Revlon: The Company Needs Even More Debt Financing (NYSE:REV)

Business growth concept in 2023. Business goals and achievement. Sustainable development. Wooden cubes inscripted 2023 and growth icon on smart background. Positive indicators banner.

Parradee Kietsirikul/iStock via Getty Images

Revlon, Inc. (NYSE:REV) surprised the market with several deals with debt holders, which made the stock price spike up from $2 to around $8 per share. I understand the optimism about the stock, but I invite investors to be cautious about the stock. Without sufficient innovative beauty products in the new collections and no agreements with debt holders, REV could be overvalued. Under my DCF model, the sum of future free cash flow projections until 2030 is lower than the total debt obligations due from 2023 to 2025.

Business Model

Founded in 1932, Revlon, Inc. is the owner of several brands and seller of cosmetics, skin care, fragrance, and personal care products. Revlon’s brands include American Crew, Elizabeth Arden, CND, or Almay, which could be valued at millions of dollars because of the money invested in marketing throughout the years.

Revlon Company's Website

Company’s Website

Company's Website

Company’s Website

With the presentations being done, let’s note that Revlon became quite an interesting stock after jumping from close to $2 in June 2022 to around $8. Before I deliver the information that made the stock jump, have a look at the company’s stock charts.

REV stock chart

SA

In June, Revlon delivered information about new borrowing facilities worth $375 million, which in my view, may explain the recent price dynamics:

SA

SA

The story does not end here. In another press release, Revlon noted a new $575 million in debtor-in-possession financing. I do appreciate the optimism exhibited by market participants. However, I believe that investment research appears necessary to explain the current financial situation. Considering the total amount of debt, in my view, the current valuation is difficult to justify.

Upon receipt of court approval, the Company expects to receive $575 million in debtor-in-possession financing from its existing lender base, which in addition to its existing working capital facility, will provide liquidity to support day-to-day operations.1 The strong support by the Company’s lenders will help the business manage through current macro-economic challenges and in turn enable it to better serve customers. Source: Revlon Takes Step Towards Reorganizing Capital Structure as the Company Continues to Execute Against its Strategic Plan

Even considering recent words of management about the strong consumer demand reported in June 2022, investors have to carefully understand the current capital structure:

Today’s filing will allow Revlon to offer our consumers the iconic products we have delivered for decades, while providing a clearer path for our future growth. Consumer demand for our products remains strong – people love our brands, and we continue to have a healthy market position. But our challenging capital structure has limited our ability to navigate macro-economic issues in order to meet this demand. Source: Revlon Takes Step Towards Reorganizing Capital Structure as the Company Continues to Execute Against its Strategic Plan

Balance Sheet: The Total Amount Of Debt Includes $3.3 Million In Long-term Debt

As of March 31, 2022, the company reports $2.3 billion in total assets and $3.3 million in long-term debt. The company’s balance sheet does not look good at all. We are talking about a company that is going through a reorganization process because of its level of debt. The reorganization received so much attention by the market that I decided to conduct research on the company.

10-Q

10-Q

Optimistic investors may say that the company may be preparing to reduce its long-term obligations as it happened in 2005. With that, in my view, it appears relevant noting that Revlon didn’t decrease its long-term debt in 2022.

10-Q

10-Q

Revlon total long term debt

YCharts

Assessment Of Net Revenue, EBITDA Margin, And Operating Margin

From 2018, Revlon’s net sales, EBITDA margin, and operating margin seem impressive. The median net sales growth stands at 4%-5%, the median EBITDA margin is close to 13%, and the operating margin is close to 3%-4%. Have a look at the figures reported by Revlon because I will use these figures in my financial models.

Ycharts And Arie

YCharts And Arie

With sales growth close to 4.9%, an EBITDA margin of 13%-14.7%, and operating margin around 4%-5%, 2030 EBIT would stand at $167 million.

Ycharts And Arie

YCharts And Arie

From the year 2000, changes in working capital/sales ranged from -16% to close to 8%. With this in mind, I believe that changes in working capital/sales around 2% appear reasonable.

Rev changes in working capital

YCharts

From 2022 to 2030, I assumed growing depreciation and amortization along with declining capital expenditure. My figures included 2030 D&A of $305 million, 2030 changes in working capital of $64 million, and 2030 capex of $19 million.

Arie Investment Management

Arie Investment Management

Let’s note that my free cash flow expectations seem overall very optimistic. However, the sum of free cash flow does not seem sufficient to pay the total amount of debt. The free cash flow that resulted from my assumptions included free cash flow close to $184-$353 million. Using a discount of 10.5%, the net present value of future free cash flow stands at $1.3 billion. If we become even more optimistic, with a discount of 4.5%, the implied sum of FCF stands at $1.7 billion.

