This is part of a lengthy article from 'The Australian', placed online at about 1700 hours on Friday 7 August 2020.
The bondholders' model assuming profits not so far away is far-fetched (although they have more info than I do!):
..."Virgin Australia’s bondholders who support a planned $800m capital injection would receive 50-67c in the dollar and the airline will be worth up to $2.8bn under a proposal to get the airline flying again put on Friday afternoon to Virgin’s administrator.
The proposal to Deloitte’s Vaughan Strawbridge comes two days after Virgin management and Bain Capital
outlined their strategy for the resurrected Virgin, which will see 3000 jobs lost.
But that plan had no detail on what returns would come to the bond holders and Mr Strawbridge reiterated on Wednesday he would not put their proposal to a meeting of creditors which is now taking place on September 4.
There is speculation Bain could impose a huge bondholder haircut of around 90 per cent.
The new funding support from the bond holders, in the form of a convertible note, would be underwritten by Singapore’s Broad Peak Investment Advisers and Hong Kong’s Tor Investment Management (BP&T), which together hold $300m in unsecured notes issued by Virgin Australia.
But it will also be offered on a pro-rata basis to all the compromised unsecured creditors.
Broad Peak and BP&T are among 30 institutional bondholders said to have about $11 trillion under management and 6000 mum and dad investors owed a total of $2bn. Virgin has $7.1bn in debt.
The bond holders plan involves retaining approximately two-thirds of the existing 9,000 employees to support the revitalised and right-sized airline. It also involves paying all employee entitlements in full.
“In our view, Virgin’s strengths lie in its domestic business, supplemented by a streamlined international business that is focused on servicing nearby segments such as New Zealand and Bali. Our plan envisages retaining substantially all of the 737s and returning the remaining aircraft,’’ the document presented to Mr Strawbridge says.
The bond holders expect the 2022 financial year will be the first normalised year of Virgin’s operations, following the devastating impact of the COVID-19 pandemic on the airline.
“Compared to the company’s EBITDAR of $943m for FY18 $844m for FY19, we believe that an EBITDAR of approximately $1bn for the financial year ending in June 2022 (which we are estimating as the first full year of normalised operations) is a reasonable basis to assess the value of the business,’’ the document says.
“We have applied a 3.5-4.0 times multiple to our estimated FY22 EBITDAR for the airline, a conservative assumption vis-à-vis where comparable airlines around the world are being valued currently as shown in the table above and arrive at an Enterprise Value of $3.5bn to $4bn for the company.”
The proposal reiterated the bondholders are seeking access to Virgin stakeholders and information to enable the DOCA proposal to be finalised before the second creditors’ meeting and to avoid any conditions.
“These stakeholders include employees, the Velocity Trustee, and the lessors and other financiers. When the Administrators categorise the bondholder DOCA and recapitalisation proposal as “uncertain” and “conditional” they are only referring to our request to allow us to have those confirmatory discussions in order to finalise our proposal,’’ the document says.
“We believe that if the administrators co-operate with us, we can finalise our diligence and present Virgin creditors with an unconditional DOCA at the proposed second meeting of creditors which will result in the best possible recovery for all creditors..."