DOCSLIB.ORG

Valuation of Telia Lietuva, Ab from an Investor's

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Valuation of Telia Lietuva, Ab from an Investor's VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE 1 VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE A Thesis Presented to the Faculty of Finance Programme at ISM University of Management and Economics in Partial Fulfilment of the Requirements for the Degree of Bachelor of Finance by Matas Ramanauskas Advised by Doc. Dr. Ieva Augutytė - Kvedaravičienė December 2020 Vilnius VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE 2 Summary Ramanauskas, A., Valuation of Telia Lietuva, AB from an Investor’s Perspective [Manuscript]: bachelor thesis, finance. Vilnius, ISM University of Management and Economics, 2020. The topic of the thesis is Valuation of Telia Lietuva, AB from an Investor’s Perspective. This work aims to determine the enterprise value of the company and issue recommendations for investors after deriving the company’s stock price. To get the most accurate results, the analysis of the telecommunication industry and the company is prepared, the best-fit methods applied, namely market method, including financial and transactions multiples (EV/Sales and EV/EBITDA), and for income method discounted cash flow valuation model was performed. In the end, both methods provide enterprise value and after subtracting the net debt, it arrived at the equity value and the corresponding stock price derived. The enterprise value for Telia Lietuva using the market method resulted in EUR 985-1002 million with a EUR 1.45-1.48 stock price for financial multiples and EUR 1066- 1096 million with a EUR 1.59-1.64 stock price for transactions multiples, which is usually higher because of the priced-in synergies. Discounted cash flow resulted in EUR 1126 enterprise value and a corresponding EUR 1.69 stock price. The stock price of Telia Lietuva was priced at EUR 1.56 on September 30th, 2020 (valuation date), creating a possible 8.3% upward move to reach the price derived from the DCF method. In the end, the final recommendations were issued for prospective investors willing to invest in Telia Lietuva, AB. Giving more weight to the DCF method, the final recommendation is to BUY with a long-term investing strategy. Keywords: Telia Lietuva, telecommunication, relative valuation, discounted cash flow, enterprise value. Number of words: 13995 VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE 3 Table of Contents Introduction ................................................................................................................................ 9 1. Situation analysis ................................................................................................................. 11 1.1 General information about Telia Lietuva, AB ............................................................... 11 1.2 The History of Telia Lietuva, AB .................................................................................. 11 1.3 Size and operations ........................................................................................................ 11 1.4 Shareholder structure ..................................................................................................... 13 1.5 Business risk assessment................................................................................................ 13 1.6 Global industry environment ......................................................................................... 13 1.7 European industry environment ..................................................................................... 14 1.8 Lithuanian industry environment ................................................................................... 15 1.9 Growth trends................................................................................................................. 17 1.10 Local competition and external factors ........................................................................ 19 1.11 Financial situation ........................................................................................................ 22 2. Theory and research methods .............................................................................................. 27 2.1 Defining valuation ......................................................................................................... 27 2.2 Review of valuation methods......................................................................................... 28 2.2.1 Income method........................................................................................................ 29 2.2.2 Market method ........................................................................................................ 30 2.3 Discounted Cash Flow Method ...................................................................................... 30 2.3.1 Discount rates.......................................................................................................... 32 2.3.2 Cost of equity .......................................................................................................... 33 VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE 4 2.3.3 Risk-free rate ........................................................................................................... 33 2.3.4 Equity beta .............................................................................................................. 34 2.3.5 Market risk premium............................................................................................... 34 2.3.6 Income tax rate ........................................................................................................ 34 2.3.7 Cost of debt ............................................................................................................. 35 2.3.8 Terminal value ........................................................................................................ 35 2.3.9 Sensitivity analysis.................................................................................................. 35 2.4 Relative valuation .......................................................................................................... 35 2.4.1 Valuation multiples ................................................................................................. 36 2.4.2 Transaction multiples .............................................................................................. 36 2.5 Relevant information for an investor ............................................................................. 