Are Lorillard Inc. Shareholders Getting Ripped Off?

Lorillard shareholders could have gotten a better price from Reynolds American, while Imperial Tobacco gets a steal.

Jul 28, 2014 at 12:30PM

Recently it was announced that Reynolds American (NYSE:RAI) had struck a deal to acquire fellow tobacco-giant Lorillard (NYSE:LO) in a merger that combines the No. 2 and No. 3 U.S. tobacco companies. The merger comes with a surprising divestiture, which Imperial Tobacco (NASDAQOTH:ITYBY) is more than happy to acquire, that makes the price Reynolds is paying an even more unexpected feature of the deal. Now, a Lorillard shareholder is suing to block the merger. Given these facts, Lorillard shareholders may wonder if they're getting a raw deal.


Image courtesy of Lorillard

A big surprise
Before getting to the price of the deal, let's investigate the biggest surprise in the combination: Lorillard is relinquishing blu eCigs, the leading U.S. e-cigarette company, as one of a handful of brands that will be sold to Imperial Tobacco to consummate the merger. Imperial is paying $7.1 billion for the brands – which also include KOOL, Salem, Winston, and Maverick cigarettes – from which Reynolds expects to net $4.4 billion after tax.

Lorillard acquired blu eCigs in April 2012 for $135 million. It captured a 47% market share in 2013 and is sold in over 136,000 retail outlets. Although Lorillard's entire e-cigarette segment – which includes U.K.-based SKYCIG as of October – generated just $230 million in sales in 2013, the category has demonstrated explosive growth that makes blu eCigs a valuable piece of the tobacco company's portfolio.

With blu eCigs now going to Imperial, Lorillard loses its key differentiator and essentially becomes a bigger Reynolds American. The main difference is that it retains exposure to menthol cigarettes. Given what they have to give up, Lorillard shareholders should be skeptical of the deal.

Is the price right?
Bloomberg reports that Lorillard shareholder Vincent Valentino is suing to block the merger. Valentino wrote in his complaint that, "[t]o the detriment of the company's shareholders, the terms of the merger agreement substantially favor Reynolds and are calculated to unreasonably dissuade potential suitors from making competing offers." He went on to explain that the deal materially undervalues Lorillard. Although it is not immediately clear what prevents a private equity firm or another company from making a bid, Valentino's claim that the deal is underpriced may have merit.

First, Imperial got a great price on its deal. The bundle of cigarette brands gives Imperial a 10% U.S. market share. By comparison, Lorillard's first-quarter cigarette share was 15%. Since blu eCigs was also swapped in the transaction, Imperial essentially recreates Lorillard's competitive position – albeit with smaller cigarette brands and without a stronghold on menthol cigarettes – for just $7.1 billion. Lorillard's market capitalization was about $17.8 billion before rumors started flying in early March. In other words, Imperial gets a $10.7 billion discount on Lorillard for 5% less market share and less exposure to menthol cigarettes.

Moreover, Lorillard shareholders may not have been compensated for the blu eCigs divestiture. Before the deal was announced, tobacco analyst Bonnie Herzog believed that Reynolds could pay as much as $80 per share – a price that assumed that blu eCigs would be transferred to the combined company. The actual price will be about $67 per share, depending on Reynolds American's stock price when the deal closes. Even if Herzog's value estimate was off by $13 per share, Lorillard shareholders do not derive any value from the sale of blu eCigs.

Not clear either way
Valuation can be difficult when high-growth subsidiaries and low interest rates are involved. The market is unimpressed with the price; Lorillard is down 9.5% since the news broke. Reynolds American and Imperial are also trading slightly lower. It seems that no company is getting as good of a deal as the market expected.

After the transaction goes through, Lorillard shareholders end up with $50.50 per share in cash and 16.44% ownership of a company that is expected to generate $5 billion in annual operating income. After multiplying $5 billion by 16.44%, you'll find that Lorillard shareholders will lay claim to $822 million of the combined company's operating income – about 40% of Lorillard's 2013 operating income. Reynolds American paid about $18.3 billion in cash for the remaining $1.2 billion of Lorillard's 2013 operating income, or a healthy 15 times earnings before interest and taxes.

By comparison, the market valued all of Lorillard's operating income at less than $18 billion before rumors of the acquisition began. That's a pretty good price, but you also have to consider what a great deal Imperial got on its acquisition – and that a better price for those assets might be out there.

Foolish takeaway
Lorillard shareholders are not getting ripped off, but they could certainly be getting a better deal. Imperial established a strong U.S. base at a bargain price and Lorillard now has to compete with the leading U.S. e-cigarette manufacturer. Lorillard shareholders are getting paid much more than the market had previously valued its earnings, however, indicating that Reynolds American's price is far from a ripoff. As a result, shareholders should cheer Valentino's lawsuit if it paves the way for additional bids, but jeer it if it prevents a merger from going through.

Risk-free for 30 days: The Motley Fool's flagship service
Tom and David Gardner founded The Motley Fool over 20 years ago with the goal of helping the world invest...better. Their flagship service, Stock Advisor, has helped thousands of investors take control of their financial lives and beat the market. Click here to sign up today.

Ted Cooper has no position in any stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers