9
Figure
7:
12
When taking into account gross capital invested (both equity
and
debt
financed
) and Dow’s latest guidance, we estimate that the ROA of the Sadara project (the company’s largest investment since Rohm & Haas) will be 5% ‐ 10%. Only in Dow’s bull case would the returns from Sadara exceed Dow’s own 9% cost of capital.
13
Looking
Forward:
Harnessing the full potential of Dow’s petrochemical assets will take time as it could require a combination of closures, modifications, brownfield investments, and divestitures. Our suggestion to management is to recognize that Dow is involved in numerous commoditizing derivative products and to make a more clear‐cut delineation between low‐cost feedstock and downstream value‐add related profitability. We have urged management to embrace the fact that it is running one of the world’s largest commodity petrochemical businesses, which historically has been a challenge.
14
Conducting an operational review (with market price based raw material transfers) will undoubtedly result in increased scrutiny as to the specialty nature of some of Dow’s petchem business units. This acknowledgement and the subsequent review are crucial to becoming a best‐in‐class, low‐cost petrochemical operator. After a decade of underperformance, shareholders deserve greater transparency and a comprehensive reassessment of Dow’s strategy. We appreciate management’s engagement with all of its shareholders, and look forward to furthering discussions regarding strategy and capital allocation in the pursuit of maximizing Dow’s great potential.
12
Company guidance. Source:
Sadara
Spotlight:
Site
and
Enterprise
Readiness
, Slide Presentation, 3/20/14.
Sadara
Spotlight
, Slide Presentation 9/26/13. Tax rate assumed to be Saudi Arabia’s corporate tax rate.
13
Weighted Average Cost of Capital of 9.2%. Source: Bloomberg, 4/29/14.
14
“It is honestly impossible to think of Dow as a petrochemical company anymore.” – CEO Andrew Liveris, Fourth Quarter 2013 earnings call. “Lots of the K‐Dow scope is now sold. We’ve actually done the divestment of what might have been called a petchem business, the traditional commodity business.” – CEO Andrew Liveris, Fourth Quarter 2013 earnings call.
Sadara JV Return on Assets
($ in millions)
Low Mid High
Dow Revenue Guidance$6,000$7,000$8,000Dow EBITDA Margin Guidance
30.0% 35.0% 40.0%
Implied EBITDA$1,800$2,450$3,200Estimated DD&A (30-Year Life)(643)(643)(643)EBIT$1,157$1,807$2,557 Taxes at 20% (231)(361)(511)
Gross NOPAT $925 $1,445 $2,045
Gross Capital Invested$19,300$19,300$19,300
Implied ROA 4.8% 7.5% 10.6%Dow WACC 9.2% 9.2% 9.2%EVA (4.4%) (1.7%) 1.4%
Capex Multiple of EBITDA
10.7x 7.9x 6.0x