37 3 Empirical research ................................................................................................................ 41 3.1 Discounted Cash Flow (DCF) ........................................................................................ 41 3.1.1 Cost of equity (CAPM) ........................................................................................... 41 3.1.2 Risk-free rate ........................................................................................................... 41 3.1.3 Beta coefficient ....................................................................................................... 42 3.1.4 Equity risk premium ............................................................................................... 42 3.1.5 CAPM ..................................................................................................................... 43 3.1.6 Discount rate ........................................................................................................... 43 3.1.7 Cost of debt ............................................................................................................. 43 3.1.8 Revenue forecast ..................................................................................................... 44 3.1.9 Cost of goods sold forecast ..................................................................................... 47 3.1.10 Operating expenses forecast ................................................................................. 47 3.1.11 Other income, gain/loss forecast ........................................................................... 48 VALUATION OF TELIA LIETUVA, AB FROM AN INVESTOR’S PERSPECTIVE 5 3.1.12 Depreciation, amortization, and CapEx forecast .................................................. 49 3.1.13 EBIT forecast ........................................................................................................ 50 3.1.14 Change in net working capital forecast ................................................................. 51 3.1.15 FCFF calculation ................................................................................................... 52 3.1.16 Terminal value ...................................................................................................... 52 3.1.17 Enterprise value of Telia Lietuva .......................................................................... 52 3.1.18 Sensitivity analysis................................................................................................ 53 3.1.19 Scenario analysis ................................................................................................... 54 3.2 Relative valuation .......................................................................................................... 54 3.2.1 Financial multiples .................................................................................................. 55 3.2.2 Transactions multiples ...........................................................................................
Load more

Recommended publications
  • A Secure and Flexible Server-Based Mobile Eid and E-Signature Solution
    ICDS 2014 : The Eighth International Conference on Digital Society A Secure and Flexible Server-Based Mobile eID and e-Signature Solution Christof Rath, Simon Roth, Manuel Schallar and Thomas Zefferer Institute for Applied Information Processing and Communications Graz University of Technology Graz, Austria Email: {first name}.{last name}@iaik.tugraz.at Abstract—In our digital society, e-government, e-commerce, and Transactional online services from the e-government do- e-business are increasingly gaining importance. Many services main and related fields of application typically require reliable of these domains rely on reliable user authentication and remote identification and authentication of users. Given the electronic signatures. For many years, smart cards have been the obvious drawbacks of password-based eID and authentica- technology of choice to implement eID and e-signature solutions. tion schemes in terms of security, two-factor authentication Recently, mobile eID and e-signature solutions have emerged schemes have been developed for applications with high secu- as an attractive alternative, as they provide better usability compared to smart card based approaches while maintaining rity requirements such as transactional e-government services. the same level of security. Unfortunately, most current mobile Current two-factor authentication schemes typically comprise eID and e-signature solutions are tailored to the needs of specific the authentication factors possession and knowledge. application scenarios and hence cannot easily
    [Show full text]
  • Application Guideline for Etsi's Mss Standards: V2.2
    FICOM’S (THE FINNISH FEDERATION FOR TELECOMMUNICATIONS AND TELEINFORMATICS) APPLICATION GUIDELINE FOR ETSI’S MSS STANDARDS: V2.2 2014-03-24 Version Description 1.0 Original version. 1.1 The MSS_Signature element required by WSDL has been added to the message format description and message examples (also missing from the ETSI TS 102 204 examples). WSDL added to the references. Support for organisation certificates added to SignatureProfile. 1.2 Added support for messaging mode ”asynchronous client-server”. Added support for operation MSS_StatusQuery. Added support for test certificates in SignatureProfile. Hash signs (#) omitted from the user experience. UserIdentifier element format corrected. The encoding of the DataToBeSigned element was corrected. It was emphasised that the event "number" begins either with a letter or an underscore (NCName). 2.0 Signature profiles were completely renewed. Position for value added service response messages was reserved in the StatusDetail element of signature responses. New value added services AE validation and PersonIdentity. Value added service SessionID renamed EventID. Support for the UserIdentifier element was omitted (replaced by the PersonIdentity service). The supported MSS_Format/MimeType/Encoding/SignatureProfi le combinations were written out. New MSS_Format PKCS1. 505 status code added for test identities. Added status code extensions (Appendix C). Synchronous messaging mode is not recommended. 2.1 Due to roadmap delays in MSSP implementations, some features from 2.0 have been tagged as “not supported in the current version”. Several errors corrected. Parameter min and max lengths defined more clearly. Excessive MimeType / Encoding combinations dropped. 2.2 Updated Chapter 5.1: Wait period for first status query reduced to 10 s.