Arie Investment Management

Arie Investment Management

Revlon may have to pay close to $3.4 billion in 2023, 2024, and 2025, which is above the potential FCF that may be generated from 2023 to 2030. I really don’t see Revlon paying all its debts.

10-k

10-K

Valuation If Revlon Receives Additional Financing Or Debt Holders Offered A Deal

Under very optimistic conditions, Revlon will likely offer further innovation and more communication, which could lead to revenue growth. Let’s note that I am assuming that management will find new debt financing to run these activities. With the current amount of cash, I don’t believe that management is well-prepared to run operations like in the past:

Strengthening its iconic brands through innovation and relevant product portfolios; second, building its capabilities to better communicate and connect with its consumers through media channels where they spend the most time; and third, ensuring availability of its products where consumers shop, both in-store and increasingly online. Source: 10-Q

Besides, I assume that the company’s Global Growth Accelerator program will help the company improve its free cash flow m
argins. The result would be that more and more investors will have a look at the company’s financing performance:

The Company has continued to deliver against the objectives of the Revlon Global Growth Accelerator program, which includes rightsizing our organization with the objectives of driving improved profitability, cash flow and liquidity. The Company is also managing the business to conserve cash and liquidity, as well as focusing on stabilizing the business, growing e-commerce and preparing the foundation for achieving future growth. Source: 10-Q

Finally, I believe that Revlon could soon reach an agreement to sell some assets, which would bring a significant amount of cash. Let’s note that management is already exploring transactions:

MacAndrews & Forbes and the Company continue to explore strategic transactions involving the Company and third parties. Source: 10-Q

With a discount of 7.5%, which is more optimistic than that of other investment advisors, I obtained an implied enterprise value of $3.59 billion. Note that I am using an exit valuation of 11x, which is extremely optimistic for a company like Revlon. It has a lot of debt, so I wouldn’t be surprised if Revlon trades at 2x or even 4x EBITDA. Finally, the equity valuation would be close to $220 million. The implied share price would stay at around $4 per share.

Arie Investment Management

Arie Investment Management

Inflation Risks And Lack Of New Products Could Also Destroy The EBITDA Margins, And Push The Stock Price Below $4

With inflation, Revlon’s EBITDA margin and free cash flow figures could decline significantly. If management cannot increase its prices without affecting the demand for its products, the EBITDA will likely decline. Supply chain issues or delays from raw materials suppliers would also affect the company’s operations. Revlon disclosed these risks in its last annual report.

The Company purchases raw materials, including essential oils, alcohols, chemicals, containers and packaging components, from various third-party suppliers. Substantial cost increases. Delays and the unavailability of raw materials or other commodities, as well as higher costs for energy, transportation and other necessary services have adversely affected and may continue to adversely affect the Company’s profit margins if it is unable to wholly or partially offset them, such as by achieving cost efficiencies in its supply chain, manufacturing and/or distribution activities. Source: 10-K

If Revlon does not design innovative beauty products, or clients don’t appreciate the new collection, revenue growth may decline. In the worst-case scenario, the company’s EBITDA margin would decline substantially, which could push the company’s fair price below $4.

The company has a rigorous process for the continuous development and evaluation of new product concepts, led by executives in marketing, sales, research and development, product development, operations, law and finance. However, consumer preference and spending patterns change rapidly and cannot be predicted with certainty. There can be no assurance that the company will anticipate and respond to trends for beauty products effectively. Source: 10-K

Takeaway

I understand the recent optimism about Revlon considering the new loans reported and negotiations with debt holders. If management reaches a deal and obtains more debt financing, the stock price may trend even higher. With that, without sufficient innovative products and no transactions with third parties, future free cash flow will likely not be sufficient to pay the total debt outstanding. Considering the results of my DCF model, I believe that the company is quite overvalued, and may trend lower in the near term.

