Please ensure Javascript is enabled for purposes of website accessibility

I'm Putting Real Money on This Spin-Off

By Jim Royal - Apr 17, 2013 at 2:00PM

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More

CST Brands looks set to go higher

My Special Situations portfolio follows corporate transactions like spin-offs, and that’s what I’m investing in now with CST Brands (NYSE: CST-WI), a spin from Valero (VLO 2.47%). I’ll be buying $1,000 of the stock and adding it to my growing list of special situations.

The business
CST Brands operates nearly 1,900 convenience stores/gas stations in the U.S. and Canada. Over 1,000 sites are located in the U.S., with about 60% exposed to the robust economy of Texas. Domestically, the company owns 81% of its locations. In Canada, over 60% of outlets are in Quebec, while just 38% of sites are owned.

Last year CST generated revenue of $13.1 billion and would have made $379 million in EBITDA as a stand-alone entity. In addition to fuel sales, the company relies heavily on tobacco and alcohol – about 50% of store sales – like other convenience stores do. Store sales are a key driver of profitability.

The convenience store industry is surprisingly robust, with consistent growth over the past two decades, the only interruption being the financial crisis. And even then it was only fuel sales that dipped, not the more lucrative inside sales. CST expects to grow store count about 1.5% this year and refocus on growing inside-the-store sales.

The special situation
Valero decided to spin off CST last year in a move that concentrates its operations in refining. As a freestanding entity, CST has the ability to direct its own capital allocation now, and its store business will receive top attention from management – a typical benefit of spin-offs. The company expects to pay regular dividends, too, which should attract another class of investor.

Valero owners will receive one share of CST for every nine shares of the parent. The company is spinning off 80% of its CST holdings to shareholders now and retaining the other 20% for at least six months, and then divesting that interest. CST has 75 million shares outstanding.

At spin-off, CST has about $1.05 billion in debt and $184 million in cash. That translates into debt/EBITDA of 2.8 – not too high for a consistent cash generator like fuel-and-food stations.

The stock is now trading on the “when issued” market, and will begin trading the regular way in a few days. Currently it changes hands for about $27.50. I think CST can receive a similar multiple to other publicly traded peers. So how does CST stack up against rivals?


2012 EBITDA Margin


Forward P/E


CST Brands




$1.7 million

Susser Holdings (NYSE: SUSS)




$2.9 million

Casey's General Stores (CASY 1.18%)




$1.6 million

Alimentation Couche-Tard




$2.4 million

Peer Average




$2.3 million

*Trailing figures

The valuation multiples clearly sit at the bottom here, as does the trailing EBITDA margin. The average EBITDA multiple implies a price of $31 for CST, while the P/E implies a price of almost $37. That results in upside of 13%-35% from current prices.

If EBITDA margins can approach the average of 3.9%, the increase in stock price could be substantial. This average margin implies $510 million in EBITDA on CST's $13.1 billion in sales. That all translates into a stock price of $47 at the average EBITDA multiple, or upside of over 70%.

Foolish bottom line
So I'm buying $1,000 of CST Brands in my Special Situations portfolio. If the price continues to look attractive, I’ll consider buying more.

Interested in CST Brands or have another stock to share? Join me on my discussion board and follow me on Twitter (@TMFRoyal).

Invest Smarter with The Motley Fool

Join Over 1 Million Premium Members Receiving…

  • New Stock Picks Each Month
  • Detailed Analysis of Companies
  • Model Portfolios
  • Live Streaming During Market Hours
  • And Much More
Get Started Now

Stocks Mentioned

Valero Energy Corporation Stock Quote
Valero Energy Corporation
$127.78 (2.47%) $3.08
Casey's General Stores, Inc. Stock Quote
Casey's General Stores, Inc.
$210.18 (1.18%) $2.44

*Average returns of all recommendations since inception. Cost basis and return based on previous market day close.

Related Articles

Motley Fool Returns

Motley Fool Stock Advisor

Market-beating stocks from our award-winning service.

Stock Advisor Returns
S&P 500 Returns

Calculated by average return of all stock recommendations since inception of the Stock Advisor service in February of 2002. Returns as of 05/17/2022.

Discounted offers are only available to new members. Stock Advisor list price is $199 per year.

Premium Investing Services

Invest better with The Motley Fool. Get stock recommendations, portfolio guidance, and more from The Motley Fool's premium services.