This website uses cookies to ensure you have the best experience. Learn more

Swedish Tower Case Analysis

1878 words - 8 pages

Swedish Tower Company

RCFA M&A Case Competition
Prepared for:CPP Investment Board
Prepared by: SiLu Liu
Michael Shang
Wenda Yang
Yixun(James) Zhang

Executive Summary
After in-depth financial analyses and qualitative considerations, we recommend CPPIB-Private Board proceed with the competitive auction of Swedish Tower Company (STC), a Swedish owner of television and mobile telecommunication towers. In particular, we identified a leveraged buyout capital structure to be suitable given STC’s proven earning growth and strong market position, along with significant opportunity for cost reduction. We conducted financial valuation using market comparison ...view middle of the document...

4. Exit year: We assume the STC will be sold off at the end of the 5th year.
Some company specific assumptions are made:
5. Growth rates: The growth rate of each stream of revenue is predicted to grow steadily. We provided 3 cases for each revenue and cost driver. There is less fluctuation between the 3 cases in the broadcast industry. The only potential upside increase comes from boxes upgrade. There is more flexibility in mobile tower industry because of a potential structure shift of hardware supplier.
6. Cost drivers: After the buyout, we expect a significant improvement in operating efficiency, which will be largely reflected through reduced salaries and maintenance capex.
Using transaction valuation method, STC is estimated to worth 2,948.1 million (as of Jan 1 2007). This is done by using the EBITDA of the company times the average EV/EBITDA multiple of the industry’s recent transactions. Shown as follows:

We decided not to include Company A because it has a significantly lower EV and EBITDA and high PE, which indicate it is still at growth stage, while STC is obviously in a more mature phase. We arrived the industry’s average EV/EBITDA ratio at 10.5. By multiplying this ratio to STC’s EBITDA (€282 million), we get 2,948 million for STC’s Enterprise Value.
We have also got the enterprise value of STC by deducting its debt and adding back their cash, shown as follows:

We allow a 10% range of price flexibility, in response to the nature of the competitive bid. Therefore, the purchase price of STC is in between of 2,653 million and 3,243 million.

IRR and Multiple of Capital
In this buyout practice, equity investors care about return on equity and thus the internal rate of return in which would make the NPV of this project zero. We used EV/EBITDA multiple to assess the magnitude of EBITDA multiple upon selling STC’s business. This multiple would allow us to obtain a comparable Enterprise Value of STC so that the equity contribution can be calculated by subtracting debt, transaction fees and add back the 2011 cash balance. The resulting equity value to sponsor will then be used to compute the annual IRR in which the initial equity investment on Jan 1st 2007 is a portion of the total source of finance (assume 30% equity finance, 70% debt finance).
Capital Multiple in 2007 is calculated by taking an average from three similar companies in the industry (figure 5), this result in a 10.45X EV/EBITDA multiple and we think it is an optimistic number which we decide to keep using this multiple for the valuation in 2011. Theoretically, analysts tend to assume higher multiple upon exit so that the merit of private investment can be reflected. An equal multiple is as good as a higher multiple in our case.
The resulting IRR is attractive, range from 21%(downside case) to 38%(upside case), with a base case of 28%. They are in general higher or at least as good as the private equity industrial minimum requirement...

Other Papers Like Swedish Tower Case Analysis

Geely's Acquisition of Volvo Essay


Ica Advertisement Essay

2219 words - 9 pages liked by the Swedish people; but also because it is currently holding the record for being the longest running advertisement drama series in the world. The TV adverts are so well received they have won several prices for being creative and innovative, as well as ICA have gone so far as to create a YouTube-channel solely for uploading all the advertisements so customers can watch them in case they did not catch them on TV, or re-watch their

Creating Lean Suppliers

1030 words - 5 pages ” approach, the supplier may feel annoying, and not comfortable with Honda, as the relationship between Tower and Honda, because Honda was so detail-oriented compared with Ford. 4. Balance “learning” and “monitoring” behaviors, while being sure to generate supplier trust. BP was primarily a learning mechanism, but it also involved some monitoring. This seems to create some tension between learning and monitoring. In the case at Tower and

The Analysis of P&G International Marketing Strategy in Sweden

3173 words - 13 pages for being a poor advertiser that creates poor advertising environment, of which people would instantly zap away the advertising block after encountering frequent adverts. This do help in getting rid of its competitors and the other giants because they just could not bear with the advertising frequency of P&G, since P&G buy more time as the time moves on. 3.1.1 Root Cause Analysis (RCA) Case | Types of Causes | | Physical | Human

Electric Bus

4151 words - 17 pages refineries, other chemical industries and even in nuclear power plants and in space applications, without attracting attention as an exceptionally dangerous substance given that safety precautions are being followed (Gårsjö & Niklasson, 2005; Bain, 1976). Hydrogen safety has been studied before but not in a case study from a Swedish perspective as a risk analysis for hydrogen as a vehicle fuel. Risk analyses, if they exist, tend to be