    [Show full text]
  • Moldova Mobile ID Case Study, Washington, DC: World Bank License: Creative Commons Attribution 3.0 IGO (CC by 3.0 IGO)
    Public Disclosure Authorized Public Disclosure Authorized Moldova Mobile ID Public Disclosure Authorized Case Study id4d.worldbank.org Public Disclosure Authorized 44540_Moldova_CVR.indd 3 5/23/19 10:49 AM © 2018 International Bank for Reconstruction and Development/The World Bank 1818 H Street, NW, Washington, D.C., 20433 Telephone: 202-473-1000; Internet: www.worldbank.org Some Rights Reserved This work is a product of the staff of The World Bank with external contributions. The findings, interpretations, and conclusions expressed in this work do not necessarily reflect the views of The World Bank, its Board of Executive Directors, or the governments they represent. The World Bank does not guarantee the accuracy of the data included in this work. The boundaries, colors, denominations, and other information shown on any map in this work do not imply any judgment on the part of The World Bank concerning the legal status of any territory or the endorsement or acceptance of such boundaries. Nothing herein shall constitute or be considered to be a limitation upon or waiver of the privileges and immunities of The World Bank, or of any participating organization to which such privileges and immunities may apply, all of which are specifically reserved. Rights and Permission This work is available under the Creative Commons Attribution 3.0 IGO license (CC BY 3.0 IGO) http:// creativecommons.org/licenses/by/3.0/igo. Under the Creative Commons Attribution license, you are free to copy, distribute, transmit, and adapt this work, including for commercial purposes, under the following conditions: Attribution—Please cite the work as follows: World Bank.
    [Show full text]
  • Electronic Identification (E-ID)
    EXPLAINING INTERNATIONAL IT APPLICATION LEADERSHIP: Electronic Identification Daniel Castro | September 2011 Explaining International Leadership: Electronic Identification Systems BY DANIEL CASTRO SEPTEMBER 2011 ITIF ALSO EXTENDS A SPECIAL THANKS TO THE SLOAN FOUNDATION FOR ITS GENEROUS SUPPORT FOR THIS SERIES. SEPTEMBER 2011 THE INFORMATION TECHNOLOGY & INNOVATION FOUNDATION | SEPTEMBER 2011 PAGE II TABLE OF CONTENTS Executive Summary ........................................................................................................ V Introduction..................................................................................................................... 1 Background ....................................................................................................................... 1 Box 1: Electronic Passports ............................................................................................. 3 Terminology and Technology ........................................................................................... 3 Electronic Signatures, Digital Signatures and Digital Certificates ............................... 3 Identification, Authentication and Signing ................................................................ 4 Benefits of e-ID Systems ............................................................................................ 5 Electronic Identification Systems: Deployment and Use .............................................. 6 Country Profiles .............................................................................................................
