Level 3 Acquires TW Telecom: Do the Numbers Add Up?

In Level 3's $7.1 billion acquisition of TW Telecom, whose shareholders are coming out on top?

Jun 16, 2014 at 7:00PM

It was "merger Monday" today, but U.S. stocks still finished flat, with the benchmark S&P 500 and the narrower Dow Jones Industrial Average (DJINDICES:^DJI) up less than 0.1%. The technology-heavy Nasdaq Composite Index (NASDAQINDEX:^IXIC) gained 0.2%.

Apparently, investors were either little moved by the flurry of acquisition announcements today, or they identified countervailing risks. Not even the largest agreed deal in the health-care sector this year, Medtronic's $43 billion offer for Covidien, seemed to rattle investors. This evening, however, I'm looking at another one of the announced deals: Level 3 Communications' (NYSE:LVLT) stock-and-cash offer for TW Telecom (NASDAQ:TWTC) in a deal that values the Internet service provider's equity at $39.61 per share based on today's closing prices, or $7.1 billion on an enterprise, once you add TW Telecom's $1.6 billion in net debt.


Source: Level 3 Communications.

Why do corporate chieftains carry out acquisitions, and how do they assess their attractiveness? Unfortunately, it's all too often for reasons, and at prices, that are poorly aligned with shareholders' interests, such as increasing the absolute size of their fiefdoms.

In a statement on the proposed acquisition of TW Telecom that Level 3 announced today, CEO Jeff Storey said that "the benefits created by this transaction deliver substantial value to both companies' stockholders, as it accelerates our objective of driving profitable growth and strengthening free cash flow per share growth over the long term."

Storey is looking at the right metric and the right goals -- management can do nothing more beneficial for shareholders than maximizing long-term growth in free cash flow per share -- so he's already off to a good start. In fact, Level 3 expects the deal to be "deleveraging" (translation: it will reduce debt levels) and "accretive to free cash flow per share after the first year following translation close" (in other words, Level 3's free cash flow per share will increase).

One of the means by which the combined entity will achieve free cash flow growth is through projected annualized cost savings of $240 million. Level 3 estimates the net present value of those synergies at $2.2 billion, which equates to $15.83 per share. If the estimate is realistic, the cost savings alone are worth three and a half times the $4.52 premium Level 3 offered over TW Telecom's Friday closing price. In that context, and assuming TW Telecom was fairly valued on Friday, the deal looks easy to justify on a financial basis. (Mind you, one ought to remain a bit skeptical, as present value estimates are very sensitive to discount rate assumptions.)

And speaking of value, Level 3's offer put TW Telecom's enterprise value (equity plus net debt) at 12.8 times estimated EBITDA for 2014. That multiple looks a bit rich, but once you add back $200 million in annualized cost savings at the EBITDA level, it falls to a more pedestrian 9.5. For reference, Level 3's enterprise value-to-trailing-12-month EBITDA is 11.10.

Once an acquisition is announced, it's not uncommon for the acquirer's shares to fall if the market reckons the target company's shareholders are making off with the bulk of the value in the transaction. Level 3's stock fell 4.1% today, but according to the deal terms, I have Level 3 shareholders coming out of this deal quite nicely. This doesn't look like a failed connection.

Beyond Level 3: Your cable company is scared, but you can get rich
You know cable's going away. But do you know how to profit? There's $2.2 trillion out there to be had. Currently, cable grabs a big piece of it. That won't last. And when cable falters, three companies are poised to benefit. Click here for their names. Hint: They're not Netflix, Google, and Apple


Alex Dumortier, CFA, has no position in any stocks mentioned. The Motley Fool recommends Apple, Covidien, Google (A and C shares), and Netflix and owns shares of Apple, Google (A and C shares), Medtronic, and Netflix. Try any of our Foolish newsletter services free for 30 days. We Fools don't all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

4 in 5 Americans Are Ignoring Buffett's Warning

Don't be one of them.

Jun 12, 2015 at 5:01PM

Admitting fear is difficult.

So you can imagine how shocked I was to find out Warren Buffett recently told a select number of investors about the cutting-edge technology that's keeping him awake at night.

This past May, The Motley Fool sent 8 of its best stock analysts to Omaha, Nebraska to attend the Berkshire Hathaway annual shareholder meeting. CEO Warren Buffett and Vice Chairman Charlie Munger fielded questions for nearly 6 hours.
The catch was: Attendees weren't allowed to record any of it. No audio. No video. 

Our team of analysts wrote down every single word Buffett and Munger uttered. Over 16,000 words. But only two words stood out to me as I read the detailed transcript of the event: "Real threat."

That's how Buffett responded when asked about this emerging market that is already expected to be worth more than $2 trillion in the U.S. alone. Google has already put some of its best engineers behind the technology powering this trend. 

The amazing thing is, while Buffett may be nervous, the rest of us can invest in this new industry BEFORE the old money realizes what hit them.

KPMG advises we're "on the cusp of revolutionary change" coming much "sooner than you think."

Even one legendary MIT professor had to recant his position that the technology was "beyond the capability of computer science." (He recently confessed to The Wall Street Journal that he's now a believer and amazed "how quickly this technology caught on.")

Yet according to one J.D. Power and Associates survey, only 1 in 5 Americans are even interested in this technology, much less ready to invest in it. Needless to say, you haven't missed your window of opportunity. 

Think about how many amazing technologies you've watched soar to new heights while you kick yourself thinking, "I knew about that technology before everyone was talking about it, but I just sat on my hands." 

Don't let that happen again. This time, it should be your family telling you, "I can't believe you knew about and invested in that technology so early on."

That's why I hope you take just a few minutes to access the exclusive research our team of analysts has put together on this industry and the one stock positioned to capitalize on this major shift.

Click here to learn about this incredible technology before Buffett stops being scared and starts buying!

David Hanson owns shares of Berkshire Hathaway and American Express. The Motley Fool recommends and owns shares of Berkshire Hathaway, Google, and Coca-Cola.We Fools don't all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

©1995-2014 The Motley Fool. All rights reserved. | Privacy/Legal Information