
FRAGMENTS finds the pieces the market leaves behind — hidden assets, neglected balance sheets, broken stories — and puts them together before the cro #Fragments
Joined June 2017
- Tweets3.1K
- Following281
- Followers277
- Likes1.4K
FRAGMENTS Value retweeted
𝗫𝗲𝗿𝗼𝘅 $XRX — $𝟮𝟱𝟬 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗯𝗲𝗰𝗮𝗺𝗲 $𝟱𝟬–𝟭𝟬𝟬 𝗺𝗶𝗹𝗹𝗶𝗼𝗻
Xerox cut its annual cash forecast, suspended its dividends and announced a debt exchange that would give participating lenders secured borrowing and shares. Anyone looking at the lower stock price now has to reconsider how much money the business can generate and how much will reach shareholders.
𝗢𝘂𝗿 𝘂𝗽𝗱𝗮𝘁𝗲𝗱 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝗿𝗲𝗽𝗼𝗿𝘁 examines the assets, warrants and creditor negotiations, then returns to the assumptions behind our earlier valuation. How much cheaper does the stock need to be when the company expects this much less cash?
Here:cundilldeepvalue.substack.co…
𝗦𝗽𝗲𝗰𝗶𝗮𝗹 𝗦𝗶𝘁𝘂𝗮𝘁𝗶𝗼𝗻 — 𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗠𝗮𝗿𝗶𝗻𝗲 $ONEW
𝗧𝗵𝗲 𝗕𝘂𝘆𝗲𝗿 𝗧𝗵𝗮𝘁 𝗖𝗼𝘂𝗹𝗱 𝗕𝗲 𝗕𝗼𝘂𝗴𝗵𝘁
𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗠𝗮𝗿𝗶𝗻𝗲 𝗿𝗲𝗽𝗼𝗿𝘁𝗲𝗱 $𝟱𝟲.𝟱 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗶𝗻 𝗼𝗽𝗲𝗿𝗮𝘁𝗶𝗻𝗴 𝗰𝗮𝘀𝗵 𝗳𝗹𝗼𝘄 𝗼𝘃𝗲𝗿 𝘁𝗵𝗲 𝗳𝗶𝗿𝘀𝘁 𝗻𝗶𝗻𝗲 𝗺𝗼𝗻𝘁𝗵𝘀 𝗼𝗳 𝗳𝗶𝘀𝗰𝗮𝗹 𝟮𝟬𝟮𝟲. 𝗢𝘂𝗿 𝗲𝗰𝗼𝗻𝗼𝗺𝗶𝗰 𝗰𝗮𝘀𝗵 𝗿𝗲𝗰𝗼𝗻𝗰𝗶𝗹𝗶𝗮𝘁𝗶𝗼𝗻 𝗴𝗲𝘁𝘀 𝗰𝗹𝗼𝘀𝗲𝗿 𝘁𝗼 $𝟭𝟳 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 after adjusting for working-capital releases, investment spending and stock compensation.
That's quite a difference when you're trying to value a company trading around $9.38 a share at our reference date.
And there's another problem. OneWater has approximately $352 million in corporate borrowing and another $405 million in inventory financing. Both major credit facilities mature in 2027 under the reported agreements.
I spent a lot of time on this part of the investigation because the dealerships could be worth considerably more to another operator, but the amount available to shareholders depends heavily on the financing.
We examined the cash generation, individual businesses, Global Marine Finance arrangement, bank agreements and possible acquisition economics.
𝗧𝗵𝗲 𝗿𝗲𝗽𝗼𝗿𝘁 𝗶𝗻𝗰𝗹𝘂𝗱𝗲𝘀 𝗼𝘂𝗿 𝗼𝘄𝗻 𝗼𝗽𝗲𝗿𝗮𝘁𝗶𝗻𝗴 𝘀𝗰𝗲𝗻𝗮𝗿𝗶𝗼𝘀, 𝘃𝗮𝗹𝘂𝗮𝘁𝗶𝗼𝗻𝘀 𝗼𝗳 𝘁𝗵𝗲 𝗿𝗲𝗺𝗮𝗶𝗻𝗶𝗻𝗴 𝗯𝘂𝘀𝗶𝗻𝗲𝘀𝘀𝗲𝘀 𝗮𝗻𝗱 𝗰𝗮𝗹𝗰𝘂𝗹𝗮𝘁𝗶𝗼𝗻𝘀 𝗼𝗳 𝘄𝗵𝗮𝘁 𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗰𝗼𝘂𝗹𝗱 𝗯𝗲 𝘄𝗼𝗿𝘁𝗵 𝗽𝗲𝗿 𝘀𝗵𝗮𝗿𝗲.
𝗧𝗵𝗲 𝗰𝗼𝗺𝗽𝗹𝗲𝘁𝗲 𝗶𝗻𝘃𝗲𝘀𝘁𝗶𝗴𝗮𝘁𝗶𝗼𝗻 𝗶𝘀 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝗼𝗻 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦.
Here:cundilldeepvalue.substack.co…
𝗫𝗲𝗿𝗼𝘅 $XRX— 𝗪𝗵𝗮𝘁 𝗹𝗲𝗻𝗱𝗲𝗿𝘀 𝗴𝗲𝘁 𝗳𝗼𝗿 𝗺𝗼𝗿𝗲 𝘁𝗶𝗺𝗲
Xerox proposes exchanging approximately $174 million of debt due in 2028 for roughly $121 million of secured debt due in 2030, plus shares. The reduction helps Xerox preserve cash. Participating lenders receive stronger protection and an ownership interest in return.
𝗪𝗵𝗮𝘁 𝗮𝗿𝗲 𝘀𝗵𝗮𝗿𝗲𝗵𝗼𝗹𝗱𝗲𝗿𝘀 𝗴𝗶𝘃𝗶𝗻𝗴 𝘂𝗽? The updated FRAGMENTS report examines the agreement alongside the warrants and lower cash forecast. We look at who gets paid first, how new shares affect existing holders and how much of the approaching debt repayment this agreement would actually resolve.
Here:cundilldeepvalue.substack.co…
𝗫𝗲𝗿𝗼𝘅 $XRX — 𝗦𝗧𝗔𝗥𝗧𝗘𝗘𝗣𝗢’𝘀 $𝟳.𝟲𝟵 𝗽𝗲𝗿 𝘀𝗵𝗮𝗿𝗲
STARTEEPO values Xerox’s customer-financing business at $7.69 per Xerox share and wants the board to examine its options. A sale could raise money. A partner could reduce funding costs. Both would require deciding how much borrowing gets repaid and who keeps the future earnings.
𝗛𝗼𝘄 𝗺𝘂𝗰𝗵 𝘄𝗼𝘂𝗹𝗱 𝗫𝗲𝗿𝗼𝘅 𝗮𝗰𝘁𝘂𝗮𝗹𝗹𝘆 𝗸𝗲𝗲𝗽? Our updated report works through the financing assets, the debt behind them and what the activist wants. It also examines the strategic review the board was already required to undertake—and what shareholders still need to hear about its conclusions.