    [Show full text]
  • Valimo Mobile ID Solution Mobile ID Makes Things Easier…
    Mobile ID usnadňuje život jak uživatelům tak poskytovatelům služeb! Smart Cards & Devices Forum 2012 Jan Němec Gemalto Květen 2012 Valimo Mobile ID Solution Mobile ID Makes Things Easier… … both for end users and service providers! • Allows you to forget all passwords, bank codes and IDs • Enables strong authentication and legally binding signatures for all web and mobile services • Based on digital signatures created in the SIM card (2048bit RSA keypair) End User • Mobile phone based signing • Mobile ID application on the SIM card Bank or other service provider Operator or Trust Center • Online or mobile services • Mobile Signature Service 3 Smart Cards & Devices Forum 2012 Mobile ID What is a Mobile Signature? Banks and other • Equivalent of your own services Authentication and handwritten signature A validation • Created by typing secret code (Signing PIN) into B the security application in the phone (SIM) Separate • Signature and Multiple service authentication channels channel authentication is validated by a trusted third party • Security similar to using a smart card 4 Smart Cards & Devices Forum 2012 Mobile ID Trends in Mobile Authentication • Deloitte TMT Predictions 2011: More smart phones than PCs sold today • 375M smart phones + 50M tablets vs. 350M PCs • Mobile Internet services require increasingly stronger identification • Cloud computing, services and storage: username + password currently • Service centric authentication is not sustainable: too many identities • OTP not secure anymore, e.g. Zeus malware in mobile phones
    [Show full text]
  • Exploring Barriers to Mobile E-ID Adoption a Government Perspective on Republic of Moldova Mobile E-ID
    Exploring barriers to Mobile e-ID adoption A government perspective on Republic of Moldova Mobile e-ID Victoria Rosca Department of informatics IT Management Master thesis 2-year level, 15 credits SPM 2017.12 0 Abstract As more and more governments have embarked on the e-government path, providing digital interaction with its citizens has boosted the demand for trusted electronic identity solutions that can ensure an official match between an online identity and a physical one. Along with this trend, the affordability and diffusion of mobile devices has translated into a strong push for governments to diversify e-ID channels by developing digital identification on mobile devices also known as Mobile e-ID. Mobile e-ID offers citizens legally binding identification, authentication and qualified electronic signatures and it has been already successfully implemented by some countries at a nation-wide scale. Extant research has investigated mobile e-ID from a technical oriented perspective focusing on potential deployment models, however little is known about the challenges a country is facing in making mID adopted by a wider number of users/ citizens. Addressing this, I run a case study on Republic of Moldova’s nationwide mobile e-ID solution to investigate the barriers to Mobile e-ID. Accordingly, I identify 18 barriers which are organised into 5 categories. Keywords: electronic identity; mobile e-ID; e-Government; IT strategy; IT innovation; services in the public administration; IT policy; adoption barriers; 1. Introduction Public sector organizations have over the years witness a shift in how they deliver services to citizens, thus transforming government – citizen interaction from a strictly face-to face contact to a digital one.
    [Show full text]
  • Finnish Mobile ID a Lesson in Interoperability Author: Alix Murphy with Special Thanks To
    Finnish Mobile ID A Lesson in Interoperability Author: Alix Murphy With special thanks to: Pekka Turpeinen, Telia Sonera Janne Jutila, Elisa Perttu Hörkkö, Elisa Lasse Leppänen, DNA Antti Suokas, If Insurance Esa Kerttula, Proftel Ltd. Jari Kinnunen, HMV Juha Mitrunen, Valimo Kai Koskela, Osuus Bank Ltd. Kimmo Mäkinen, State Treasury of Finland Pekka Jelekäinen, Finnish Population Register Centre Reijo Svento, FiCom Tuomo Pyhala, S-Bank Ltd. Finnish Mobile ID 3 A Lesson in Interoperability Contents I Executive Summary 4 Operator Profiles 5 II Finnish Environment 6 A. High usage of online services 6 B. Prevalence of existing Bank ID solutions 6 C. The Finnish Citizen ID card 6 D. Increasing fraud and security breaches 6 E. Consumer demand for mobility 7 III Description of the Mobile ID service 7 A. Vision & principle 7 B. How it works 10 C. Technical solution 11 IV Uptake and Scale 12 A. Adoption by Businesses and Third Party Service Providers 12 B. Challenges to scale 12 C. Consumer Uptake 15 V Economics 16 A. Business model 16 B. Roadmap to commercialisation & sustainability 16 C. Future services enabled by the Mobile ID 17 VI Mobile ID – Key Success Factors 18 A. Interoperability 18 B. Reaching high frequency transactions 18 C. Gaining acceptance of the banks and new mobile payment service providers 18 D. Positive role of government 18 4 Mobile Identity I Executive Summary Identity is a core enabler for a wide people)1 having a mobile device, service continues to experience some range of services, especially payments, and on average, each subscriber challenges in reaching scale, mostly banking, government services and having two SIM cards; the three main as a result of the “chicken and egg” effectively all services requiring operators have all launched 4G / LTE problem – subscribers resist taking up strong authentication of the user.
