BRISTOL WATER acquired by ICON INFRASTRUCTURE
Context
Capstone Infrastructure sold its 50% indirect interest in Bristol Water to iCON Infrastructure Partners III, its ultimate parent entity, completing the transaction on December 15, 2016. The sale transferred Capstone's holding in the regulated UK water utility to iCON III, which already held an indirect stake. The transaction was reviewed and approved by a special committee of independent directors of Capstone. Proceeds were used to eliminate $194 million of the outstanding $291 million balance of a promissory note issued by Capstone to Irving Infrastructure Corp. on April 29, 2016, leaving approximately $97 million outstanding. Capstone stated that the sale reduced corporate debt, lowered regulatory and foreign currency exposure, and allowed management to focus on its Canadian power business. The company noted that following the challenging price review for the 2015-2020 period, dividends from Bristol Water were expected to be materially lower than originally anticipated, and the asset's cash flow profile no longer matched its investment objectives. The purchase price represented a premium to Capstone's net investment of approximately £90 million, reflecting growth in regulatory capital value during the holding period. Capstone realised a total return in Canadian dollars of approximately 8% per annum, including about £16 million of dividends received and capital appreciation from the sale.
BRISTOL WATER, which reported an EBITDA margin of [members only] in 2016, is valued in this transaction at an EV/EBITDA multiple of 5x–12x.
Target
Founded in 1846 and headquartered in Bristol, Bristol Water abstracts, treats and supplies drinking water to households and businesses in the Bristol area of south-west England. It draws water from reservoirs, rivers and boreholes, treats it at its own works, and carries it through its network of mains, pumping stations and service reservoirs to its customers, whom it bills directly. It also maintains and renews that network. It holds the licence to supply water in its area, and its prices and investment obligations are set by the water regulator for five-year periods.
Ent. Value
£500M–1.5bn
Equity Value
[members only]
Multiples
EV / Revenue
[members only]
EV / EBITDA
5x–12x
EV / EBIT
[members only]
Historical Financials (GBP)
Other operations with BRISTOL WATER
Other operations with BRISTOL WATER
| Date | Acquirer | Target | Country | Sector |
|---|---|---|---|---|
| 06/2021 | PENNON | BRISTOL WATER | UNITED KINGDOM | Water |
Similar deals in Utilities (Regulated Infrastructure)
| Date | Acquirer | Target | Country | Sector |
|---|---|---|---|---|
| 03/2020 | KKR | VIRIDOR | UNITED KINGDOM | Waste-to-Energy |
| 07/2019 | ANTIN INFRASTRUCTURE | Vicinity Energy | UNITED STATES | District Heating |
| 04/2019 | SECHE ENVIRONNEMENT | MECOMER | ITALY | Hazardous Waste |
| 01/2019 | BRIDGEPOINT | MIYA WATER | SPAIN | Water |
| 06/2018 | ICON INFRASTRUCTURE | EcoEridania | ITALY | Hazardous Waste |
| 05/2018 | ANTIN INFRASTRUCTURE | IDEX | FRANCE | District Heating |
| 06/2014 | Xenon Private Equity | EcoEridania | ITALY | Hazardous Waste |
| 06/2013 | TRITON PARTNERS | BEFESA | LUXEMBOURG | Hazardous Waste |
| 09/2011 | CUBE INFRASTRUCTURE | IDEX | FRANCE | District Heating |
| 11/2004 | IK PARTNERS | IDEX | FRANCE | District Heating |
Other operations with ICON INFRASTRUCTURE
| Date | Acquirer | Target | Country | Sector |
|---|---|---|---|---|
| 10/2023 | ICON INFRASTRUCTURE | ALLIANCE MEDICAL | UNITED KINGDOM | Radiology |
| 01/2021 | ICON INFRASTRUCTURE | BORNFIBER | GERMANY | Operators |
| 06/2018 | ICON INFRASTRUCTURE | EcoEridania | ITALY | Hazardous Waste |
| 01/2016 | ICON INFRASTRUCTURE | CAPSTONE INFRASTRUCTURE | CANADA | Renewables |
REFERENCES
Valuation range: EV £500M–1.5bn
EBITDA range: £50–100M
EV/EBITDA range: 5x - 12x
Note: This page provides detailed data on a private equity M&A transaction. Detailed and exact financial metrics for the acquisition of BRISTOL WATER by ICON INFRASTRUCTURE are reserved for mynth community members. Register for free to unlock full data.
Authors: This transaction was contributed by a verified mynth contributor and cross-checked against available transaction documents and official company communications.
Target: bristol water
Acquirer: icon infrastructure