Hog Wild for a Buyout?
Could Henry Kravis handle a hog? Harley-Davidsonâs shares revved up this week on talk of a leveraged buyout, and Mr. Kravisâ firm, Kohlberg Kravis Roberts, was one name mentioned. The iconic motorcycle maker can absorb plenty more debt, though the price tag and the cyclical nature of the business mean a deal would be no easy ride.
Harley has roared back to life, overtaking frets about its aging customer profile and younger bikers opting for rival brands like Ducati. At around $28 apiece, Harleyâs shares are more than triple their recession low, including Tuesdayâs 6 percent bounce. Figure any deal would require a premium of at least 30 percent, and the implied equity valuation would be about $8.5 billion.
The company is expected by analysts to generate earnings before interest, tax depreciation and amortization (EBITDA) of $950 million in 2011. Strip out Harleyâs financing arm for simplicity and adjust for its $1.7 billion of cash, and that price tag would peg its enterprise value at a little more than 5.8 times EBITDA. Thatâs a bit rich but not outrageous.
Of course, any Harley buyer would scrutinize the financial services unit, which is used to extend credit to the Milwaukee manufacturerâs customers. It had $5.1 billion of receivables at the end of last year, and heavy borrowing at the parent company would risk trashing the finance armâs ability to fund itself.
But with careful structuring, there seems to be room to gear up. Only $600 million of Harleyâs $5.7 billion of debt relates to the manufacturing part of the business, according to Wells Fargo estimates. For leveraged buyouts, depending on the deal, banks are starting to stretch to debt multiples of 5.5 times EBITDA. At that multiple, KKR or another private equity buyer could borrow some $4.6 billion and would need to stump up about $3.9 billion of equity or 46 percent of the total price — a big but feasible sum.
This back-of-the-envelope scenario suggests any buyout wouldÂ run close to the limits. But the idea of Mr. Kravis or another buyout baron cruising off with Harley isnât entirely hog-wild.