Here:cundilldeepvalue.substack.co…
𝗦𝗽𝗲𝗰𝗶𝗮𝗹 𝗦𝗶𝘁𝘂𝗮𝘁𝗶𝗼𝗻 — 𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗠𝗮𝗿𝗶𝗻𝗲 $ONEW
𝗧𝗵𝗲 𝗕𝘂𝘆𝗲𝗿 𝗧𝗵𝗮𝘁 𝗖𝗼𝘂𝗹𝗱 𝗕𝗲 𝗕𝗼𝘂𝗴𝗵𝘁
𝗜𝗻 𝟮𝟬𝟮𝟰, 𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗠𝗮𝗿𝗶𝗻𝗲 𝗿𝗲𝗽𝗼𝗿𝘁𝗲𝗱𝗹𝘆 𝗼𝗳𝗳𝗲𝗿𝗲𝗱 $𝟰𝟬 𝗮 𝘀𝗵𝗮𝗿𝗲 𝘁𝗼 𝗮𝗰𝗾𝘂𝗶𝗿𝗲 𝗠𝗮𝗿𝗶𝗻𝗲𝗠𝗮𝘅. 𝗠𝗮𝗿𝗶𝗻𝗲𝗠𝗮𝘅 𝗵𝗮𝘀 𝗻𝗼𝘄 𝗮𝗴𝗿𝗲𝗲𝗱 𝘁𝗼 𝗯𝗲 𝗮𝗰𝗾𝘂𝗶𝗿𝗲𝗱 𝗳𝗼𝗿 $𝟱𝟯 𝗮 𝘀𝗵𝗮𝗿𝗲. Meanwhile, OneWater has been selling businesses of its own.
I find that an interesting reversal for a company that spent years buying dealerships across the United States.
At our October 20 reference price of $9.38, OneWater's equity was worth approximately $156 million. It still owns a substantial dealership network and marine-parts operations. But anyone interested in buying the company would have to deal with its lenders, inventory financing, related-party arrangements and approaching debt maturities.
So we looked at the question from the other side. 𝗪𝗵𝗮𝘁 𝘄𝗼𝘂𝗹𝗱 𝗮𝗻𝗼𝘁𝗵𝗲𝗿 𝗼𝘄𝗻𝗲𝗿 𝗮𝗰𝘁𝘂𝗮𝗹𝗹𝘆 𝗯𝗲 𝗯𝘂𝘆𝗶𝗻𝗴, 𝘄𝗵𝗮𝘁 𝘄𝗼𝘂𝗹𝗱 𝗶𝘁 𝗵𝗮𝘃𝗲 𝘁𝗼 𝗽𝗮𝘆 𝗳𝗼𝗿, 𝗮𝗻𝗱 𝘄𝗵𝗮𝘁 𝗰𝗼𝘂𝗹𝗱 𝗶𝘁 𝗮𝗳𝗳𝗼𝗿𝗱 𝘁𝗼 𝗼𝗳𝗳𝗲𝗿 𝘀𝗵𝗮𝗿𝗲𝗵𝗼𝗹𝗱𝗲𝗿𝘀?
We've put numbers on those questions in our new FRAGMENTS investigation.
𝗧𝗵𝗲 𝗳𝘂𝗹𝗹 𝗿𝗲𝗽𝗼𝗿𝘁 𝗶𝘀 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝗻𝗼𝘄.
Here:cundilldeepvalue.substack.co…
𝗫𝗲𝗿𝗼𝘅 $XRX — $𝟮𝟱𝟬 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗯𝗲𝗰𝗮𝗺𝗲 $𝟱𝟬–𝟭𝟬𝟬 𝗺𝗶𝗹𝗹𝗶𝗼𝗻
Xerox cut its annual cash forecast, suspended its dividends and announced a debt exchange that would give participating lenders secured borrowing and shares. Anyone looking at the lower stock price now has to reconsider how much money the business can generate and how much will reach shareholders.
𝗢𝘂𝗿 𝘂𝗽𝗱𝗮𝘁𝗲𝗱 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝗿𝗲𝗽𝗼𝗿𝘁 examines the assets, warrants and creditor negotiations, then returns to the assumptions behind our earlier valuation. How much cheaper does the stock need to be when the company expects this much less cash?
