Why Walgreens Could Be Valued At $71/Share In A Leveraged Buyout

Mizuho raised the potential takeout range in a possible leveraged buyout for Walgreens Boots Alliance Inc WBA to as high as $71 a share, but said something closer to $67 is more likely.

The Analyst

Mizuho analyst Ann Hynes raised the potential takeout range to $64-$71 per share, up from an initial analysis projecting $60-$67 per share. Hynes has a Neutral rating on Walgreens with a $59 price target.

Hynes said there is a "willing debt market for a deal like WBA at an appropriate pro forma leverage." She said the most likely scenario analysis yields an internal rate of return of 23% for whomever might sponsor the LBO, if it happens.

Background

Bloomberg reported recently KKR & Co Inc KKR has approached Walgreens with a possible proposal for a take-private deal for the pharmacy chain that could be the biggest leveraged buyout in history. That followed a Reuters report that Walgreens was looking for possible private equity partners to take the company private.

See Also: A Closer Look At How A Walgreens Buyout Could Play Out

Analysts have said the deal would require at least $50 billion of debt to fund it.

That's out there, Hynes said.

"Based on conversations with our fixed income counterparties at Mizuho Securities, we believe there is a willing debt market for a deal like WBA," Hynes wrote in a note. "Given the size of the potential deal (roughly $70 billion), we suspect there would need to be more than one private equity player involved and management participation," noting current CEO Stefano Pessina owns about 16% of the outstanding Walgreens shares.

The Numbers

Hnes said a realistic pro forma leverage on such a big deal would be six times. With an equity investment of 37%, that yields a take-out share price of $67. Increasing the share of the debt that is from equity to 40% and keeping the six times pro forma leverage, you get to $71, Hynes said.

Mizuho believes, however, "the $67 range is more reasonable."

Deerfield, Illinois-based Walgreens, which operates Walgreens and Duane Reed pharmacies in the United States, and Boots in Great Britain, has a market capitalization of more than $56 billion and holds more than $16 billion in debt.

Price Action

Walgreens shares were down 0.43% Tuesday, trading at $61.69.

Photo credit: Mike Mozart, Flickr

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
date
ticker
name
Price Target
Upside/Downside
Recommendation
Firm
Posted In: Analyst ColorM&AAnalyst RatingsAnn HynesLeveraged BuyoutMizuho Securitiesprivate equity
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!