Report
Paweł Szpigiel

Cyfrowy Polsat - Tender Offer a Fair Exit Option But Not Much More

Cyfrowy Polsat, along with its owner, Zygmunt Solorz-Żak, announced they were seeking to repurchase up to 263.8 million of the Company’s shares by way of a tender offer at PLN 35.00 per share, set to run from 18 October to 16 November, 2021.

Mr. Solorz-Żak on 27 September issued a message to shareholders where he expressed encouragement for Cyfrowy to meet head on “new challenges” that lie ahead, but, unfortunately, he did not elaborate on what these challenges might be. Therefore, working with what we have, we have updated our models for Cyfrowy to reflect the July sale of mobile masts and improved price trends in the Polish mobile market, arriving at a new target price of 36.20zl per share. This is comparable to Cyfrowy’s 35zl tender offer, which we see as a fair reflection of the Company’s value (at 35zl, we get 2022E FCFE Yield of ~7.9% and EV/EBITDA=7.6x), albeit not offering much by way of an exit premium to minority shareholders.

That being said, as we see low odds of the bid being raised, with the upside potential to our target coming in at a low 2%, given the uncertainty as to how Cyfrowy will spend its FCF after 2021, and hence about its future dividend policy, we see the tender offer as an acceptable exit opportunity.

Investors are keen to find out how Cyfrowy intends to use the PLN 6.1bn earned on the mast sale as a matter of strategic importance. By the time it unveils an updated strategy plan, Cyfrowy will have kicked off a 5-year share repurchase program (if approved at a 16 November GM), but this is a less comfortable exit option in our view.

Underlying
Cyfrowy Polsat SA

Provider
mBank
mBank

Set up in 1986, mBank (originally BRE – Export Development Bank) is Poland’s 4th largest universal banking group in terms of total assets and 5th by net loans and deposits at the end of June 2019. mBank has one of the oldest brokerages in Poland – we have been providing brokerage services since 1991 - and the biggest, serving about 300 ths clients.

We provide all brokerage services available in the Polish capital market (i.e. Warsaw Stock Exchange, non-public markets and forex) in a way that meets the expectations of all groups of investors, both individual and institutional. Participating in the dynamic growth of the Polish capital market since its inception, we have acquired competences and experience needed to provide the highest quality of service and we have won the trust and satisfaction of our Clients.

Over the past decade, mBank's Equity Research Team has been consistently ranked among the top research teams in Parkiet's annual institutional investor surveys (Parkiet is Poland's leading daily business newspaper). mBank analysts provide coverage on an extensive list of companies, mainly in Poland but also elsewhere in the CEE region: Austria, Czechia, Portugal, Ukraine and Hungary. 

Clients get access to a comprehensive selection of research products including daily market insights, monthly roundups, macroeconomic views, industry- and company- specific analyses, investing strategies, earnings comments, etc.

We give our institutional clients numerous opportunities to connect with industry professionals, top executives, and leading analysts:

  • Get direct access to senior management teams at listed companies (over 30 meetings in 2018),
  • Engage in our many industry events, featuring listed Polish and global firms (in 2018, we hosted sector-themed conferences around industrials, chemical companies, telecoms, retail, and financials, and co-hosted a Best of Poland investors' with Commerzbank and the Warsaw Stock Exchange),
  • Stay informed through an array of enlightening discussion panels, workshops, and briefing sessions with regulatory officials.

Analysts
Paweł Szpigiel

Other Reports on these Companies
Other Reports from mBank

ResearchPool Subscriptions

Get the most out of your insights

Get in touch