Here:cundilldeepvalue.substack.co…
𝗦𝗽𝗲𝗰𝗶𝗮𝗹 𝗦𝗶𝘁𝘂𝗮𝘁𝗶𝗼𝗻 — 𝗢𝗻𝗲𝗪𝗮𝘁𝗲𝗿 𝗠𝗮𝗿𝗶𝗻𝗲 $ONEW
𝗧𝗵𝗲 𝗕𝘂𝘆𝗲𝗿 𝗧𝗵𝗮𝘁 𝗖𝗼𝘂𝗹𝗱 𝗕𝗲 𝗕𝗼𝘂𝗴𝗵𝘁
𝗦𝗽𝗲𝗻𝘁 $𝟰𝟵𝟮 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗼𝗻 𝗮𝗰𝗾𝘂𝗶𝘀𝗶𝘁𝗶𝗼𝗻𝘀 𝗶𝗻 𝗳𝗶𝘀𝗰𝗮𝗹 𝟮𝟬𝟮𝟮. 𝗘𝗻𝘁𝗶𝗿𝗲 𝗲𝗾𝘂𝗶𝘁𝘆 𝘃𝗮𝗹𝘂𝗲𝗱 𝗮𝘁 𝗮𝗽𝗽𝗿𝗼𝘅𝗶𝗺𝗮𝘁𝗲𝗹𝘆 $𝟭𝟱𝟲 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗮𝘁 𝗼𝘂𝗿 $𝟵.𝟯𝟴 𝗿𝗲𝗳𝗲𝗿𝗲𝗻𝗰𝗲 𝗽𝗿𝗶𝗰𝗲.
Those two numbers caught my attention. I wanted to know what happened to all those businesses, what OneWater still owns, and what somebody would actually pay for them today.
Some have been sold. Others have been written down substantially. The company still operates dealerships, service departments and marine-parts businesses, but it also carries hundreds of millions in corporate debt and inventory financing.
We've gone through the acquisitions one by one, examined the assets still operating, and calculated what they could be worth under different conditions. More importantly, we've worked out how much of that value could actually reach shareholders.
𝗢𝘂𝗿 𝗳𝘂𝗹𝗹 𝗶𝗻𝘃𝗲𝘀𝘁𝗶𝗴𝗮𝘁𝗶𝗼𝗻 𝗶𝘀 𝗻𝗼𝘄 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝗼𝗻 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦.
Here:cundilldeepvalue.substack.co…
FRAGMENTS Value retweeted
𝗔𝗱𝘃𝗮𝗻𝗦𝗶𝘅 ($ASIX) 𝗴𝗲𝗻𝗲𝗿𝗮𝘁𝗲𝗱 $𝟯𝟰𝟲 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗼𝗳 𝗳𝗿𝗲𝗲 𝗰𝗮𝘀𝗵 𝗳𝗹𝗼𝘄 𝗶𝗻 𝟮𝟬𝟮𝟭–𝟮𝟬𝟮𝟮. 𝗢𝘃𝗲𝗿 𝘁𝗵𝗲 𝗻𝗲𝘅𝘁 𝘁𝗵𝗿𝗲𝗲 𝘆𝗲𝗮𝗿𝘀, 𝗶𝘁 𝗴𝗲𝗻𝗲𝗿𝗮𝘁𝗲𝗱 𝗷𝘂𝘀𝘁 $𝟭𝟴 𝗺𝗶𝗹𝗹𝗶𝗼𝗻.
Its June balance sheet showed $26 a share of tangible book value. Much of that sits in chemical equipment whose value depends on what the plants can earn after paying to maintain themselves.
Lower capital spending, cost savings and tax credits could change the cash picture. The investment case rests on how much of that improvement lasts.
Our Deep Value Report values the plants against transactions and project costs, rebuilds nine years of cash generation, and examines the debt covenants alongside the Hopewell wastewater lawsuit. We also calculate the additional savings an acquirer would need to justify a takeover premium.
The Bear, Base and Bull ranges show what shareholders could receive under different earnings and investment assumptions.
𝗧𝗵𝗲 𝗳𝘂𝗹𝗹 𝗔𝗱𝘃𝗮𝗻𝗦𝗶𝘅 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁 𝗶𝘀 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝘁𝗼 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝗽𝗮𝗶𝗱 𝘀𝘂𝗯𝘀𝗰𝗿𝗶𝗯𝗲𝗿𝘀.
