Friday, August 18, 2017 5:58:51 PM
Paying $100M for $15M of incremental earnings seems reasonable on its face (purchase price of 6.7x earnings), except for the fact that:
1. It's likely much harder than you think to transform a business that loses money to one that produces 15% after-tax margins (translates to 24% pre-tax margins), especially after you jettison one of their more meaningful, existing product lines.
2. Virtually all of the $100M would need to be financed
3. You likely wouldn't be able to shield the incremental income from taxes since the $1.7M of NOL's that the company had at the end of 2016 have likely dissipated by now.
Assuming Virtra uses $3M of its cash balance and finances the rest of the purchase via debt with a 5% interest rate, you end up with the following (assuming 15% pre-tax margins, which is far more realistic than 15% after-tax margins).
$15M of incremental pre-tax earnings x (1 - 38% tax rate) = $9.3M incremental after-tax earnings
$97M x 5% interest rate x (1 - 38% tax rate) = $3M after-tax interest costs
$9.3M - $3M = $6.3M
So, you've actually paid $100M for $6.3M of incremental earnings = 15.9 times earnings. On top of its, you've significantly increased the risk profile of the company by adding $97M of debt to the balance sheet.
If the company financed the purchase with equity, that would be even worse. You'd have to issue 46.2M additional shares, which would represent over 73% dilution to existing shareholders. Yikes.
If you fully tax Virtra's pre-tax earnings thus far in 2017, you end up with $1.32M of after-tax earnings in 6 months. Double that and you get $2.64M for the full year. With an enterprise value of $31.3M, Virtra currently trades at 11.9x fully-taxed after-tax earnings.
If you pay $100M for Arotech, you end up with $9.94M of after-tax earnings for the year. But your enterprise value jumps from $31.3M to $131.3M ($3M less cash and $97M more debt on the balance sheet). Virtra would then trade at 13.2x after-tax earnings.
A transaction with these terms doesn't seem to pencil.
Recent VTSI News
- VirTra Sets 2024 Annual Meeting of Shareholders for Monday, October 21, 2024 • GlobeNewswire Inc. • 09/19/2024 09:18:22 PM
- Form DEF 14A - Other definitive proxy statements • Edgar (US Regulatory) • 09/06/2024 08:05:17 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 09/04/2024 10:24:45 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/23/2024 01:54:23 AM
- VirTra to Participate in the 2024 Gateway Conference on September 4-5 • GlobeNewswire Inc. • 08/22/2024 12:30:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 08/12/2024 08:28:58 PM
- VirTra Reports Second Quarter and First Half 2024 Financial Results • GlobeNewswire Inc. • 08/12/2024 08:26:42 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 08/12/2024 08:26:20 PM
- VirTra Appoints Brandon Cox as Chief Technology Officer to Accelerate Innovation and New Product Development • GlobeNewswire Inc. • 08/06/2024 08:05:00 PM
- VirTra Sets Second Quarter 2024 Conference Call for Monday, August 12, 2024 at 4:30 p.m. ET • GlobeNewswire Inc. • 07/29/2024 08:05:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 07/09/2024 08:05:36 PM
- VirTra Appoints CEO John Givens as Chairman • GlobeNewswire Inc. • 07/09/2024 08:05:00 PM
- VirTra Simulators Approved for DoD-Funded Research Projects • GlobeNewswire Inc. • 06/13/2024 12:30:00 PM
- VirTra Set to Join Russell 3000® Index • GlobeNewswire Inc. • 06/04/2024 12:00:00 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 05/30/2024 08:05:29 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 05/14/2024 08:06:53 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 05/14/2024 08:05:22 PM
- VirTra Reports First Quarter 2024 Financial Results • GlobeNewswire Inc. • 05/14/2024 08:05:00 PM
- VirTra Sets First Quarter 2024 Conference Call for Tuesday, May 14, 2024 at 4:30 p.m. ET • GlobeNewswire Inc. • 04/30/2024 12:00:00 PM
- VirTra to Introduce V-XR Training Solution at IAHSS Exhibition, Signaling Increased Commitment to Healthcare Security Training • GlobeNewswire Inc. • 04/29/2024 12:00:00 PM
- VirTra Awarded $5.9M Prototype Contract from U.S. Army IVAS Prime Contractor Microsoft • GlobeNewswire Inc. • 04/18/2024 12:00:00 PM
- VirTra Reports Fourth Quarter and Full Year 2023 Financial Results • GlobeNewswire Inc. • 04/02/2024 10:00:00 AM
- VirTra Reports Fourth Quarter and Full Year 2023 Financial Results • GlobeNewswire Inc. • 04/01/2024 08:05:00 PM
- VirTra Sets Fourth Quarter and Full Year 2023 Conference Call for Monday, April 1, 2024 at 4:30 p.m. ET • GlobeNewswire Inc. • 03/18/2024 12:00:00 PM
- VirTra to Participate in the 36th Annual ROTH Conference on March 17-19, 2024 • GlobeNewswire Inc. • 03/07/2024 01:00:00 PM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM
Dear Cashmere Group Holding Co. AKA Swifty Global Signs Binding Letter of Intent to be Acquired by Signing Day Sports • DRCR • Sep 19, 2024 10:26 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • ELMGF • Sep 18, 2024 10:29 AM
Mawson Finland Limited Further Expands the Known Mineralized Zones at Rajapalot: Palokas step-out drills 7 metres @ 9.1 g/t gold & 706 ppm cobalt • MFL • Sep 17, 2024 9:02 AM
PickleJar Announces Integration With OptCulture to Deliver Holistic Fan Experiences at Venue Point of Sale • PKLE • Sep 17, 2024 8:00 AM