    [Show full text]
  • Reliable Electronic Certification on Mobile Devices
    Reliable electronic certification on mobile devices Nuno Alvarez Fernandes∗ [email protected] Abstract Nowadays many documents are still signed in a handwritten way, being highly susceptible to forgery. Digital signatures address this vulnerability by providing a cryptographically secure way to do it. They provide a secure and reliable way to sign digital documents, thereby improving the security of the three key services stipulated by the handwritten signatures: i) Authentication: the signer is who he or she claims to be; ii) Integrity: the data has not been modified or tampered with since the signature was applied; iii) Non-repudiation: an irrefutable proof of signature. Furthermore, this type of signatures can also be performed remotely. With the exponential growth in the use of mobile devices in everyday life, there is an increasing availability of mobile technologies, giving rise to new applications that take advantage of such devices to improve the way users perform their daily tasks. The work herein proposed aims to facilitate the signing process of digital documents on mobile devices by creating a viable and trusted certification system that uses mobile devices, eliminating the need for external readers, and increasing the users' flexibility. Specifically, it consists of a simple and intuitive mobile application that enables users to digitally sign electronic documents on their devices, using a private signature key stored in a smart card (in this case cased on a micro SD card) inserted in the device, thus allowing to provide qualified digital signatures. All private material can be transferred from one device to another simply by moving the secure micro SD card.
    [Show full text]
  • Issues Relating to Opportunities for New Identification Means And
    Ministry of Finance of the Republic of Lithuania Bank of Lithuania https://www.lb.lt/lt/mokejimu-taryba Vytautas Magnus University FINTECH Lithuania Group http://finmin.lrv.lt/lt/veiklos- Association of Lithuanian Banks sritys/finansu-rinku-politika/mokejimu- Association of Lithuanian Chambers of Commerce, Industry and Crafts taryba Lithuanian Small and Medium-Sized Business Council Alliance of Lithuanian Consumer Organisation Association of Payment and Electronic Money Institutions Fintech Hub LT Kaunas University of Technology 18 April 2019 Vilnius Feasibility study Issues relating to opportunities for new identification means and compatibility with anti-money laundering objectives Task Force Report on Opportunities for New Identification Means and Compatibility with Anti-Money Laundering Objectives ISBN 978-609-8204-44-5 (online) Table of contents Summary ..................................................................................................................................................... 3 Introduction .................................................................................................................................................. 4 1. Overview of the development of legal framework and practices of remote identification in Lithuania and relevant issues ............................................................................................................................................. 5 1.1. Overview of the Law of the Republic of Lithuania on the prevention of money laundering and terrorist financing
    [Show full text]
  • Talgildur Samleiki
    Talgildur samleiki Undirskjal 7 – Mobil ID - APRIL 2016 Talgildur samleiki Mobile ID As the world around us gets more digital, the need for at digital identity grows. When we think of a digital identity there are various things we have a need to do. For example, we have a need to identify with a digital system sign documents in a non-reputable way communicate safely and confidentially This is of course technically challenging. But it is also an organizational challenge to certify the validity of the registered identities. For that, we need policies and procedures. In the countries around us we have seen that digital identity using mobile phone, is more and more common. And the advantages of mobile id are apparent. Most people on the Faroe Islands have their own mobile phone. Mobile phones are mainly personal, and we can use them for personal Mobile IDs. It is relatively easy to deploy, because the infrastructure is already in place. It is therefore advisable for us to choose a digital identity based on mobile phones. In the EU a need for a standardised digital mobile id has been identified. Countries like Iceland and Norway have shown interest in joining this standard, and we obviously should do the same. It is therefore a requirement for us to have a solution, that complies with [ETSI TS 102 204 V1.1.4] and the related specifications. We have investigated suppliers fulfilling these requirements, and our recommended choice is to implement a solution from Finnish provider Valimo – a part of global provider Gemalto. This solution has been tested on the Faroe Islands as a proof of concept, and we think that it adequately satisfies our requirements.