Here:cundilldeepvalue.substack.co…
𝗔𝗱𝘃𝗮𝗻𝗦𝗶𝘅 ($ASIX) 𝗴𝗲𝗻𝗲𝗿𝗮𝘁𝗲𝗱 $𝟯𝟰𝟲 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗼𝗳 𝗳𝗿𝗲𝗲 𝗰𝗮𝘀𝗵 𝗳𝗹𝗼𝘄 𝗶𝗻 𝟮𝟬𝟮𝟭–𝟮𝟬𝟮𝟮. 𝗢𝘃𝗲𝗿 𝘁𝗵𝗲 𝗻𝗲𝘅𝘁 𝘁𝗵𝗿𝗲𝗲 𝘆𝗲𝗮𝗿𝘀, 𝗶𝘁 𝗴𝗲𝗻𝗲𝗿𝗮𝘁𝗲𝗱 𝗷𝘂𝘀𝘁 $𝟭𝟴 𝗺𝗶𝗹𝗹𝗶𝗼𝗻.
Its June balance sheet showed $26 a share of tangible book value. Much of that sits in chemical equipment whose value depends on what the plants can earn after paying to maintain themselves.
Lower capital spending, cost savings and tax credits could change the cash picture. The investment case rests on how much of that improvement lasts.
Our Deep Value Report values the plants against transactions and project costs, rebuilds nine years of cash generation, and examines the debt covenants alongside the Hopewell wastewater lawsuit. We also calculate the additional savings an acquirer would need to justify a takeover premium.
The Bear, Base and Bull ranges show what shareholders could receive under different earnings and investment assumptions.
𝗧𝗵𝗲 𝗳𝘂𝗹𝗹 𝗔𝗱𝘃𝗮𝗻𝗦𝗶𝘅 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁 𝗶𝘀 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝘁𝗼 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝗽𝗮𝗶𝗱 𝘀𝘂𝗯𝘀𝗰𝗿𝗶𝗯𝗲𝗿𝘀.
Here:cundilldeepvalue.substack.co…
FRAGMENTS Value retweeted
𝗦𝗽𝗲𝗰𝗶𝗮𝗹 𝗦𝗶𝘁𝘂𝗮𝘁𝗶𝗼𝗻 — 𝗦𝗶𝘅 𝗙𝗹𝗮𝗴𝘀 $FUN
Six Flags trades near $𝟳.𝟳𝟬, while an activist’s September 2025 proposal estimated potential value at $𝟯𝟵.𝟮𝟲 𝗽𝗲𝗿 𝘀𝗵𝗮𝗿𝗲 through a real-estate separation and an operating recovery. Activist investors have pressed for a sale of the company or its properties. A purchaser could acquire Cedar Point, Knott’s Berry Farm and Canada’s Wonderland, together with hotels, marinas, campgrounds and substantial landholdings.
Our published report examines those assets individually, with 𝗽𝗿𝗶𝗰𝗲 𝗿𝗮𝗻𝗴𝗲𝘀 𝗶𝗻 𝟮𝟬𝟮𝟲 𝗱𝗼𝗹𝗹𝗮𝗿𝘀, land and hotel transaction comparisons, and prices per acre, room and park visit. It checks the cash needed to support those estimates, then accounts for debt, outside partners and sale expenses to calculate possible proceeds per share.
Last week’s announcement of additional seat belts and an independent safety review adds another investment question for any buyer. The report includes capital-spending sensitivities, insurance exposure and the upcoming Georgia payment. Paid subscribers can read the full analysis and the property tables.
