
Metelem has been valued for the purposes of the transaction at PLN 6.15 billion, implying an EV/EBITDA ratio (for the 12 months to September) of 5.7x, which the company said was less than trading multiples for peers and recently completed transactions. An independent opinion issued by EY deemed the price fair. Cyfrowy Polsat estimates operational synergies from the takeover at PLN 3.5 billion and financial synergies at approximately PLN 0.5 billion through 2019.
Proforma for the third quarter of 2013, the new Cyfrowy Polsat Group would have reported revenues of PLN 9.7 billion, EBITDA of PLN 3.9 billion, EBITDA margin of 40.1 percent and operating cash flow of PLN 3.6 billion. Completion of the transaction is expected in mid‐2014 and is contingent on Cyfrowy Polsat shareholders' approval of the issue of shares to Metelem as well as a refinancing of Cyfrowy Polsat's current debt.