current authorization,
we expect the company will continue with its share repurchase program
to offset dilution from stock grants

Tembec Inc. SALE OF SKOOKUMCHUCK NBSK PULP MILL

English: Tembec mill in Kapuskasing, Ontario, ...

English: Tembec mill in Kapuskasing, Ontario, Canada (Photo credit: Wikipedia)

TMB : TSX : C$3.35
BUY 
Target: C$4.00

COMPANY DESCRIPTION:
Tembec Inc. produces forest products, pulp, paper, paperboard, and chemicals. The company’s Forest Products division produces softwood lumber, hardwood lumber, hardwood flooring, etc. The Pulp division manufactures various types of pulps, while the Paper division produces newsprint and paperboard including coated covers, bleached paperboard for packaging, and bleached linerboard.

Investment recommendation


Tembec announced the sale of its Skookumchuck NBSK mill for $89 million, including working capital, to Paper Excellence. The transaction
is expected to close in Q2/13 and is subject to certain conditions and approvals. The Skookumchuck mill has capacity of 255,000 tonnes  of
NBSK with its pulp shipped to North American and Asian customers.
The transaction implies a price per tonne of $350/t. Tembec management disclosed on its Q1/F13 conference call in late January that it had intended to sell the NBSK mill within the next 12 months. The Skookumchuck mill is the only NBSK mill that Tembec was operating, therefore, not a core asset within its portfolio. We expect that most of the proceeds from this transaction will go toward the boiler/turbine upgrade project at Tembec’s Temiscaming facility.

As of the last conference call, Tembec indicated that the project’s schedule has been pushed back, and that it is currently re-evaluating the project’s timeline and capex requirements. Overall, we had expected this announcement in the first half of 2013 to improve the liquidity toward the funding of its green energy initiative. We view the announced transaction as moderately positive as it should improve the company’s liquidity
position and enable it to move forward on the green energy project. We are reiterating our BUY rating and raising our target price to C$4.00
from C$3.50.
Investment highlights
 We have revised our estimates assuming that the transaction closes in late Q3/F13 with proceeds of $89 million. We will revisit our estimates as necessary following the update on the Temiscaming project timing expected with the Q2/F13 results in late April.
Valuation
Our 12-month target price of C$4.00 represents an EV/EBITDA multiple of 5.4x our F2014 EBITDA estimate.

Rosetta Resources

University of Texas Permian Basin Seal

University of Texas Permian Basin Seal (Photo credit: Wikipedia)

ROSE : NASDAQ : US$46.56
BUY 
Target: US$69.00

COMPANY DESCRIPTION:
Rosetta Resources is an exploration and production company with operations in south Texas and northern Montana

Investment thesis


The former CEO Randy Limbacher built a deep bench as to executive management, and Jim Craddock (Texas A&M engineer) should capably
move the company forward. Randy’s departure was specific to his own interests and not a reflection of Rosetta’s business prospects.
An equity component to finance the Permian deal is unnecessary, unlikely Pro forma Rosetta’s property acquisition in the Permian Basin for $768
million in cash, the company’s year-end ’13E net debt-to-EBITDA increases from ~0.7x to ~2x, which is in line with the industry median, and should stabilize thereafter assuming ~$1 billion per annum capital plan. Given the company’s latent debt capacity, Rosetta can comfortably
debt finance the acquisition, which is underscored by the company’s ability to access term debt capital at 6%-7%, whereas Rosetta’s current
cost of equity capital is 20%-25%.
Doubling the WTI/condensate spread only has 5-6% equity value impact

Concerns abound as to the deterioration in the WTI/ condensate spread,
with analogies drawn from the erosion in NGLs pricing relative to WTI. The theory of an overabundance of natural gasoline (i.e., condensate)
rests upon the outlook for declining US motor gasoline demand and growing US condensate production. Yet, the condensate discount relative to WTI/LLS this past year has remained steady as lower gasoline imports and demand for condensate to dilute heavier crudes (≤31º API) has sufficiently counteracted this perceived market imbalance. Pro forma the Permian acquisition, condensate comprises ~25% of ROSE’s production.

Even assuming the WTI/condensate spread doubles only lowers ROSE equity fair valve 5-6%.

Follow

Get every new post delivered to your Inbox.

Join 1,174 other followers