>>> Tim Brasil Sale and Vivendi Payout Both Possible

BARCLAYS
  • Battle for control of GVT now looks to have concluded
  • Tim Brasil likely to be competitively disadvantaged in L/T; mgmt. will come under pressure to consider selling the asset
  • Tim Brasil may be too large an acquisition for one co., meaning a breakup could be more feasible
UBS
  • At 10.2x 2014 EV/Ebitda, deal valuation looks full, although TEF should be able to realize cash-cost synergies of 3%-5% of GVT’s base
  • There is potential for material revenue synergies over the medium-term
  • VIV’s interest in acquiring a stake in Telecom Italia likely driven by potential M&A upside in Italy/Brazil
  • Post GVT sale, VIV has scope to return a further EU4.5b to shareholders, on top of the EU3.5b already announced
  • VIV’s 1H results were a “non-event”
MACQUARIE
  • TEF has paid a high price to acquire GVT
  • TEF likely to dispose of some of GVT’s assets in Sao Paolo, with Oi the logical buyer
  • Upside for TI now dependent on entering partnership with Oi
  • NOTE: TEF sees deal synergies with NPV of at least EU4.7b
  • NOTE: TI will continue to look at industrial projects