The Thorny question of valuation

The proposed break-up of Thorn EMI has been talked about for so long that if, and when, it is finally announced next week the sense of anti-climax will be palpable. But with Sir Colin Southgate reliably expected to set the ball rolling with Tuesday's third-quarter figures, attention will really start to focus on what the demerged parts might be worth.

Under the plan, investors are expected to receive two shares in exchange for their Thorn EMI units, one in the larger EMI music business and another in Thorn's rental operation. With about 12 per cent of the shares held in the US, there will probably be a London and New York listing for the new equity.

The company first mooted the idea of a demerger last summer, but the process has been complicated by its tax implications. The group's different operations are governed by more than 20 tax jurisdictions, but it finally appears that the group has ironed out all the wrinkles and is ready to press ahead.

As one of the least well kept secrets, much of the hidden value of the two parts has already seeped out into the marketplace and over the past year the shares have soared. From little more than pounds 10 a share 12 months ago the stock broke through pounds 17 last month, before settling since then to yesterday's pounds 16.69. During that period Thorn has outperformed the rest of the market by a thumping 30 per cent.

The two businesses are both attractive in different ways. EMI, which for the purposes of the demerger will include the HMV record shop chain, has an enormously valuable back catalogue of hit songs and an enviable array of stars on its books. The record-breaking $85m four-album deal with the American singer Janet Jackson bolstered the division's Virgin label, albeit at a price that had the company's rivals spitting tacks.

Its publishing arm, the ultimate cash-cow with fantastic margins, has the rights to songs from performers such as Rod Stewart and Take That. For the cost of administering that list, Thorn coins in the lucrative rights to its songs from radio stations, advertising agencies and film companies.

EMI is the side of the business that has received most attention, and it's the bit most likely to attract a bidder after the two-way split, but Thorn has its own appeal with good revenue growth in prospect and useful cash flow. Concentration on new finance packages appears to have arrested the underlying decline of rental in developed markets.

So what are the parts worth? That depends on the methodology used and the extent to which bid premiums are factored into the final valuations, but however the cake is sliced the deal leaves the break-ups of Hanson and British Gas in the shade from the point of view of creating shareholder value.

One method of putting a price tag on EMI involves attaching a multiple to the company's sales, which reached pounds 2.2bn in the year to March 1995 and could be pounds 370m higher in the current year. A consensus figure of 2.25 times sales, which is about what PolyGram paid for Motown in 1993, generates a value of between pounds 5.8bn and pounds 6bn for EMI.

That could be too high, because there is less scope with this deal for wringing extra efficiencies from EMI's already tight operation. It is also complicated by EMI's 55 per cent stake in its Japanese off-shoot, which the crude sales measure appears to overvalue.

A more sophisticated model attaches a sales measure to EMI's recorded music side, while valuing the publishing side on a multiple of its share of royalties. Using that methodology, one broker comes up with a range of between pounds 5bn and pounds 5.7bn.

Valuing Thorn and HMV is simpler. The rentals business is expected to trade on something approaching a market rating after demerger, suggesting a value of about pounds 1.6bn. HMV, the smallest division, is probably worth another pounds 250m to pounds 350m.

In total then, pounds 8bn seems a reasonable price tag for the whole group, which compares with Thorn EMI's market capitalisation at yesterday's close of pounds 7.2bn. Given the remaining uncertainty there is little incentive for anyone who has missed the fun so far to jump aboard. But long-standing shareholders should hold on to squeeze what value remains locked up in the combined group.

The risk for shareholders is that any hitch will send the shares tumbling. Profit forecasts for the full year of just over pounds 500m put them on a prospective price/earnings multiple of about 23, which only falls to 20 in the year to March 1997. That is high but, even if a yield of 3 per cent provides little support, not astronomically so for this type of business. Hold for next week's developments.

Suggested Topics
Start your day with The Independent, sign up for daily news emails
ebooksAn introduction to the ground rules of British democracy
Latest stories from i100
Have you tried new the Independent Digital Edition apps?
Independent Dating

By clicking 'Search' you
are agreeing to our
Terms of Use.

iJobs Job Widget
iJobs Money & Business

Guru Careers: Financial Controller

£45 - £55k DOE: Guru Careers: A Financial Controller is required to join a suc...

