FIREBIRD MANAGEMENT LLC
Page 1
V a l u e I n v e s t i n g i n E a s t e r n E u r o p e P r e - - PowerPoint PPT Presentation
V a l u e I n v e s t i n g i n E a s t e r n E u r o p e P r e s e n t e d b y S t e v e n G o r e l i k F i r e b i r d M a n a g e m e n t September 2016 Page 1 FIREBIRD MANAGEMENT LLC PRESENTATION INDEX 1. About Firebird
FIREBIRD MANAGEMENT LLC
Page 1
FIREBIRD MANAGEMENT LLC
Page 2
FIREBIRD MANAGEMENT LLC
Page 3
Past performance may not be indicative of future results
*As of 6/30/2016 **As of 12/31/2015
FIREBIRD MANAGEMENT LLC
Page 4
FIREBIRD MANAGEMENT LLC
Page 5
* Please see disclousres and page 20.
FIREBIRD MANAGEMENT LLC
Page 6
FIREBIRD MANAGEMENT LLC
Page 7
FIREBIRD MANAGEMENT LLC
Page 8
FIREBIRD MANAGEMENT LLC
Page 9
See Important Notices on last page
Please see important notices on page 24
FIREBIRD MANAGEMENT LLC
Page 10
FIREBIRD MANAGEMENT LLC
Page 11
GDP CAGR –
ROE + Growth/ (P/B) Loan / Deposit CF Interest / accrued int. Improving Cost/Income
Key Measures Bank of Georgia (Georgia)
Banca Transilvania (Romania)
Halyk Bank (Kazakhstan)
Sberbank (Russia)
Siauliu Bankas (Lithuania)
Since Position Inception
* Nominal GDP CAGR in USD terms, Except Siauliu which is in Euro, based on World Bank Data
FIREBIRD MANAGEMENT LLC
Page 12
See Important Notices on last page
Please see important notices on page 24
FIREBIRD MANAGEMENT LLC
Page 13
FIREBIRD MANAGEMENT LLC
Page 14
Source: Eurostat
FIREBIRD MANAGEMENT LLC
Page 15
FIREBIRD MANAGEMENT LLC
Page 16
FIREBIRD MANAGEMENT LLC
Page 17
Siauliu Bankas (Lithuania)
Growth Value Return on Equity (ROC) 13% Cost of Equity (R) 10% Normalized Growth (G) 7% ROC/R G/R Capital or Equity (C) 162 PV = C * (ROC - G)/(R-G) 325 Present Value EPV = C * (ROC/R) 211 Earnings Power Value EPV Multiple (ROC/R) 1.30 EPV M = PV/EPV 1.54 Growth Multiplier EPV with Growth Multiple (EPV * M) 2.00 IRR 8/19/16 12/31/16 12/31/17 12/31/18 12/31/19 Entry Price (142) Intermediate CFS Exit @ EPV Multiple 398 Total CFs (142)
IRR 35.9%
M = PV/EPV PV = C * (ROC-G)/(R-G) EPV = C * (ROC/R) M = 1- (G/R)(R/ROC)/1 - (G/R) Real GDP Growth ROE + Growth/ (P/B) Loan / Deposit CF Interest / accrued int. Improving Cost/Income Key Measures Medium term holding period
FIREBIRD MANAGEMENT LLC
Page 18
FIREBIRD MANAGEMENT LLC
Page 19
FIREBIRD MANAGEMENT LLC
Page 20
FIREBIRD MANAGEMENT LLC
Page 21