Here:cundilldeepvalue.substack.co…
𝗦𝗽𝗲𝗰𝗶𝗮𝗹 𝗦𝗶𝘁𝘂𝗮𝘁𝗶𝗼𝗻 — 𝗦𝗶𝘅 𝗙𝗹𝗮𝗴𝘀 $FUN
Six Flags trades near $𝟳.𝟳𝟬, while an activist’s September 2025 proposal estimated potential value at $𝟯𝟵.𝟮𝟲 𝗽𝗲𝗿 𝘀𝗵𝗮𝗿𝗲 through a real-estate separation and an operating recovery. Activist investors have pressed for a sale of the company or its properties. A purchaser could acquire Cedar Point, Knott’s Berry Farm and Canada’s Wonderland, together with hotels, marinas, campgrounds and substantial landholdings.
Our published report examines those assets individually, with 𝗽𝗿𝗶𝗰𝗲 𝗿𝗮𝗻𝗴𝗲𝘀 𝗶𝗻 𝟮𝟬𝟮𝟲 𝗱𝗼𝗹𝗹𝗮𝗿𝘀, land and hotel transaction comparisons, and prices per acre, room and park visit. It checks the cash needed to support those estimates, then accounts for debt, outside partners and sale expenses to calculate possible proceeds per share.
Last week’s announcement of additional seat belts and an independent safety review adds another investment question for any buyer. The report includes capital-spending sensitivities, insurance exposure and the upcoming Georgia payment. Paid subscribers can read the full analysis and the property tables.
Here:cundilldeepvalue.substack.co…
FRAGMENTS Value retweeted
𝗕𝗿𝗮𝘇𝗶𝗹 𝗜𝘀 𝗖𝗵𝗲𝗮𝗽. 𝗕𝘂𝘁 𝗪𝗵𝗲𝗿𝗲 𝗜𝘀 𝘁𝗵𝗲 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲?
On Sunday morning, prediction markets were giving Flávio Bolsonaro roughly an 𝟴𝟬% 𝗰𝗵𝗮𝗻𝗰𝗲 of winning Brazil's presidential election. Lula won instead.
By Monday's close, $EWS 𝗵𝗮𝗱 𝗳𝗮𝗹𝗹𝗲𝗻 𝟭𝟵.𝟴% 𝗮𝗻𝗱 𝗘𝗪𝗭𝗦 𝗵𝗮𝗱 𝗹𝗼𝘀𝘁 𝟯𝟭.𝟲%.
I keep thinking about what actually changed between Friday and Monday.
Brazilian factories did not suddenly lose a fifth of their productive capacity. Banks were still lending, companies were still operating, and people were still going to work. Yet the price investors were willing to pay for those businesses changed enormously in a matter of hours.
Of course, there are economic reasons for that reaction. The Ibovespa fell 𝟭𝟯.𝟴𝟴% in local currency, while the U.S. dollar gained 𝟴.𝟮𝟭% against the real. For an American investor holding EWZ, both movements affected the return. Expectations about fiscal policy, interest rates and future borrowing costs also changed after the election.
What interests me even more is the psychology.
If investors believed Bolsonaro had an 80% chance of winning, 𝗵𝗼𝘄 𝗺𝗮𝗻𝘆 𝘄𝗲𝗿𝗲 𝗮𝗰𝘁𝘂𝗮𝗹𝗹𝘆 𝗽𝗿𝗲𝗽𝗮𝗿𝗲𝗱 𝗳𝗼𝗿 𝘁𝗵𝗲 𝗼𝘁𝗵𝗲𝗿 𝟮𝟬%? At what point did a probable outcome become something people were investing as though it were almost certain?
I cannot conclude that the market overreacted simply because the factories were still operating Monday morning. Future earnings and the cost of capital can change substantially even when today's operations remain the same.
But I would like to know how much of that decline came from investors genuinely revising their estimates of future cash flows, and how much came from people suddenly abandoning positions built around an election result they expected.
𝗧𝗵𝗼𝘀𝗲 𝗮𝗿𝗲 𝘃𝗲𝗿𝘆 𝗱𝗶𝗳𝗳𝗲𝗿𝗲𝗻𝘁 𝗿𝗲𝗮𝘀𝗼𝗻𝘀 𝘁𝗼 𝘀𝗲𝗹𝗹.
When I published my 𝗖𝗼𝘂𝗻𝘁𝗿𝘆 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁 — 𝗕𝗿𝗮𝘇𝗶𝗹 in August, I was looking at individual companies rather than trying to predict an election. I examined the U.S.-listed stocks and the local B3 securities, including their 𝘃𝗮𝗹𝘂𝗮𝘁𝗶𝗼𝗻𝘀, 𝘀𝗵𝗮𝗿𝗲 𝗰𝗹𝗮𝘀𝘀𝗲𝘀, 𝗯𝗮𝗹𝗮𝗻𝗰𝗲 𝘀𝗵𝗲𝗲𝘁𝘀 and the risks behind their apparent discounts.
With 𝗣𝗢𝗠𝗢𝟰, 𝗕𝗥𝗦𝗥𝟲 𝗮𝗻𝗱 𝗥𝗔𝗣𝗧𝟰, I was particularly interested in normalized earnings, credit quality, debt and what ultimately belongs to shareholders.
Now I would go back to those same companies and recalculate their values at the new prices, taking into account what the election may actually change for each business.
I would rather do that work than automatically assume yesterday's decline was either a tremendous buying opportunity or a perfectly rational repricing.
Here:cundilldeepvalue.substack.co…
𝗫𝗲𝗿𝗼𝘅 $XRX
𝗦𝗧𝗔𝗥𝗧𝗘𝗘𝗣𝗢 𝘀𝘁𝗶𝗹𝗹 𝘃𝗮𝗹𝘂𝗲𝘀 𝗫𝗲𝗿𝗼𝘅’𝘀 𝗳𝗶𝗻𝗮𝗻𝗰𝗶𝗻𝗴 𝗯𝘂𝘀𝗶𝗻𝗲𝘀𝘀 𝗮𝘁 $𝟳.𝟲𝟵 𝗽𝗲𝗿 𝗫𝗲𝗿𝗼𝘅 𝘀𝗵𝗮𝗿𝗲. Its October 19 letter asks for clearer financial reporting and a formal strategic review. The fund wants an update during the October 29 earnings call.
The business finances customers buying equipment. It earns income from those loans while Xerox pays interest on the borrowing behind them. An outright sale would raise cash and transfer future income to the buyer. How much Xerox keeps would depend on the funding that has to be repaid, transaction costs and taxes. Those numbers also help shareholders compare a sale with bringing in a financing partner.
𝗧𝗵𝗲 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝗿𝗲𝗽𝗼𝗿𝘁 𝗰𝗮𝗹𝗰𝘂𝗹𝗮𝘁𝗲𝘀 𝘄𝗵𝗮𝘁 𝗰𝗼𝘂𝗹𝗱 𝗿𝗲𝗺𝗮𝗶𝗻 𝗳𝗼𝗿 𝗲𝗮𝗰𝗵 𝘀𝗵𝗮𝗿𝗲 after debt, retirement funding and preferred shares. It also tests how buying back discounted bonds and issuing shares through warrants could change that value.
Here:cundilldeepvalue.substack.co…
𝗖𝗮𝗯𝗹𝗲 𝗢𝗻𝗲 ($CABO) — $𝟱.𝟬𝟵 𝗮 𝘀𝗵𝗮𝗿𝗲. 𝗔 $𝟮𝟵 𝗺𝗶𝗹𝗹𝗶𝗼𝗻 𝗺𝗮𝗿𝗸𝗲𝘁 𝗰𝗮𝗽.
Cable One is trying to resolve approximately **$2.45 billion in financial obligations**, while one of its largest lenders has gone to federal court to stop a **$480 million payment for the remaining 55% of MBI**.
