2008 | 2009 | ||||||
Price: | 22.40 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 908 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV ($): | 0 | TEV/EBIT |
Atlas America (ATLS) is a energy holding company originally spun out of Resource America (REXI). It is extremely cheap for two reasons: 1) it’s trading at a 20% discount to the sum of the parts, 2) the public parts ATLS owns are being undervalued by over 100%. I believe ATLS is conservatively worth $55/share, ideally worth $70-80/share.
The Parts
Atlas Energy Resources LLP (ATN) is an E&P company structured as an MLP which ATLS owns a hair under 30m shares (48%) of. There’s a couple of components to ATN. First is the big upside – the Marcellus Shale. ATN has 580k (280k core) acres that are prospective for the Marcellus Shale through what I suppose you could call dumb luck. The shale is simply beneath much of their existing acreage. I won’t get too into it here, there is more than enough information out there about the economics of the play. ATN has so far quantified 4-6 Tcf, but this is only assuming vertical wells so the upside is much greater. Range Resources (another cheap stock, btw) has had spectacular results so far and
Second is the root of the company, which is the partnership drilling in
The Marcellus Shale is also the big opportunity for ATN on the partnership management side. ATN has new Marcellus participation funds that offer investors a little better return, but ATN charges upfront fees 4x higher than normal on the wells. Also, because ATN charges a flat markup fee of 18% on drilling costs (recently raised from 15%), they are capturing more dollars because the Marcellus wells cost 4x more than shallow wells, while still only managing to put up 5-6% of their own capital. None of these improved economics are in the stock yet.
How good is the partnership business? Even after the Cohen fee-them-back-to-the-stone-age system, LP’s are still able to generate an 18-22% IRR at $8.00/mcf gas and 14% at $6.50/mcf gas. And how do you think LP’s are feeling about their investment now? The market has tanked but their checks are still coming in as usual – it might be their best performing investment. Marcellus partnerships can generate much higher returns, closer to 25-30%. How about the economics to ATN? They’re so good that you wont see the company advertise them. Management has previously stated that shallow drilling IRR’s are 70%, but since fees have been raised I think it’s closer to 200-250%...because ATN’s net investment is already very low, small changes cause large moves in the IRR. My modeling suggests that Marcellus wells generate staggering 700-800% IRR’s at $8.00/mcf gas because of the leverage involved with drilling more expensive wells. The whole key to this stuff is the upfront fees, I cannot stress that enough. If you wanted to think about this business purely from an E&P standpoint, ATN has a $.34 f&d cost for their reserves! Below is a rough estimate of how it looks. My guess is that ATN eventually decides to participate with a 25% interest, which would make their net investment $0. (Modeling out the LP and ATN IRR’s is pretty simple; I’ll walk through it more in the Q&A if anyone wants more info or arrives at substantially different returns)
1 Well (thousands)
Shallow
Marcellus
Drilling & Completion Cost
400
1,100
[a]
18% Drilling Markup Fee
72
198
[b] = a * .18
Land Contribution Fee
12
15
[c]
Upfront Well Fee
15
60
[d]
Total Cost to LP's
499
1,373
[e] = a + b + c + d
ATN Participation
30.0%
30.0%
[f]
ATN Gross Investment
120
330
[g] = a * f
ATN Net Investment
21
57
[h] = g - b - c - d
ATN Net Investment %
5.3%
5.2%
[i] = h / a
Gross EUR Mmcf
223
510
[j]
Net EUR to ATN
67
153
[k] = j * f
Net F&D to ATN
$0.31
$0.37
[l] = h / k
Lastly is the 275k net acres in the Antrim Shale in
ATN Class A Shares represent a 2% management fee from ATN. ATLS owns all of the Class A shares and they are not required to contribute any additional capital to maintain the 2% fee. ATLS simply takes 2% of all distributable income from ATN via this class of stock.
ATN Incentive Distribution Rights (IDR’s) represent the incentive fee ATLS is paid on ATN’s distributions. If ATN’s distribution is > $.59/unit, ATLS gets a 25% incentive fee. Second quarter distribution was $.61. In light of the Marcellus opportunity, the IDR’s are worth a lot of money. Think of the IDR’s as getting almost 25% of the Marcellus reserves for free. Structurally, this is no different than the hedge fund management business, only most of the future returns are reasonably certain.
Atlas Pipeline LP (APL) is a pipeline MLP with assets in the same
Atlas Pipeline Holdings LP (AHD) is a holding company that owns the GP interest and 5.7m shares (12.5%) of APL; ATLS owns 17.8m shares (64%) of AHD. Again, just more leverage here. I will tip my cap to Omega Advisors for proposing that APL could significantly lower their cost of capital by acquiring AHD and internalizing the GP. It’s a good idea and would keep more of the capital in-house.
Cash at the holding company is $72m and no debt.
