On March 30, private equity firms Silver Lake and Texas Pacific Group completed the buyout for Sabre Holdings. The company has a variety of travel assets, such as Travelocity, Sabre Travel Network and Sabre Airline Solutions.
The deal required $5.4 billion in financing (including fees). Here's the break-down:
| Equity from TPG, Silver Lake |
$1,386,205,738 |
| First lien senior secured revolving facility |
$500,000,000 |
| First lien senior secured term loan facility |
$2,400,000,000 |
| Second lien senior secured term loan facility |
$700,000,000 |
Deal background:
Over the past few years, there has been lots of dealmaking in the travel industry. But perhaps the factor that encouraged Sabre to sell out was Blackstone's $4.3 billion buyout of Travelport in June.
By September, Sabre's bankers – Goldman Sachs (NYSE: GS) and Morgan Stanley (NYSE: MS) – started to place calls to several private equity firms. There was also interest from a strategic party.
By December, Sabre received two formal bids. But it was the offer from Silver Laek/TPG that was the most attractive. The price was for $32.75 per share.
According to the valuation from Goldman Sachs, here's how the deal stacks up with other transactions:
| |
Enterprise Value Multiple of LTM (last 12 months) EBITDA |
Total Debt Multiple of LTM EBITDA |
Citicorp Venture Capital Equity Partners L.P. and Teachers Merchant Bank/Worldspan, L.P. (March 2003) |
5.0x |
3.1x |
BC Partners and Cinven Funds/Amadeus Global Travel Distribution, S.A. (January 2005) |
7.8x |
5.4x |
| The Blackstone Group /Travelport Ltd. (June 2006) |
7.6x |
6.3x |
Travelport Ltd. (a portfolio company of The Blackstone Group) / Worldspan, L.P. (December 2006) |
5.5x |
4.5x |
Sabre Holdings Corporation (based on management estimates for LTM as of December 2006) |
10.2x |
7.8x |
For more news and views about private equity, please see BloggingBuyouts.
Tom Taulli is the author of various books, including the Complete M&A Handbook and the EDGAR-Online Guide to Decoding Financial Statements.