Strategic Management

1947 words - 8 pages Strategic management? 2. Critically analyze the concept of BCG Matrix. 3. What is SWOT analysis? 4. What are the characteristics of Short-term Objectives? END OF SECTION A IIBM Institute of Business Management Examination Paper: Semester II Section B: Case lets (40 marks)     This section consists of Case lets. Answer all the questions. Each Case let carries 20 marks. Detailed information should form the part of your answer (Word

Sweden -Comparative Industrial Relations and Human Resource Management

3577 words - 15 pages Comparative Industrial Relations and Human Resource Management A Comparative Analysis of Employment Law and Labour Market Trends in Sweden and Canada 1.0 Introduction Employment law and labour market data form the basis for policy, procedure, and organizational structure. Federal and provincial legislatures create such policies and their influence trickle down to have a dramatic impact on human resource management. The purpose of this

Project Management Case Studies: Ikea and Timbuk2

3414 words - 14 pages Project Management Case Studies: IKEA and Timbuk2 Table of Contents Case I: IKEA Design and Pricing 3 Case Summary: 3 Key Terms: 3 Case Questions 5 Conclusions 9 Case II: The Tao of Timbuk2 9 Case Summary: 9 Key Terms: 10 Questions: 11 Conclusions: 15 Bibliography 16 Case I: IKEA Design and Pricing Case Summary: IKEA is a Swedish retailer that dominates the home market in 32 countries and is currently expanding in

Sun Brewing (a)

1057 words - 5 pages make sure the growing rate at the end of the period will be stable. First, we use the Exhibit7 in the case for the first five-year forecast. Then we use other information in the case to calculate the implied perpetuity growth rate and using it for the next five-year forecast. Finally, we will use the sensitive analysis with two different ways to calculate the terminal value to show the range of the answer: 1. Exit Multiple Method

Paired Comparison Analysis

1265 words - 6 pages defined as a process in which a range of plausible option is listed ,each option is compared against each of the other options, determining the preferred option in each case, results are then tallied with each other to find an overall winner(Or the option with the highest score is preferred as a viable option or is declared as a preferred option)” 4. PROCESS OF PAIRED COMPARISON ANALYSIS (Steps to conduct the Paired Comparison Analysis

Calculate the Total Price to Purchase All the Components Required to Build a State-of-the-Art Gaming Computer from Components Available on the Internet

798 words - 4 pages Problem definition: Calculate the total price to purchase all the components required to build a state-of-the-art gaming computer from components available on the Internet. CPU Intel Core i5-3570K Ivy Bridge 3.4GHz $230 Case Rosewill BLACKHAWK Gaming ATX Mid Tower Computer Case $80 Power supply CORSAIR HX Series HX750 $130 Motherboard GIGABYTE GA-990FXA-UD3 $133 Hard Drive TOSHIBA DT01ACA100 1TB 7200 RPM 32MB Cache $65 Sound Card ASUS

Related Essays

Case Study Citic Ii Tower Project

1815 words - 8 pages and 2003 (see case study Table 4). The new projected supply is scheduled to complete around the time Citic Tower II would be complete (assuming Citic Tower II has a similar development schedule as the first tower). We would highlight that it is assumed that the Citic Tower II is not included in the Table 4 data. The above market analysis indicates that the development of Citic Tower II will face challenging economics upon delivery, which will

Swedisch Match Essay

1433 words - 6 pages Case 2: A New Financial Policy at Swedish Match Xavier Dumas (2525562), Reinout Niekrake, Wouter Maas (2525308) Swedish Match is a company that produces smokeless tobacco, cigars, matches and lighters. The company originated from a merger between J&V and Förenade in 1916. The focus of this case lies with the financial policies at Swedish Match. In the past few years, Swedish Match maintained conservative financial policies. They rapidly

Assessment Of The Attractiveness Of The Swedish, Bulgarian And Nigerian Markets For Starbucks

1786 words - 8 pages convert this market share into repeat and loyal customers, and gradually remove the promotional and discount prices to produce a consistently profitable operation (Ghauri and Cateora, 2006). In this case, I would recommend that Starbucks follow a penetration strategy, in spite of its positioning as a premium brand. This is because the Swedish market already has two multinational coffee companies operating in it, and these companies are likely

Tourism Resources And Planning Essay

3570 words - 15 pages place either on the seafront or closer to the town centre. Firstly, I am going to prepare a cost-benefit analysis which has been divided into three parts, economic, social and Environmental factor. Secondly, the foundation of this report is Policy context analysis. Finally, critically analyses the 'fit' between the land use planning and strategic planning frameworks for Bournemouth, and the Techno Tower impacts.Now I will investigate how the cost