Private equity firm TPG Capital has reportedly shown interest inTesco (LSE: TSCO)s 2bn-plus Dunnhumby data business. So its not hard to imagine one step further,that Tesco could be snapped up by private equity firms in a leveraged buyout deal aimed at breaking up the UKs largest retailer.
The risks may outweigh the benefits, but the allure of a Tesco buyoutis clear.
A Leveraged Buyout Of Tesco
In leveraged buyouts (LBOs), the acquirer loads debt on the balance sheet of the target. Equity capital can be as low as 20% or less of the total capital needed to run the operations, while the reminder is debt or equity-like capital, which may or may not include repayments of the principal until maturity.
Fact: new owners could lever up Tescos balance sheet, but such a move would bring huge risks.
Under private equity ownership, the cash flow of the target is used to reduce leverage. For an LBO to be successful, the equity capital should appreciate on the back of improved profitability or growth, or both, as debt is paid down. Private equity usually targets an internal rate of return of at least 20% annually.
Fact: in the current market, growth will unlikely provide a helping hand to Tescos new owners, who would have to be quick to sell prized assets at a marked-up price.
A Private Equity Consortium
As far as an LBO of Tesco is concerned, at least four private equity firms say, Blackstone, TPG, KKR and a smaller player would be needed to execute a deal in region of 26bn, including net debt. This is the first hurdle. Its seldom a good idea to bring together more than two private equity firms into the same deal.
Furthermore, a private equity consortium would likely need to finance at least 40% of the purchase price with fresh equity. As such, each firm would have to write a cheque of about 2.5bn. That would give the new owners a safety net if things went wrong. Private equity dont like to use their own cash to buy stuff, one reason being that own cash is a precious commodity that dilutes the economics of any deal.
Of course, it would make lots of sense to run Tesco as a private business becausethe retailer wouldnt have to withstand market scrutiny on a quarterly basis. But how much would Tesco actually cost? And how about the implied net leverage under private equity ownership?
Crunching The Numbers
Tesco has a market cap of 14.3bn. It has total debt of 11bn, and a gross cash position of 3.5bn, so its enterprise value is about 22bn. Under a takeover scenario, I assume a 30% premium to Tescos current market cap, for an implied equity value of 18.5bn and an implied enterprise value of 26bn.
Assuming a take-private deal is financed by a conservative mix of equity and debt (40%/60%), the implied net leverage for 2015 and 2016 would be 4.2x this also assumes Tescos adjusted operating cash flow remains constant over time. Bad news: this is a pretty high net leverage ratio for a retailer whose profitability and earnings are shrinking.
Still, a private equity consortium may be able to get the backing of a large number of lenders. Then, the all-in cost of debt may be at least 100 basis points lower than Tescos current cost of debt, which would save Tesco about 100 annually. Peanuts.
Tesco has plenty of assets that could be divested, and new owners may well believe that a comprehensive restructuring plan should hinge on the sale of less profitable international assets. As I recently argued,employees and suppliers have virtually no negotiating power, which is important for private equity firms when they evaluate their investment opportunities.
Ultimately, though, the problem goes down to the possible take-out price.
I still believe Tescos fair value is 233p, or about 9% above consensus estimates (for a 30% upside from its current level if you think I am right). If a bear-case scenario plays out, however, Tesco stock could drop to 165p. Then,Tesco may be forced to sell assets sooner rather then later to prevent large write-downs.
If you’re looking for value in today’s stock market, then The Motley Fool’sChampion SharesPROservice can help you find incredible valueamong both the large- andsmall-cap world— the latter especiallyis notoriously risky, but could reward you awesomely.
And right now, we’re offering aFREEtaster of the service for a limited time only, in which you can learn about PRO’sunique four-point approach to targeting market-beating profits. What’s more, we’re giving awayfour bonus share ideasthroughout October, before the door slams shut on our Autumn reopen — all you have to do isclick here if you’re interested, and you’ll be under no further obligations. Can’t say fairerthan that, right?
Alessandro Pasetti has no position in any shares mentioned. The Motley Fool UK owns shares of Tesco. We Fools don’t all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors.