Sat, Oct 25, 2014, 2:51 AM EDT - U.S. Markets closed

Recent

% | $
Quotes you view appear here for quick access.

Vodafone Group Public Limited Company Message Board

  • eyt_trub eyt_trub Nov 5, 2013 10:28 PM Flag

    Yo Scotty

    You will have no need for Viagra after you web search and read an article appearing in Daily Tech which is titled "AT&T Explores $100B+ USD Deal to Acquire Vodafone's European Operations".

    SortNewest  |  Oldest  |  Most Replied Expand all replies
    • "Total deal could reach $175B USD, China Mobile, America Movil, and Orange would buy up local Vodafone units"

      Fair article. Would place near a 30% premium on fair valuation indicated by Einhorn of ~$27 for VOD stub ex the special divy. $27 + 30%= 35.10 [or ~172B] 35+17=52 and at the top end of my long stated $47-52 range. T has had a long time to look at the deal. Pretty sound assumption given VZ paid a premium in similar percentage. Don't see why Colao and BOD would settle for less.

      $52 has been the top end for a long stretch now BUT the net to shareholders could trickle higher if VZ shares continue higher, T shares offered in a deal move higher above any collar, and USD/GBP currency trade move in favor of a weaker USD/stronger GBP. Need trade another buck or two higher here to make the setup.

      Sentiment: Strong Buy

      • 1 Reply to smalls_62
      • "Extrapolating, at its current market cap a deal for Vodafone could reach roughly $175B USD -- or more. AT&T would likely wind up paying at least $100B USD of that for Vodafone's EU units."

        "AT LEAST 100B for EU units".... Note +100B for the EUROPEAN UNION units which would mean additional value for the emerging markets assets (+/-75B) PLUS the 84B still in share price on VZW special divy to be paid. This article essentially indicates the 250-255p would be WITHOUT VZW special divy money in the bid figure.

        For quick reference I will cut and past old valuation per Saltshaker post for emerging markets assets:

        $20 billion Vodafone India (value based on recent media articles)
        $11 billion 65% of Vodacom (publicly traded market value)
        $2.4 billion 54.9% of Vodafone Egypt (based on recent media articles)
        $1.8 billion 40% of Safaricom (publicly traded market value)
        $1 billion 70% of Ghana Telecom (estimate based on 2008 sale price)
        $1.0 billion 4.4% of Bharti Airtel (publicly traded market value)
        $0.5 billion 23% of Vodafone Qatar (publicly traded market value)
        $1 billion 50% of Vodafone Australia (conservative estimate)
        $1 billion Vodafone New Zealand (conservative estimate including 100% of Telstra Clear)

        Saltshaker's 40B valuation is "conservative" but lets add emerging market takeover premium of just 30% [40% might be more appropriate for growth] and we get a takeover price of 52B for emerging. I will note the EBITDA multiple for VOD India is a couple turns lower than its two biggest peers in India so 52B is indeed low/conservative. ++100B EU assets only + 52B EU per Saltshaker + 84B VZW special divy. The minimum would be 236B or +$48 using Saltshakers conservative emerging market values coupled with the Daily Tech articles minimum for the EU assets alone. Add two turns for India EBITDA and a little variance for EU and we are stairing at $52 NET to shareholders.

        Sentiment: Strong Buy

    • Very interesting. . . AT&T pays an easily digestible $100 billion for the European operations, China Mobile takes India, Orange takes Vodacom and America Movil takes the rest . . . bare minimum $45/share before the VZW distribution

      Sentiment: Strong Buy

    • nigeco@mail.com nigeco Nov 6, 2013 4:57 AM Flag

      eyt_trub, thanks for posting, very good read.

 
VOD
32.26+0.83(+2.64%)Oct 24 4:00 PMEDT

Trending Tickers

i
Trending Tickers features significant U.S. stocks showing the most dramatic increase in user interest in Yahoo Finance in the previous hour over historic norms. The list is limited to those equities which trade at least 100,000 shares on an average day and have a market cap of more than $300 million.