Europcar - bond returns

All,

Please refer to our updated analysis of Europcar here.

Fleet model, CFs, recap and legal remain unchanged, but we have added a more concrete NPV and IRR on the current bonds / future equity.

By the company’s estimation, the bonds that will also participate in the fresh cash equity would recover par if the company trades at a 7x multiple then. We think that 7x will be very low for a company so quickly growing its EBITDA as the plan suggests, but we also think the plan is ambitious. 10x our 2022 projections yields a lower result but is still above 10% IRR (which would not be stellar equity return, but the company is now not that highly leveraged either).

As regards the forthcoming EGM in January, we are confident that the 2/3 majority of shareholders present or represented can be achieved, although Eurazeo alone are not big enough to deliver it.

Importantly, current bond prices reflect a variety of choices with respect to backstopping the various facilities and a clean bond-only price should be lower than what we are seeing. We are looking for the right moment to enter the post-reorg equity at a better price.

Wolfgang
________________
E: wfelix@sarria.co.uk
T: +44 203 744 7003

www.sarria.co.uk

Wolfgang FelixEUROPCAR