pga77 pga77 slot suster123 kijangwin ladangtoto rajatogel slot-gopay kakek zeus scatter-hitam scatter-hitam kijangwin suster123 scatter-hitam slot taiwan slot-gopay hoki99 slot linkaja slot ovo nenektogel gasing777 tumi123 bento123 fendi188 gasing777 66kbet scatter-pink scatter-hijau ladangtoto ladangtoto gudangtoto rajatogel nusantara4d ladangtoto scatter-hitam slot-bsi scatter-hitam ladangtoto slot-bri pga77 slot-goceng slot-10k opaltogel scatter-hitam jp188 ladangtoto slot-linkaja slot-cimb slot-gopay slot77 sbankjago sbca slot-qris ladangtoto slot-dana idnslot slot-mandiri slot-maybank ladangtoto scatter-hitam ultra889 sumseltoto medantoto rajampo raja88jp indoslot88 asiatoto88 mpltoto wajik777 tumi123 kembangtoto alexistogel mawartoto rajatogel wajik777 madu303 mpo888 sikat88 gucitoto pga77 pga77 ladangtoto olx188 gacor88 ayah4d pga77 pga77 gemilang4d ladangtoto petir388 kembangtoto sikat88 ying77 slot212 texas88 slot138 rp888 rumah258 cuan88 slot-bonanza scatter-hitam slot-dana kakek-merah rajampo lampung4d alay4d jambitoto manadototo binjaitoto pajaktoto popotogel 888slot jacktoto kaskustoto keitogel laku77 wing4d bostoto laetoto afktoto rudaltoto ojktoto pga77 rajagacor olxslot rajatogel jacktoto bento4d kaskustoto pga77 preman69 mpo808 mpoxtra838 rajatogel rajagacor ladangtoto asiatoto tumi123 olx188 bro138 galaxy77 asiatogel88 gacor88 rajatogel slot77 padangtoto rasa4d sdtoto omtogel ltdtoto dentoto rupiahtoto gacor88 pgbet slot-thailand mawartoto rajatogel rajatogel rudaltoto mawartoto topjitu toto188 mom4d 888slot sdtoto angkasa168 hondatoto 888slot bro138 scatter-hitam slot-zeus kaskustoto rajatogel tumi123 mustang303 api5000 senja777 super33 dewanaga89 hokibet dewa234 sizi99 cuanwin77 liga2000 88mega popi99 bento123 macauslot 888slot hoki178 jackpot108 gadunslot gacor88 king999 rajampo big777 kedai69 rp888 rajapaito ladangtoto rajatogel gtr11 slot99bet alba88 stars77 mangga2bet klik88 rans288 fin4d ceriabet leoslot88 agen108 dewasurga88 dragon222 gacorbos88 medusa88 pga77 pga77 pga77 surgawin homebet88 bento4d pga77 pga77 jago777 sgpslot api88 m77casino m77slot rajatogel bento4d m77casino m77slot hoki178 rudaltoto wajik777 gacor88 rajampo ladangtoto pga77 juragan69 texas88 mahjong69 galaxy77 pga77 hebat303 pga77 pga77 ladangtoto asiatoto inatogel toto88 jacktoto robintogel ladangtoto pga77 888slot wajikslot olx188 olxslot inatogel pga77 gacor88 pga77 bento4d robintogel asiatoto dewatoto gacor88 888slot slot-zeus slot-dana pga77 pga77 zodiak69 licin4d pga77 888dewa asian303 888slot indosultan88 slot-zeus Slot-Mahjong 66kbet rumah258 ying77 betseru pga77 scatter-hitam jayagaming lido88 hoki178 batik77 medusa88 duniabet303 royaltoto indosultan88 wdbos 888slot 888dewa wajik777 royaltoto wdbos gacor88 raja328 planet77 dewi188 slot-zeus slot-dana dewihoki fendi188 hoki178 batik77 pga77 naga138 robintogel surga55 pga77 slot-maxwin rajampo pga77 lotte4d 888slot pga77 angkasa168 pga77 cermin4d bento4d pga77 toto88 operatoto gacor88 olx188 m77casino m77casino pga77 pga77 888slot api5000 pga77 pga77 m77casino pga77 juragan69 pga77 presidenslot bighoki alexabet88 g200m m77casino mentari138 hoki178 olympus88 mega55 pga77 pga77 royaltoto panen77 pga77 garuda4d pga77 royaltoto sultantoto pga77 aksara4d arwanatoto bobatoto pga77 gacor88 m77casino 888slot 66kbet sritoto m77casino iramatogel mantra88 ajaib88 pga77 dewaslot88 pisang123 pga77 pga77 gas138 olx188 muara777 gacor88 dewaslot99 royaltoto pusat4d bos5000 pga77 888slot scatter-hitam pga77 sdtoto wis77 pamanslot meme4d diana4d prada4d neko4d angsa4d sinar777 brio4d pga77 okgas21 scatter-hitam slot-bonanza 98toto kingdomtoto direkturtoto rupiahtoto pga77 pga77 wongtoto akartoto kompastoto sultantoto gacor88 sumbartoto planet4d ngamenjitu 888slot royaltoto pga77 dorahoki pga77 pga77 pos4d djarumtoto kenzototo jejuslot mega777 royaltoto nirwana88 pga77 888slot pga77 pga77 palu4d royaltoto rogtoto omtogel Slot-Mahjong pga77 slot-demo pga77 slot-maxwin slot-zeus shitam sthailand pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 888slot pos4d pga77 m77casino pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 royaltoto sultantoto pos4d api5000 888slot pga77 pga77 m77casino pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 pga77 888slot gacor88 royaltoto pos4d 66kbet ying77 rajapaito pga77 pga77 gacor88 scatter-hitam pga77