Ferrovial increases stake in ETR to 48% after buying 5% for €1.34 billion

ferrovial 407

Intermoney | Ferrovial (FER) (Hold, PO €39) announced on Thursday an agreement with AtkinsRéalis, a Canadian engineering firm formerly known as SNC Lavalin Group, for the sale and purchase of 5.06% of the capital of the ETR407 motorway, for the sum of C$2.09 billion, or approximately €1.34 billion. Ferrovial thus increases its stake in ETR to 48.3%.

Ferrovial will acquire 3.3% at the closing of the agreement, while the remaining 1.8% will be acquired 18 months later. AtkinsRéalis will also sell an additional 1.7% of ETR to the CPPIB pension fund, while the PSP fund will in turn acquire 7.51% from CPPIB. The prices of these two transactions were not disclosed in Ferrovial’s statement.

Assessment: At the prices of the transaction between Ferrovial and AtkinsRéalis, the valuation of 100% of ETR’s capital would be around €26.4 billion, which is 53% higher than our implicit valuation of the Group, or €17.2 billion. Our current Target Price of €39/share includes a contribution from ETR of around €10/share, so translating today’s transaction to our Target Price for Ferrovial, it would increase by around €5.3 per share.

On the other hand, our valuation implies an EV/EBITDA ratio of 20x in 2025e, compared to 28x implied in today’s transaction. ETR distributed dividends in 2024 of €704 million (CAD 1,100 million), so today’s transaction would imply an implicit yield of 2.7%. We understand that as the new stake in ETR is less than 50%, Ferrovial will continue to consolidate this asset using the equity method. We will adjust our estimates in the coming days.

About the Author

The Corner
The Corner has a team of on-the-ground reporters in capital cities ranging from New York to Beijing. Their stories are edited by the teams at the Spanish magazine Consejeros (for members of companies’ boards of directors) and at the stock market news site Consenso Del Mercado (market consensus). They have worked in economics and communication for over 25 years.