I can't fault Danfoss A/S for trying to join in the spirit of the Christmas shopping season and score a sweet bargain, but I have a feeling that this privately-held Danish company is going to have to do better if it wants to make Sauer-Danfoss (NYSE:SHS) all its own.

Guide To Oil And Gas Plays: We've got your comprehensive guide to oil and gas shales in North America.

The Deal That May Be
Sauer-Danfoss shares spiked the afternoon of November 28 after an SEC filing revealed that Danfoss A/S CEO Niels Christiansen sent a letter to Sauer-Danfoss' board offering to buy the shares it does not already own (about 24% of the outstanding total) for $49 a share - a roughly 24% premium to the close on November 27. Not surprisingly, the deal offered is an all-cash deal for Sauer-Danfoss shareholders.

Not the First Time Danfoss Has Tried to go Low
Danfoss A/S, a conglomerate involved in fluid controls and transmission, valves and pumps, has tried before to buy up the remainder of the shares it doesn't own in Sauer-Danfoss (a hydraulics, pumps and motion control company created through the merger of a Danfoss subsidiary and Sauer back in 2000).

Back in 2010, Danfoss A/S offered $14 a share in cash - a deal which may have seemed decent enough to investors who saw the stock slip below $5 in the worst of the 2009 recession. Sauer-Danfoss' board thought the deal was too chintzy, though, and Danfoss A/S walked away - and the stock topped $20 just six months later before hitting in the dollar range of the high 50s in early 2011.

Once again, it looks like Danfoss A/S is trying to wrap this up as Sauer-Danfoss fights through a lull in the market. Admittedly, third quarter results were pretty ugly - revenue was down was down 15% as reported, operating income fell 28% and orders plunged over 30% as the company saw major weakness in demand for off-road vehicles (construction, agriculture, mining, etc.) in Europe and Asia.

SEE: Understanding The Income Statement

But here's the thing - management had already more than prepared investors for that awful performance. And while Sauer-Danfoss' performance has been more dramatic than the likes of Eaton (NYSE:ETN), Parker-Hannifin (NYSE:PH) and Honeywell (NYSE:HON), it has cut both ways (meaning Sauer-Danfoss also did a lot better in the good times). What's more, nothing has really changed regarding the company's leading positions in closed-circuit hydrostatic transmissions, low-speed/high-torque motors and steering units. When the markets recover, it seems quite likely that the company's orders, revenue and profits will follow suit.

How Fair Is This Deal?
As I suggested above, Danfoss A/S seems to have a habit of showing up with an offer that looks good relative to what's happened over the past year or so, but may not be so fair given the long-term prospects of the business.

The offer from Danfoss A/S would value Sauer-Danfoss at about six times trailing EBITDA, well below the going multiples for Eaton or Parker-Hannifin. Even allowing that the company's much smaller scope and scale merits a discount, that doesn't sound like much of a premium for selling out.

The deal likewise doesn't seem to hold up on a free cash flow basis. I had modeled a sizable year-on-year decline in free cash flow this year (down to less than $200 million) and pretty modest mid-single digit growth thereafter, such that the compound annual growth from 2011 to 2022 was in the very low single digits. But even with that bearish growth outlook and an above-market discount rate (11%), fair value still would seem to be in the dollar range of the high 50s or low 60s - well ahead of the $49 offer from Danfoss A/S.

Perhaps not surprisingly, Sauer-Danfoss shares are trading above that $49 offer price as of this writing. It wouldn't surprise me, frankly, if this deal follows the trajectory of the deal between CNH Global (NYSE:CNH) and Fiat Industrial, where Fiat Industrial already owned a majority stake but ultimately had to up its deal by about 20% to get the CNH board to sign off - add 20% to the current Danfoss offer and it starts to look a lot more fair.

SEE: 5 Must-Have Metrics For Value Investors

The Bottom Line
I'm a shareholder of Sauer-Danfoss, so I don't pretend to be neutral or unbiased in this matter. Nevertheless, I think Sauer-Danfoss has made significant strides from its 2009 lows, and I don't think the offer from Danfoss A/S fully acknowledges that progress, nor the fact that Sauer-Danfoss is in strong enough shape that it doesn't need to be "rescued" from the current difficult environment for capital equipment OEMs and component suppliers.

The ongoing malaise in Europe and Asia will pass, and when it does I believe Sauer-Danfoss will re-emerge as a high-quality (albeit ridiculously under-followed) small industrial company. While I never mind seeing a stock in my portfolio garner a fair takeout price, I would much rather see the board hold out for a better offer or have Danfoss A/S go away than take a low-ball bid that leaves substantial value on the table.

At the time of writing, Stephen D. Simpson owned shares of Sauer-Danfoss since 2011.

Related Articles
  1. Options & Futures

    Use Options to Hedge Against Iron Ore Downslide

    Using iron ore options is a way to take advantage of a current downslide in iron ore prices, whether for producers or traders.
  2. Stock Analysis

    Net Neutrality: Pros and Cons

    The fight over net neutrality has become an amazing spectacle. But at its core, it's yet another skirmish in cable television's war to remain relevant.
  3. Markets

    Why Gluten Free Is Now Big Business

    Is it essential to preserving your health, or just another diet fad? Either way, gluten-free foods have become big business.
  4. Professionals

    Chinese Slowdown Affects Iron Ore Market

    The Chinese economy's ongoing slowdown is having a major impact on iron ore demand.
  5. Personal Finance

    A Day in the Life of an Equity Research Analyst

    What does an equity research analyst do on an everyday basis?
  6. Mutual Funds & ETFs

    ETF Analysis: PowerShares S&P 500 Downside Hedged

    Find out about the PowerShares S&P 500 Downside Hedged ETF, and learn detailed information about characteristics, suitability and recommendations of it.
  7. Mutual Funds & ETFs

    ETF Analysis: ProShares Large Cap Core Plus

    Learn information about the ProShares Large Cap Core Plus ETF, and explore detailed analysis of its characteristics, suitability and recommendations.
  8. Mutual Funds & ETFs

    ETF Analysis: iShares Core Growth Allocation

    Find out about the iShares Core Growth Allocation Fund, and learn detailed information about its characteristics, suitability and recommendations.
  9. Mutual Funds & ETFs

    ETF Analysis: iShares MSCI USA Minimum Volatility

    Learn about the iShares MSCI USA Minimum Volatility exchange-traded fund, which invests in low-volatility equities traded on the U.S. stock market.
  10. Stock Analysis

    Should You Follow Millionaires into This Sector?

    Millionaire investors—and those who follow them—should take another look at the current economic situation before making any more investment decisions.
  1. Equity

    The value of an asset less the value of all liabilities on that ...
  2. Hard-To-Sell Asset

    An asset that is extremely difficult to dispose of either due ...
  3. Sucker Yield

    When an investor has essentially risked all of his capital for ...
  4. PT (Perseroan Terbatas)

    An acronym for Perseroan Terbatas, which is Limited Liability ...
  5. Ltd. (Limited)

    An abbreviation of "limited," Ltd. is a suffix that ...
  6. BHD (Berhad)

    The suffix Bhd. is an abbreviation of a Malay word "berhad," ...
  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!