At first glance, Time Warner (NYSE:TWX) shares seem to offer little for investors. Trading on a forward price-to-earnings multiple of 18, the media conglomerate is priced roughly in line with its closest peers, The Walt Disney Co. (NYSE:DIS) and News Corp. (NYSE:NWS). What's more, with share price catalysts hard to make out, shareholders are unloading stock. Its value has sunk 25% in the past year.

All the same, investors who trouble themselves to take a closer look will find hidden value locked-away inside the folds of Time Warner's vast corporate empire.

Sum Of The Parts
In a step toward releasing some of its hidden value, Time Warner announced the spinoff of Time Warner Cable (NYSE:TWC) last week. I would wager that cable is just the first of Time Warner's businesses to be set free. If I am right that's good news, because, doing the math with a sum-of-parts valuation, Time Warner's parts are worth much more on their own than if they are lumped together. (To learn more, check out Use Breakup Value to Find Undervalued Companies.)

The Parts

Let's start with cable. Time Warner owns 84% of roughly 977 million Time Warner Cable shares. Based on a cable share price of $30, its parent's current stake in the cable spinoff is worth about $25 billion. But I'd say that number undersells the cable company - its solid Q1 results say as much. Putting the cable company on 2008 EBITDA multiple of 5, still a hefty 30% discount from where Comcast (Nasdaq:CMCSA) trades, values Time Warner's stake at about $31.5 billion.

Filmed Entertainment
Then there is Film Entertainment, home of Time Warner's movie studios and its cinema and DVD distribution businesses. Assuming flat growth this year, the group will produce about $12 billion in revenue with EBITDA margin of 10%. Based on a forward EBITDA multiple of 10-times, a point less than Lions Gate Entertainment (NYSE:LGF), the film group is worth about $12 billion.

Internet subsidiary AOL continues to perform abysmally, with revenues possibly falling by a percentage or two this year. Even so, it still should generate more than $4.5 billion in revenue. Naturally, it doesn't deserve Google's (Nasdaq:GOOG) 10-times sales multiple, or even Yahoo's (Nasdaq:YHOO) multiple of 7. But valued at just 3-times sales, the online business is worth at least $12.5 billion. Of note, Goldman Sachs analyst Ingrid Chung reckons AOL would fetch $13 billion if it were put up for sale.

Publishing and Networks
Growth at Time Warner Publishing, the group behind People magazine and CNNMoney, will probably end the year essentially flat, with revenue of about $5 billion and EBITDA of about $600 million. On a multiple of 5 times EBITDA, the publisher is worth about $3 billion. Finally, Time Warner Networks including Turner and HBO, which is set to deliver 5% revenue growth and EBITDA margin of 33%, is worth about $36 billion based on Viacom's (NYSE:VIA) multiple of 8-times EBITDA. (For related reading, check out A Clear Look At EBITDA and EBITDA Challenging The Calculation.)

The Sum
Throw in $4 billion of free cash flow projected for this year, then subtract the media giant's $22 billion of net debt, and voilà, Time Warner is worth about $77 billion or $21.50 - some 30% higher than what the market currently gives it credit for. Sum-of-parts analysis and the prospect of further spinoffs give investors a good reason to give the media conglomerate a second look.

Related Articles
  1. Stock Analysis

    8 Solid Utility Stocks for a Bear Market

    If you're seeking modest appreciation, generous dividend payments and resiliency, consider these eight utility stocks.
  2. Stock Analysis

    Why Phillips 66 (PSX) is a Solid Long-Term Bet

    Here's why Phillips 66 will likely remain one of the world’s largest and most profitable companies for a long time to come.
  3. Stock Analysis

    3 Resilient Oil Stocks for a Down Market

    Stuck on oil? Take a look at these six stocks—three that present risk vs. three that offer some resiliency.
  4. Economics

    Keep an Eye on These Emerging Economies

    Emerging markets have been hammered lately, but these three countries (and their large and young populations) are worth monitoring.
  5. Stock Analysis

    Is Pepsi (PEP) Still a Safe Bet?

    PepsiCo has long been known as one of the most resilient stocks throughout the broader market. Is this still the case today?
  6. Investing

    The ABCs of Bond ETF Distributions

    How do bond exchange traded fund (ETF) distributions work? It’s a question I get a lot. First, let’s explain what we mean by distributions.
  7. Stock Analysis

    3 Stocks that Are Top Bets for Retirement

    These three stocks are resilient, fundamentally sound and also pay generous dividends.
  8. Investing News

    Are Stocks Cheap Now? Nope. And Here's Why

    Are stocks cheap right now? Be wary of those who are telling you what you want to hear. Here's why.
  9. Investing News

    4 Value Stocks Worth Your Immediate Attention

    Here are four stocks that offer good value and will likely outperform the majority of stocks throughout the broader market over the next several years.
  10. Investing News

    These 3 High-Quality Stocks Are Dividend Royalty

    Here are three resilient, dividend-paying companies that may mitigate some worry in an uncertain investing environment.
  1. How do dividends affect retained earnings?

    When a company issues a cash dividend to its shareholders, the retained earnings listed on the balance sheet are reduced ... Read Full Answer >>
  2. What is the difference between called-up share capital and paid-up share capital?

    The difference between called-up share capital and paid-up share capital is investors have already paid in full for paid-up ... Read Full Answer >>
  3. Why would a corporation issue convertible bonds?

    A convertible bond represents a hybrid security that has bond and equity features; this type of bond allows the conversion ... Read Full Answer >>
  4. How does additional paid in capital affect retained earnings?

    Both additional paid-in capital and retained earnings are entries under the shareholders' equity section of a company's balance ... Read Full Answer >>
  5. What types of capital are not considered share capital?

    The money a business uses to fund operations or growth is called capital, and there are a number of capital sources available. ... Read Full Answer >>
  6. What is the difference between issued share capital and subscribed share capital?

    The difference between subscribed share capital and issued share capital is the former relates to the amount of stock for ... Read Full Answer >>

You May Also Like

Trading Center
You are using adblocking software

Want access to all of Investopedia? Add us to your “whitelist”
so you'll never miss a feature!