The Deal

THE DEAL JPMorgan Investment Banking Competition Anirban Ray | Sumit Thawrani | Akash Gehani MDI Gurgaon LVMH BVLGARI

Agenda ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Luxury Sector | Overview ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Characterized by their cyclical nature and structurally higher growth profile than the world economy Profitability Across Key Selected Luxury Product Categories Luxury Goods Sales Growth vs. OECD GDP Growth Source: Merrill Lynch Equity Research & The Economist Intelligence Unit Gross Margins (%) Operating Margins (%) Leather Goods & Shoes 35%-80% 20%-50% Ready to wear 50%-65% 5%-20% Cognac & Champagne 30%-40% 25%-35% Jewellery & Watches 55%-70% 15%-20% Perfumes & Cosmetics 55%-70% 15%-20% Writing Instruments & Lighters 15%-35% 5%-12% Tableware 10%-50% 0%-10%

Growth Potential | Geographical Perspective ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Why should LVMH acquire Bulgari? ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Bulgari Product Segments | Projected Revenue Growth ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

DCF Valuation ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Bulgari DCF Valuation Present Value of Cash Flows 887 Present Value of Terminal Value 1596 Firm Value 2483 - Net Debt/(Cash) 141 Equity Value 2342 Equity Value per Share (€) 7.82

Cost of Acquisition To determine the feasible acquisition price to LVMH, Bulgari has been valued on the basis of following three models Discounted Cash Flow ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Trading Multiples Transaction Multiples ,[object Object],[object Object],[object Object],Based on this, range for the transaction share price can be from € 7.38 to € 8.24 Current Bulgari share price**: € 4.53 Acquisition premium (to 6 months): 20% 6 months average price: € 6.91 Acquisition FV: € 2.74-3.18 billion

Valuation Drivers for Bulgari Long Term EBIT Margin (%) 13.40% 14.40% 15.40% 16.40% 17.40% Long Term Growth 1% 7.08 7.12 7.16 7.20 7.23 1.50% 7.39 7.43 7.47 7.50 7.54 2% 7.74 7.78 7.82 7.86 7.89 2.50% 8.15 8.18 8.22 8.26 8.30 3% 8.62 8.66 8.70 8.73 8.77 WACC (%) 7.1% 8.1% 9.1% 10.1% 11.1% Terminal Growth 1.0% 7.4 7.3 7.2 7.0 6.9 1.5% 7.7 7.6 7.5 7.4 7.2 2.0% 8.1 8.1 7.8 7.7 7.6 2.5% 8.5 8.5 8.2 8.1 8.0 3.0% 8.9 8.9 8.7 8.6 8.5 Long Term Growth Rate & EBIT Margin Capital Structures & Terminal Growth of Cash Flows

BCG Matrix for Bulgari Jewelry & Watches Perfume Accessories

BCG Matrix for LVMH Jewelry & Watches Perfume Wine & Spirits Fashion & Leather goods Selective Retailing

Synergies | Jewellery and Watches ,[object Object],[object Object],[object Object],[object Object],LVMH BULGARI Jewellery ,[object Object],[object Object],[object Object],Watches ,[object Object],[object Object],[object Object],[object Object]

Synergies | Perfumes and Cosmetics ,[object Object],[object Object],[object Object],[object Object],LVMH BULGARI Perfumes ,[object Object],[object Object],[object Object],[object Object],Cosmetics ,[object Object],[object Object],[object Object]

Synergies ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],LVMH Bulgari Incremental sales/capex 1.44 1.06 Incremental EBIDTA/capex 0.37 0.19 Synergies Realized (€mn)

Strategic Fit – Value chain match-up Purchase from Suppliers Technology Operations Marketing Sales & Distribution Service Jewelry & Watches Wine & Spirits Perfumes Fashion & Leather goods Accessories Selective Retailing No synergy Strong synergy Medium synergy

Financing Options ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],All Cash Deal Equity-Debt Deal Total Value of Synergies (m€) 967.75 937.58 Synergy per share (€) 3.23 3.13

Determination of Acquisition price ,[object Object],[object Object],[object Object],[object Object],[object Object],Final Acquisition Price Equity Value to Acquirer Equity Value: Standalone € 3332.4mn € 555.4mn € 2777mn € 2342mn € 184mn € 2483mn Premium Paid Less: Net Debt Enterprise Value Synergies Stand-Alone Valuation Transaction Valuation

2008 | Right year for acquisition? ,[object Object],[object Object],[object Object],[object Object],[object Object],-3% -7% -2% +2% Russia China India Brazil Population 145mn 1.3bn 1.1bn 190mn HNWI(‘07) 138000 415000 123000 143000 Luxury Goods market (‘07) % of total market 3,6 €B 2,1% 4,5 €B 2,7% 0,6 €B 0,4% 1,3 €B 0,8% Expected growth (5yrs) 20% 30% 25% 35%

Alternatives for LVMH ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

References ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

WACC Calculation ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Back Risk free rate 3.72% Equity risk premium 4.50% Beta 1.26 Cost of equity 9.4% Debt premium 1.50% Gross cost of debt 5.22% Tax rate 12.00% Net cost of debt 4.59% Share price ( € ) 6.91 Shares issued (m) 299.53 Market capitalisation (m € ) 2,070 Net debt - book (m € ) 150 Enterprise value (m € ) 2,220 WACC 9.07

The Deal

Recommended

Recommended

More Related Content

What's hot

What's hot (20)

Viewers also liked

Viewers also liked (14)

Similar to The Deal

Similar to The Deal (20)

Recently uploaded

Recently uploaded (20)

The Deal