Here's what caught my attention. Cable One's own accounting implies an equity value of roughly **$54 million for that 55% interest**. Yet the contractual payment is $480 million, and MBI carries an estimated $920 million in net debt.
I went back through the transactions starting in 2020. MBI borrowed money to distribute cash to its owners. More payments followed, while the debt remained with the business. Today, MBI has fewer customers and generates considerably less cash after capital expenditures.
What interests me most is what happens next. GTCR is involved in the refinancing negotiations, and any equity component could substantially dilute the **5.67 million existing shares**.
For our latest **FRAGMENTS Special Situation**, we reconstructed the payments, examined both businesses' cash generation, the debt maturities and the potential dilution. We also revisited our original **$24-per-share valuation** and tested whether those assumptions still make sense.
Cable One still has substantial broadband assets. At this valuation, I wanted to know how much of those assets today's shareholders could actually end up owning.
**The full investigation, including our valuation and dilution calculations, is available to paid subscribers.**
Here:cundilldeepvalue.substack.co…
𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁 — 𝗦𝘁𝗲𝗹𝗹𝗮𝗻𝘁𝗶𝘀 ($STLA)
Stellantis just reported €𝟰.𝟬 𝗯𝗶𝗹𝗹𝗶𝗼𝗻 of negative Industrial free cash flow in a single quarter. And the stock was up more than 14% this morning.
That tells you something about how low expectations had become.
At roughly $𝟰.𝟳𝟯 per share, Stellantis still trades against approximately $𝟮𝟰.𝟳𝟬 of last reported book value per share, using the exchange rate in my original report.
The company generated €𝟯𝟳.𝟲 𝗯𝗶𝗹𝗹𝗶𝗼𝗻 in Q3 revenue, but only €256 million in adjusted operating profit. A margin of 0.7% is hardly impressive for a manufacturer of this size. Still, operating profit improved from €90 million a year ago, North American margins improved, and management maintained its expectation of positive Industrial free cash flow in 2027.
The problem is that Stellantis has already consumed €𝟰.𝟵𝟯 𝗯𝗶𝗹𝗹𝗶𝗼𝗻 of Industrial free cash flow during the first nine months of 2026. The company still has €42.7 billion in available Industrial liquidity, but available liquidity and cash that ultimately belongs to shareholders are two very different things.
I find the valuation extremely interesting. I also think it would be a mistake to use reported book value as a substitute for understanding the financial obligations, the remaining restructuring costs and the profitability of the underlying business.
Stellantis still owns Jeep, Ram, Peugeot, Fiat and an enormous industrial footprint. The question is how much those assets can earn under more ordinary conditions, and how much capital will be consumed before shareholders benefit.
In our 𝗦𝘁𝗲𝗹𝗹𝗮𝗻𝘁𝗶𝘀 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁, I examined the Industrial balance sheet separately from Financial Services, the hybrids, debt, warranty obligations, regional profitability and the assets. I also calculated several recovery scenarios, including their implications per share.
Today's Q3 results give us new evidence to test those original assumptions. A stronger share price doesn't settle the valuation question, and neither does one difficult quarter.
𝗧𝗵𝗲 𝗳𝘂𝗹𝗹 𝗶𝗻𝗱𝗲𝗽𝗲𝗻𝗱𝗲𝗻𝘁 𝗗𝗲𝗲𝗽 𝗩𝗮𝗹𝘂𝗲 𝗥𝗲𝗽𝗼𝗿𝘁 𝗶𝘀 𝗮𝘃𝗮𝗶𝗹𝗮𝗯𝗹𝗲 𝘁𝗼 𝗽𝗮𝗶𝗱 𝗙𝗥𝗔𝗚𝗠𝗘𝗡𝗧𝗦 𝘀𝘂𝗯𝘀𝗰𝗿𝗶𝗯𝗲𝗿𝘀.
Here:cundilldeepvalue.substack.co…











