Sprint softbank (Merger Analysis)

1,102 views
920 views

Published on

Published in: Business
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
1,102
On SlideShare
0
From Embeds
0
Number of Embeds
1
Actions
Shares
0
Downloads
0
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Sprint softbank (Merger Analysis)

  1. 1. Sprint + Soft Bank Sprint - Softbank Dutta Roy & Team M&A Analysis
  2. 2. 01. Background
  3. 3. Background •Soft Bank • Venture finance • Japanese wireless provider • Information Technology • Bought Vodafone-Japan in 2008 • 16% CAGR in subscribers since • Consistent pay down of debt • 3rd largest carrier in Japan •Growth Strategy •Global market launch
  4. 4. Background •Wireline turned wireless powerhouse •Focused US footprint •International highspeed IP backbone •Remarkable subscriber loss starting 2010 spurred by lack of game changing iphone offering •Survival Strategy – Capital investment
  5. 5. Opportunity •Sprint • Attractive US market • Investing in infrastructure • 54% ownership and offer for 100% of Clearwire (4G LTE infrastructure) • Potentially looking for a capital investor •NewCo=SoftBank+Sprint • Largest TEV wireless provider in Japan • SoftBank gets Clearwire positioned in US • Global Telecom
  6. 6. Market Multiples
  7. 7. Assumptions
  8. 8. Valuation 7.78 6.91 4 5 6 7 8 9 10 11 WACC-DCF $/Share APV $/Share Min Max Sprint
  9. 9. Synergy ❖ Through Operational Expenditures: ➢ Economies of Scale on Procurement ■ Devices = Smart Phone, Network materials ■ Improving credit screening & pricing structure ➢ Network ■ Traffic Management, Best Practices (Softbank - vodafone exp) ➢ Human Capital & other Operational Efficiency ■ Customer Care Service Structure ■ Improved handling times (global cross functionial support) Annual Synergies: $2B from 2014-2017 Effective Tax Rate: 35% Discount Rate: ~10% Terminal Growth: ~1.5% $4.46 per Share
  10. 10. 02. Recommendations
  11. 11. Deal Dynamics Negotiating Range (Share Price) $6 - $9 Softbank’s Financing Choices Cash : 1/3 Debt : 2/3 Ratio of Ownership Softbank : 75% Sprint : 25% Exchange Ratio for Sprint 0.34 Exchange Ratio for SoftBank 1 Sprint capital infusion 12.5 B Synergy Share $3.35 x 3 B shares Do The Deal – Soft Bank To Acquire Sprint!
  12. 12. Q&A

×