Macquire Research's take on the upcoming demerger of Bharti and RCom's tower businesses.
Bharti Infratel Current Valuation - $8.5 billion
EV per tower - $340,000
CY08E Revenues - $1 billion
CY08E EBIDTA - $450 million
RoE - minus 3.4%
2010E marketshare - 33%
Original 12 month Bharti Airtel target price - Rs. 1,025
New Bharti Airtel target price - Rs. 1,275
------------------------------------------------------------------------
Reliance Telecom Infra Current Valuation - $4.5 billion
EV per tower - $404,000
CY08E Revenues - $500 million
CY08E EBIDTA - $200 million
RoE - minus 5.4%
2010E marketshare - 18%
Original 12 month RCom Target Price - Rs. 650
New RCom target price - Rs. 785
---------------------------------------------------------------------------------------