Recruitment Genius: Sales Consultant / Telemarketer - OTE £20,000

£12500 - £20000 per annum: Recruitment Genius: Scotland's leading life insuran...

Recruitment Genius: Sales Adviser - OTE £24,500

£22500 - £24500 per annum: Recruitment Genius: Inbound and outbound calls with...

Recruitment Genius: Business Development Executive / Sales - OTE £40,000

£18000 - £40000 per annum: Recruitment Genius: This fast growing Insurance Bro...

Day In a Page

Mullah Omar, creator of the Taliban, is dead... for the fourth time

Mullah Omar, creator of the Taliban, is dead... for the fourth time

I was once told that intelligence services declare their enemies dead to provoke them into popping up their heads and revealing their location, says Robert Fisk
Margaret Attwood on climate change: 'Time is running out for our fragile, Goldilocks planet'

Margaret Attwood on climate change

The author looks back on what she wrote about oil in 2009, and reflects on how the conversation has changed in a mere six years
New Dr Seuss manuscript discovered: What Pet Should I Get? goes on sale this week

New Dr Seuss manuscript discovered

What Pet Should I Get? goes on sale this week
Oculus Rift and the lonely cartoon hedgehog who could become the first ever virtual reality movie star

The cartoon hedgehog leading the way into a whole new reality

Virtual reality is the 'next chapter' of entertainment. Tim Walker gives it a try
Ants have unique ability to switch between individual and collective action, says study

Secrets of ants' teamwork revealed

The insects have an almost unique ability to switch between individual and collective action
Donovan interview: The singer is releasing a greatest hits album to mark his 50th year in folk

Donovan marks his 50th year in folk

The singer tells Nick Duerden about receiving death threats, why the world is 'mentally ill', and how he can write a song about anything, from ecology to crumpets
Twitter accused of 'Facebookisation' over plans to overhaul reverse-chronological timeline

Twitter accused of 'Facebookisation'

Facebook exasperates its users by deciding which posts they can and can’t see. So why has Twitter announced plans to do the same?
Jane Birkin asks Hermès to rename bag - but what else could the fashion house call it?

Jane Birkin asks Hermès to rename bag

The star was shocked by a Peta investigation into the exotic skins trade
10 best waterproof mascaras

Whatever the weather: 10 best waterproof mascaras

We found lash-enhancing beauties that won’t budge no matter what you throw at them
Diego Costa biography: Chelsea striker's route to the top - from those who shared his journey

Diego Costa: I go to war. You come with me...

Chelsea's rampaging striker had to fight his way from a poor city in Brazil to life at the top of the Premier League. A new book speaks to those who shared his journey
Ashes 2015: England show the mettle to strike back hard in third Test

England show the mettle to strike back hard in third Test

The biggest problem facing them in Birmingham was the recovery of the zeitgeist that drained so quickly under the weight of Australian runs at Lord's, says Kevin Garside
Turkey's conflict with Kurdish guerrillas in Iraq can benefit Isis in Syria

Turkey's conflict with Kurdish guerrillas in Iraq can benefit Isis in Syria

Turkish President Erdogan could benefit politically from the targeting of the PKK, says Patrick Cockburn
Yvette Cooper: Our choice is years of Tory rule under Jeremy Corbyn or a return to a Labour government

Our choice is years of Tory rule under Corbyn or a return to a Labour government

Yvette Cooper urged Labour members to 'get serious' about the next general election rather than become 'a protest movement'
Singapore's domestic workers routinely exploited and often abused in the service of rich nationals

Singapore's hidden secret of domestic worker abuse

David Cameron was shown the country's shiniest veneer on his tour. What he didn't see was the army of foreign women who are routinely exploited and often abused in the service of rich nationals
Showdown by Shirley Jackson: A previously unpublished short story from the queen of American Gothic

Showdown, by Shirley Jackson

A previously unpublished short story from the queen of American Gothic