European Infrastructure Finance Yearbook - Investing In Bonds ...
European Infrastructure Finance Yearbook - Investing In Bonds ...
European Infrastructure Finance Yearbook - Investing In Bonds ...
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