mynth
← DATABASE
06/2021

BRISTOL WATER acquired by PENNON

UNITED KINGDOM Utilities (Regulated Infrastructure) / Water EV £500M–1.5bn

Context

Pennon Group acquired Bristol Water Holdings UK and its subsidiaries, including Bristol Water, from infrastructure funds advised by iCON Infrastructure, which held the majority, and from ITOCHU Corporation, in a transaction signed and completed on 3 June 2021. It took the entire share capital of the holding company, at an implied enterprise value of £814m including assumed debt, an EV/revenue multiple of 4x–10x on revenue of £100–200M. The price represented a premium to the regulated company’s regulatory capital value, and Pennon funded it entirely from its own cash resources. Those resources came from the sale of Viridor to KKR, completed in July 2020, whose proceeds the group had been reviewing against a possible return of capital to shareholders. Alongside the acquisition, Pennon proposed a special dividend combined with a share consolidation and an on-market buy-back programme. The two water businesses serve neighbouring areas, and Pennon expected to extend South West Water’s wholesale capabilities over the enlarged territory and to apply each company’s practices to the other. The purchase was expected to add to earnings and to increase the group’s regulatory capital value. After completion, the transaction remained subject to review by the Competition and Markets Authority, with input from the water regulator. Barclays and Morgan Stanley acted as joint financial advisers and corporate brokers to Pennon.

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

FREE VIEW

£814m

Equity Value

[members only]

Multiples

EV / Revenue

4x–10x

EV / EBITDA

15x–25x

EV / EBIT

Above 20x

Historical Financials (GBP)

Year
Rev
EBITDA
EBIT
2021
£100–200M
£25–50M
£10–30M
2020
£100–200M
£25–50M
£10–30M

Other operations with BRISTOL WATER

Other operations with BRISTOL WATER

List of similar M&A transactions (Date, Acquirer, Target, Country, Sub-sector)
DateAcquirerTargetCountrySector
12/2016ICON INFRASTRUCTUREBRISTOL WATERUNITED KINGDOMWater

REFERENCES

Valuation range: EV £500M–1.5bn

Revenue range: £100–200M

EBITDA range: £25–50M

EV/Revenue range: 4x - 10x

EV/EBITDA range: 15x - 25x

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 PENNON 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.

Press release: view release

Target: bristol water

Acquirer: pennon