Cash Flows from ATN, AHD and APL, based on annualized Q2 distributions, would amount to $108m. These distributions are likely to be raised as total production and volumes grow. You could argue that valuing the PV of these cash flows would be double-counting, so I will exclude this from the valuation. But understand that cash will be building at ATLS and at current prices it will mostly be used to repurchase shares. There’s also a gathering fee that ATLS has to pay to APL.
Lightfoot Capital is an investment partnership formed between ATLS, Magnetar Capital, and Lehman Brothers. It was formed in Feb 2007 as investment vehicle to invest in MLP’s. ATLS kicked in $20m to the fund and has an 18% interest in the GP. I’ll be honest here, I have absolutely no idea what this fund has done since it was funded.
Sum Of The Parts
Valuing ATN is somewhat more difficult than a traditional E&P. If you just looked at ATN like any old E&P it would be trading at 5x cash flow, $2.40/proven reserve, and a 44% premium to 2007 PV10 (regrettably, the price has moved up a lot since I started writing this earlier in the week). I think the Marcellus acreage alone is right now worth about $550m if you assume $1,300/acre (this is what Range is currently paying) for their 280k southwestern PA acres and $650/acre for the remaining 300k acres. I expect this value to increase significantly as the play gets proved up, and though this might be premature, acreage values in southwest PA of $15-30k wouldn’t be a stretch in a few years. The partnership business is currently generating about $125m in cash flow, but this is going to ramp up with as the Marcellus wells become a bigger portion of the business. Other NAV’s are based on normalized 2009 yields. ATLS has 40.3m shares out.
Market Price
Stock
Shares
Last Px
Value
Per Share
ATN
29.95
21.80
652.9
16.20
AHD
17.81
10.51
187.2
4.64
APL
1.11
17.86
19.8
0.49
$21.34
Utah Value | |||||
Stock | Value | ATLS % | Per Share | ||
ATN Reserves | 2,650 | 48.0% | 31.56 | = 2008 FYE est. 1,060 Bcf @ $2.50 | |
ATN Marcellus | 550 | 48.0% | 6.55 | = see above | |
ATN Partnership | 1,250 | 48.0% | 14.89 | = $125m FCF @ 10x | |
ATN Debt | -770 | 48.0% | -9.17 | ||
AHD | 900 | 12.5% | 2.79 | = 8.5% current yield | |
APL | 1,950 | 2.0% | 0.97 | = 8.5% 2009 yield | |
47.59 |
Low | Base | High | ||||
Private | Value | Per Share | Value | Per Share | Value | Per Share |
ATN idr | 150 | 3.72 | 250 | 6.20 | 700 | 17.37 |
ATN cl A | 12 | 0.30 | 20 | 0.50 | 35 | 0.87 |
Lightfoot | 10 | 0.25 | 20 | 0.50 | 20 | 0.50 |
Cash | 72 | 1.79 | 72 | 1.79 | 72 | 1.79 |
Gathering | -35 | -0.87 | -35 | -0.87 | -35 | -0.87 |
Debt | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
$5.19 | $8.11 | $19.65 |
ATLS looks better than the subs because it’s not being given credit for the private assets, so you get double-bubble. Plus it’s not an MLP so you don’t have the hassle of dealing with K1’s, and there’s just more leverage inherent to it.
Potential Problems
One of the fears is that market anarchy could halt ATN’s ability to raise capital through their partnerships. A lot of the retail LP investors are no doubt poorer now than before. This could be a problem in the short-term because about 30% of distributable cash flow comes from fee income associated with new drilling. Fortunately, the other 70% of cash flow comes from ongoing fees and nat gas production with very long life and shallow decline, so there is a medium-term floor to how low the distribution could go. I don’t think gas prices are big problem since most of their production through 2011 is hedged at prices between $7-9/mcf.
Other concerns have to do with the Cohen’s…let’s just lay all these cards on the table now (the REXI Q&A can give you some flavor). There are many investors who have low opinions of the family. This is not without merit and frankly, I share many of the complaints: The Cohen’s engage in nepotism in a way that would make third-world government officials blush. You have to set aside a couple hours to make sense of the related party section of the proxies. Compensation is excessive for family members (Ed’s son, Jonathon, who I actually think is a good guy, made ~$13m combined from the Atlas companies last year as a non-executive director. How do I say this delicately…WTF?!?!). They jump on fads and bandwagons. And they make no apologies for any of it. REXI, RSO and TBBK have been slightly better than horrible throughout the financial meltdown. RAS, AFN, and TRMM have been undeniable failures. I’m a former long-time shareholder of REXI and I can’t see myself ever investing in another Cohen company other than ATLS. Despite all the turmoil, the Atlas companies have all been cranking along, sticking to their strategies, and producing nice returns.
