Maran Capital Management presentation on Biglari Holdings from the ValueX Vail, June 24, 2015.

Biglari Holdings – A ~50-65c Dollar

Price is what you pay:$410/sh(~$850mm market cap)

Value is what you get:

Get The Full Walter Schloss Series in PDF

Get the entire 10-part series on Walter Schloss in PDF. Save it to your desktop, read it on your tablet, or email to your colleagues.

We respect your email privacy

Biglari Holdings

Executive Summary - Biglari Holdings (BH -$410):

  • Platform company comprised of cash, investments (largest holding: CBRL), and operating businesses Steak n Shake, Western Sizzlin’, Maxim, and First Guard
  • Run by Sardar Biglari: entrepreneurial CEO who is a proven operator and capital allocator
  • Core operating business Steak n Shake undergoing resurgent growth through capital-light franchising and traffic-driven same store sales
  • Significant Margin of Safety: the stock is trading close to cash/investments on the books net of all recourse debt and deferred tax liabilities
    • Investors are essentially getting Steak n Shake for free, and are paying nothing for any future capital allocation-driven upside
  • Conservative intrinsic value estimate: $650+ per share (and growing); potential for $800+ within three years
  • Opportunity created by complex structure, and controversy over corporate governance and executive compensation
  • Recent tender for ~1/4 of outstanding shares at $420/shby fund controlled by CEO –he seems to think it is very cheap at these levels and is backing up the truck

Steak n Shake

  • 81 year old iconic American brand
  • $765mm 2014 net revenue
  • 417 company-owned stores (AUV: ~$1.8mm)
  • Estimated company-owned restaurant EBITDA $75-85mm/yrover last three years
  • Renewed focus on franchising –129 franchised stores, up from 71 in 2010
  • 239 franchises in the development pipeline at YE fiscal 2014

Steak n Shake - Same Store Sales

Biglari Holdings

  • Remarkable traffic-driven turnaround in same store sales by present management starting in 2009 –lowered prices, improved quality
  • 25 consecutive quarters of positive same store sales
  • ~30% cumulative increase in same store sales since 2009

Steak n Shake - Franchise Business

Biglari Holdings

  • Franchise Fees and Royalties have grown at a 30.6% CAGR since the beginning of the franchising initiative (FY 2010)
  • Estimated direct franchising expenses were $10-12mm in 2013 and $17mm in 2014 –the company is spending up front to build the business
  • BH targets franchise initiative break-even in 2016

Steak n Shake - Value

Valuation Summary –Base Case:

Company-Owned –8x run-rate EBITDA of $75mm = $600mm (~11 –12x FCF)

Franchise –20x steady state FCF contribution of $7.5mm = $150mm

Total SnS–$750mm Enterprise Value

Higher Valuations are Possible:

Upside Case –$85mm of company-owned EBITDA and $15mm Franchise FCF stream a few years out: fair intrinsic value could be $950mm+

IPO Scenario –What would SNS trade at in these markets if it were IPO’d?

Maxim

Turnaround Effort Underway

  • Cut cover price –$5.99 to $3.99
  • Improved quality –larger and higher quality paper
  • New editor/team –Editor Kate Lanphearformerly of NYT and Elle
  • Ad pages up 63% on average 2015 YTD vs. 2014
  • 26 vs. 16 per issue on average
  • March 2015 print ad revenue up 200%+ y/y

Value

  • Base Case: $25mm (BH has already received offers for Maxim for more than they paid for it)
  • Downside Case: After tax loss of $10-20mm
  • Upside Case: $100mm+

 

  • Largest general interest men’s magazine
  • Strong brand -$100s of millions have been spent advertising the brand over the years
  • BH bought the brand for $10-15mm after the prior owner had several deals fall apart in the $25-28mm range
  • The business previously traded hands in 2007 for $250mm
  • Still losing money, and outcome is uncertain, but risk-reward is skewed very positive
  • Range of outcomes perhaps loss of $10-20mm to gain of $100mm+

See full PDF below.