Renewable Energy Business Overview
Externally
valued¹
WATER UTILITY BUSINESS
VALUATION OVERVIEW
VALUE DEVELOPMENT OVERVIEW | 3Q21
(GEL MILLION)
Change q-o-q
+4.5%
-5.6%
+13.0%
45
1,012
1,057
620
(437)
IMPLIED LTM EV/EBITDA
MULTIPLE DEVELOPMENT
9.3x
9.0x
Enterprise value
Increase in EV
30-Jun-21
Enterprise value
30-Sep-21
Net debt inc.
Lease liabilities
Equity value
30-Sep-21
30-Jun-21
30-Sep-21
VALUATION HIGHLIGHTS
GEL million, unless noted otherwise
30-Sep-21 30-Jun-21
Change
31-Dec-20 Change
Valuation method
Combination of income approach (DCF) and market approaches1
Enterprise value
1,057.0
1,011.5
45.5
930.9
126.1
LTM EBITDA
117.4²
108.23
9.2
98.74
18.7
Implied EV/EBITDA multiple
Net debt
9.0x
9.3x
-0.3x
9.4x
-0.4x
(437.3)
(463.3)
26.0
(459.7)
22.4
Equity value
619.7
548.2
71.5
471.1
148.6
Georgia Capital PLC | 1. The independent valuations of the large portfolio companies are performed on a semi-annual basis. In 3Q21, our private large portfolio companies were valued internally by
incorporating 3Q21 results, in line with IPEV guidelines and methodology deployed at the end of 2020, by a third-party independent valuation firm. 2. LTM Adjusted EBITDA as at 30-Sep-21 combines Water
Utility's actual performance in 9M21 and the retrospective application of new tariffs on the 4Q20 numbers. 3. LTM adjusted EBITDA as at 30-Jun-20, reflects the retrospective application of new tariffs on 2H20
performance. 4. LTM adjusted EBITDA as at 31-Dec-20, reflects the retrospective application of new tariffs on 2020 performance.
GEORGIA
CAPITAL
67
67View entire presentation