30.11.2012 Views

European Infrastructure Finance Yearbook - Investing In Bonds ...

European Infrastructure Finance Yearbook - Investing In Bonds ...

European Infrastructure Finance Yearbook - Investing In Bonds ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

TRANSPORTATION INFRASTRUCTURE<br />

84 ■ NOVEMBER 2007<br />

level, Standard & Poor’s assumes the issuer would<br />

have to draw entirely on its debt-service reserve<br />

facility to meet its obligations on the notes.<br />

Estimated recovery<br />

Under the NPV approach, Standard & Poor’s<br />

assumes EBITDA to remain constant at £230<br />

million per year in real terms (assuming an annual<br />

2% inflation) from 2015 until 2050 (with capex<br />

and WC assumptions unchanged). The LLCR<br />

(loan life cover ratio) at year 2015 is at about<br />

0.9x, calculated with a discount rate of 8%.<br />

Standard & Poor’s focused more on LLCR than<br />

on CLCR (concession life cover ratio); although<br />

the concession matures in 2086 and there will be<br />

cash flows beyond 2050, the visibility of cash<br />

flows more than 40 years from now is limited<br />

(especially as the RUC ends in 2052). <strong>In</strong> addition,<br />

with regard to the period between 2052 and<br />

2086, the concessionaires will be obliged to pay<br />

to the states a total annual sum, including all<br />

corporate taxes of any kind, equal to 59% of all<br />

pre-tax profits.<br />

Under the debt multiple approach, Standard &<br />

Poor’s has estimated the recovery prospects<br />

based on:<br />

• A similar distressed EBITDA base of about<br />

£230 million; and<br />

• Average valuation multiples of 8x to 10x,<br />

representing a haircut with the current<br />

restructuring (10.5x to 11x), and more in<br />

line with some other infrastructure deals.<br />

This would result in a recovery ranging from<br />

about 60% to 74%. ■<br />

STANDARD & POOR’S EUROPEAN INFRASTRUCTURE FINANCE YEARBOOK

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!