    [Show full text]
  • Qualified Electronic Signature Via SIM Card Using Javacard 3 Connected
    Qualified Electronic Signature via SIM Card Using JavaCard 3 Connected Edition Platform Jakub Breier Adam Pomothy Physical Analysis and Cryptographic Engineering, Faculty of Informatics and Information Technologies, Temasek Laboratories@NTU Slovak University of Technology School of Physical and Mathematical Sciences, Bratislava, Slovakia Nanyang Technological University, Singapore [email protected] [email protected] Abstract—Digital signature is one of the most common ways For the use of digital signatures in communication with of determining the origin of a document in a digital way. government institutions, it was crucial to establish a leg- To ensure authenticity, integrity and non-repudiation when islation that sets the rules regarding on signing documents such signatures are used, many countries have their standards and regulations. In EU, a signature that complies with those electronically. For example, the Directive 1999/93/EC of the regulations is called ’Qualified Electronic Signature’ (QES). European Parliament and of the Council [1] is the main There are many QES solutions using dedicated smart cards European Union document related to digital signatures. It or security tokens and few of them that use SIM cards as a introduces the term ’Qualified Electronic Signature’ (QES), signature creation device. These SIM-based solutions usually which is a signature that satisfies security requirements use a third party to perform a signature, such as mobile service operator and operate as a hybrid solutions. Hence, a necessary for achieving certain level of authentication, non- cooperative connection between a mobile device and a SIM repudiation and integrity. This directive was then adapted by card is needed. a member states of EU, but similar legislation exists almost In this paper we propose a solution based on the JavaCard in every other country in the world, with minor differences.
    [Show full text]
  • Mobile Qualified Electronic Signatures and Certification on Demand
    Mobile Qualified Electronic Signatures and Certification on Demand Heiko Rossnagel1 1 Chair of Mobile Commerce and Multilateral Security, Johann Wolfgang Goethe University Frankfurt, Gräfstr. 78, 60054 Frankfurt, Germany [email protected] http://www.m-lehrstuhl.de Abstract. Despite a legal framework being in place for several years, the market share of qualified electronic signatures is disappointingly low. Mobile Signatures provide a new and promising opportunity for the de- ployment of an infrastructure for qualified electronic signatures. We analyzed two possible signing approaches (server based and client based signatures) and conclude that SIM-based signatures are the most secure and convenient solution. However, using the SIM-card as a se- cure signature creation device (SSCD) raises new challenges, because it would contain the user’s private key as well as the subscriber identifi- cation. Combining both functions in one card raises the question who will have the control over the keys and certificates. We propose a pro- tocol called Certification on Demand (COD) that separates certification services from subscriber identification information and allows consum- ers to choose their appropriate certification services and service provid- ers based on their needs. We also present some of the constraints that still have to be addressed before qualified mobile signatures are possi- ble. 1 Introduction In the directive 1999/93/EC of the European Parliament and of the Council [ECDir1999] legal requirements for a common introduction of electronic signatures in Europe were enacted. The directive sets a framework of requirements for security of technology used for electronic signatures. Based on certificates issued by certifica- tion authorities, which certify public keys for a person registered by a registration authority, electronic signatures can be created with a so-called “secure signature crea- tion device” (SSCD), carrying the private keys of a person.
    [Show full text]