Monday, January 21, 2019
Differences in Earnings Releases and 10-Ks

Wednesday, January 16, 2019
The Importance of Textual Analysis

Tuesday, January 8, 2019
A Look at Climate Change Disclosures

Wednesday, January 2, 2019
Quants: Point-in-Time Data for Backtesting

Friday, December 28, 2018
Now Showing: Controls & Procedures

Thursday, December 27, 2018
A Reminder on Non-GAAP Reporting Rules

Monday, December 17, 2018
Researching PG&E’s Wildfire Risk

Wednesday, December 12, 2018
Tracking Brexit Disclosures

Thursday, December 6, 2018
Campbell Soup: Looking Behind the Label

Sunday, December 2, 2018
SEC Comment Letters: The Amazon Example

Wednesday, November 28, 2018
Measuring Big Pharma’s Chemical Dependency

Monday, November 26, 2018
Analysts, Can You Relate? A True Story

Monday, November 19, 2018
Digging Up Historical Trend Data: Quest Example

Sunday, November 11, 2018
Cost of Revenue, SG&A: Q3 Update

Monday, November 5, 2018
Lease Accounting: FedEx vs. UPS

Saturday, November 3, 2018
New Email Alerting Powers

Wednesday, October 31, 2018
PTC and Two Tales of Revenue

Tuesday, October 30, 2018
10-K/Q Section Text Change Detection

Sunday, October 28, 2018
Finding Purchase Price Allocation

Sunday, October 21, 2018
Charting Netflix Growth in Three Ways

Archive  |  Search:

There has been a lot of activist investor activity in the Voltari (ticker : VLTC) corporation of late. Calcbench decided to look under the hood at some things that might pop up in a systematic analysis of the underlying fundamental financials of the firm. 

 We started by noting that the balance sheet shows a heavy cash burn. Given this rate of use of cash, the firm will likely run out in the summer or fall of 2015. 

In fact, the balance sheet only has total assets of $12 Million and negative book value (shareholders equity). It’s really not that interesting, so why would / should anyone care?


What isn’t on the balance sheet?  

Tax assets!   Using Calcbench’s Footnote tools, we were able to isolate the Deferred Tax Assets of $186.9 Million that the company has put into a Valuation Allowance. The language in the tax note goes further and states that the firm took a “full valuation allowance against its gross deferred tax assets because realization of these benefits could not be reasonably assured.”

This (likely) means that the firm does not expect to be profitable in the near future.  Further, given their cash burn, they will likely have to go the financing route and get some cash soon.  

So we thought, that it might make sense to do an analysis of a theoretical case …

** Disclaimer ** CALCBENCH is not a valuation company. You need to do your own homework.

In a scenario where the company “Duke & Duke” is a buyout candidate, a buyer Beeks Industries would likely value the deferred tax assets.  

Beeks Industries was profitable in 2014 .  It profit before tax at 500M USD.  Tax rate is 35%.

So their tax bill is 175 M so  their net income is 325 M (simplified scenario)  

Beeks Industries  buys Duke & Duke.  They get the Tax Loss Carryforward.   Assume tax loss carry is 100 M and Beeks is able to capture all of it (HOWEVER, IRS Rule 382 may prevent 100% capture).

Beeks Industries  makes 500M profit (again) in 2015.  This time, they apply the Tax loss carry forward of 100M to their profit and now have a profit of 400 M.  Their tax rate of 35% means that they now owe 140M in taxes instead of 175M.  So the carry forward only saved them 35M USD.   

Therefore, it only makes sense to buy Duke&Duke if the price is less than 35M USD (assuming that there are no other assets in the equation).


So what does this mean for a firm like Voltari?  If you look at their shares outstanding in Calcbench, you find that there are 4.668 Million shares outstanding. Assuming that you value the firm at ZERO given it’s negative book value, you should only pay 35% of the valuation allowance of $186,967,000, or about $65 M USD.

So that means that the firm might be worth about $14 under a perfect scenario. OR maybe it is worth ZERO as the likelihood of running out of cash is VERY high. In any case, this is likely not a suitable investment for most people.  

 Now using Calcbench, can you identify firms that have similar characteristics?? 

Hint: You can… just sign up.

FREE Calcbench Premium
Two Week Trial

Research Financial & Accounting Data Like Never Before. More features and try our Excel add-in. Sign up now to try the Premium Suite.