Subject | RE: cohen family |
Entry | 11/01/2008 09:10 AM |
Member | utah1009 |
Wow, 2.5!? Really?? I confess I'm more than a little frustrated. That means this is rated at a huge discount to a credit rating agency, a third-rate travel website that promptly went down 50% in a couple weeks, and a penny stock E&P company run by criminals. Next time I'll make sure to remember to stick to speculative ideas, crowded shorts, and foreign stocks. | |
Subject | Rating |
Entry | 11/01/2008 12:23 PM |
Member | roc924 |
I think you answered your own question about the rating when you wrote: "There are many investors who have low opinions of the family. This is not without merit and frankly, I share many of the complaints: The Cohen’s engage in nepotism in a way that would make third-world government officials blush. You have to set aside a couple hours to make sense of the related party section of the proxies. Compensation is excessive for family members..." Since you have "made sense of the related party section" it would be nice to see a thorough analysis of it since it seems critical to the idea. Thanks very much for otherwise the well laid out report. I wouldn't necessarily be discouraged by the low rating. If everyone loved it one might wonder if it was cheap enough to account for the shady management dealings as you describe them. | |
Subject | Who cares about the ratings? |
Entry | 11/01/2008 05:37 PM |
Member | zzz007 |
Stop worrying about the rating. There may be a modest correlation between ratings and how well an idea ultimately does, but I'm not sure that anybody really cares. Low rated ideas have been home runs, and highly rated ideas have been disastrous. If this idea works out, you can come back and post a comment drawing everybody's attention to that. Poke them in the eye at that point. I have noticed, though, that highly promotional ideas that don't point out the negatives tend to garner higher ratings than those that present the warts. Unfortunately, if you really care about ratings on this board you are incented to bury the negatives. You didn't, so stand proud against the man. | |
Subject | APL |
Entry | 11/03/2008 10:22 AM |
Member | lys615 |
Utah -- thanks for the write-up. Any thoughts on why APL trades down around $17-18? I'm trying to get a sense of the risks in that piece. Thanks. | |
Subject | cohen family |
Entry | 11/12/2008 10:42 PM |
Member | ad188 |
sorry to offend with low rating -- i gave it because i thought the writeup didnt properly highlight the risks, and that the sum of the parts was not appropriate for a company not willing or able to break itself up -- i view rexi/atlas as solely an investment with the cohens, and they are not working for you the passive investor, rather for themselves -- I believe firmly that a close analysis of the ENTIRE business chain (from financing of wellhead/acreage through midstream and pipe) will reveal a ponzi scheme, and I wouldnt be surprised to see the FBI raid their offices one day ... (see next) | |
Subject | cohen family |
Entry | 11/12/2008 10:43 PM |
Member | ad188 |
sorry to offend with low rating -- i gave it because i thought the writeup didnt properly highlight the risks, and that the sum of the parts was not appropriate for a company not willing or able to break itself up -- i view rexi/atlas as solely an investment with the cohens, and they are not working for you the passive investor, rather for themselves -- I believe firmly that a close analysis of the ENTIRE business chain (from financing of wellhead/acreage through midstream and pipe) will reveal a ponzi scheme, and I wouldnt be surprised to see the FBI raid their offices one day ... (see next) | |
Subject | RE: RE: cohen family |
Entry | 11/13/2008 01:57 PM |
Member | ad188 |
Sotp is perhaps theoretically helpful, but the sustainability of the cash flows depends on access to financing at low cost every step of the chain (not unlike a wholesale bank), and high commodity prices --- any chink in the armor will cause a domino reaction, hence the ponzi scheme analogy --- who needs these unquantifiable risks (mgmt ethics, access to cheap capital, etc.) in this market -- there are too many cheap stocks (and bonds) to pick from, that selectivity is much called for (and btw, buying GS pref @ 10pc w warrants is not selective enough!) | |
Subject | Good Call |
Entry | 04/09/2010 09:37 AM |
Member | lys615 |
utah1009, Nice call on this one... despite the rating. ;-) How about the drilling program they've laid out for the next few years? It seems to play nicely in the gas thesis you've laid out in the CHK thread. | |
Subject | RE: Good Call |
Entry | 04/09/2010 12:53 PM |
Member | utah1009 |
Thanks. After the flak I took about the Cohen's and the regrettable hissy fit I threw I decided to lay low on this one. The JV has a longer term than some of the others, but the valuation is about the same as Anadarko's. What can I say, the Marcellus works, I like it and despite my bearishness I own ATLS and RRC. It seems that regardless of EUR's, cheaper shale wells tend to be more economic for various reasons...I've basically been long Marcellus and short Haynesville for a while. But you're right about how these JV's fit into the macro picture, they ensure drilling acceleration. This was also by far the #1 thing I've been wrong on - not realizing the incredibly strong demand for shale assets/technology from foreign companies. | |
Subject | RE: RE: RE: question for utah |
Entry | 11/12/2010 08:05 AM |
Member | utah1009 |
Cash of $38.25 from CVX
Terms are for .525 AHD units per ATLS share (41m across 78m)
Deal was priced with AHD at $9.70
Price of AHD now $14.85
.525 x $14.85 = $7.80
$38.25 + $7.80 = $46.05 (sorry, I transposed the 50/05)
Current price of ATLS = $43.83 |