Professional Documents
Culture Documents
Airthread Acquisition Operating Assumptions
Airthread Acquisition Operating Assumptions
Operating Expenses:
System Operating Expenses 838.9 956.3 1,075.8 1,183.4 1,266.3
System Operating Exp./Service Revenue 20.0% 20.0% 20.0% 20.0% 20.0%
(1) Based on a 360-day year. Days Payable, Deferred Service Revenue, and Days Accrued Liabilities are
based on total cash operating expenses.
(2) Includes investments in property, plant & equipment, as well as licenses and customer lists.
Harvard Business Publishing
AIRTHREAD ACQUISITION Licensing Agreemts
1) Equity betas were estimated on a weekly based on weekly stock returns over a three year period.
Note: The current industry and competitor leverage ratios reflect the historical averages that existed over the past three years.
Harvard Business Publishing
Comparables D/V D/E Equity Net Debt Equity Beta Unlevered Beta Revenue EV Weights
Universal Mobile 36.8% 58.3% 118,497 69,130 0.86 0.64 43,882 187,626.87 36%
Neuberger Wireless 29.5% 41.9% 189,470 79,351 0.89 0.71 42,684 268,821.20 51%
Agile Connections 19.4% 24.1% 21,079 5,080 1.17 1.02 34,698 26,158.88 5%
Big Country Communications 24.1% 31.7% 26,285 8,335 0.97 0.81 38,896 34,620.44 7%
Rocky Mountain Wireless 30.7% 44.4% 7,360 3,268 1.13 0.89 4,064 10,627.69 2%
Cost of Equity
Risk free rate 4.25%
Equity Market risk premium 5%
WACC
Target D/E ratio 40.09%
Implied D/V ratio 28.62%
Implied E/V ratio 71.38%
Pre-tax cost of debt 5.50%
Cost of levered equity 8.66%
Final 7.13%
Max. Debt capacity
Min. EBITDA Interest Coverage Ratio 5
2007 EBITDA 1033.325
Max. interest expense 206.665
Cost of Debt 5.50%
Max. debt capacity 3757.545 ₹ -40.78
Tax Rate 40%
2008 2009 2010 2011 2012
Interest Tax shield
Interest Expense 199 183 166 148 128
Interest Tax Shield 79.77 73.23 66.32 59.02 51.31
PV of ITS ₹ 284.78
2008 2009 2010 2011 2012
FCFF
EBIT 405.9111 462.7386 557.5988 645.1648 724.3588
Tax Rate 40% 40% 40% 40% 40%
NOPAT 243.5466 277.6432 334.5593 387.0989 434.6153
Add : Depn 705.2293 803.9614 867.4388 922.3765 952.9104
Less : Capex 631.2745 719.6529 867.4388 970.0857 1055.008
Less : NWC 57 24 24 22 17
FCFF 260.5015 337.9517 310.5593 317.3897 315.5178
2008 2009 2010 2011 2012
Intermediate cashflow valuation
PV of ITS ₹ 284.78
Valuation of terminal CF
Terminal Growth Rate 3%
WACC 7.13%
Terminal FCFF 7878.28
PV of Terminal FCFF 5584.40