Dan Sabbagh
Claim your free 2010 double sided wall chart
Sir Martin Sorrell will have to bid at least 300p a share - £1.2 billion - for Taylor Nelson Sofres to prevent the proposed £2.2 billion merger between the British market researcher and Germany's GfK, analysts said.
The City is bracing itself for a counter-bid from the WPP chief executive, after TNS formally unveiled its nil-premium, 50-50 merger with GfK.
WPP was last night understood to be studying the situation, leaving all its options open.
Yet sources close to the TNS-GfK deal said that it would still be possible to rebuff a higher bid from WPP by slightly altering the terms of the merger, possibly either by GfK providing a cash sweetener, or allowing TNS to have slightly more than 50 per cent of the enlarged group.
David Lowden, the chief executive of TNS, and chief executive designate of the enlarged company, said that WPP would “have to make a proposal at a premium to the current share price” to have any chance of success.
WPP had made two previous bids, the last of which is worth 237p per TNS share. Mr Lowden added: “So far WPP hasn't even valued TNS appropriately”.
TNS and GfK yesterday pledged to achieve £76 million of pre-tax synergies in the third year after the deal. Had the businesses been combined in 2007, operating profits before tax and interest for the market research group would have totalled £218.4million. Following the presentation, TNS shares last night closed at 259p, up 3p.
The combined business, which will be listed in London and called TNS-GfK will have about 24,000 staff.
Mr Lowden said the level of redundancies required would be “significantly less than a thousand” - and the actual level is estimated at nearer 500. It will cost £94 million to achieve the savings target by 2011.
Under the proposed deal, TNS will issue 11.74 shares for each GfK share. GfK's controlling shareholder, a German trade association, the Verein, which acts to further market research, will be left with 28.7 per cent of the enlarged group.
The Verein will have the right to nominate one board member as long as its stake is over 15 per cent, and the company has to retain the GfK name, maintain a base in Nuremberg, and commit to market research as “a core activity” in the future.
Mr Lowden, though, insisted that the investor would not act as a poison pill preventing takeover.
GfK was spun out of the Verein, which is run along the lines of a sports club, and the shareholder has been gradually diluted in a range of deals starting with GfK's flotation in 1999 and followed by the acquisition of NOP from United Business Media.
In a note to clients, Edward Hill Wood of Morgan Stanley estimated that a fair value for TNS, with the synergies included, was 285p.
The same note estimated that WPP could bid 300p a share for TNS and the deal would be 4 per cent earnings enhancing for WPP investors, implying that Sir Martin Sorrell could afford to bid more if he wanted to.
The two companies also abandoned plans to create a joint chairmanship, with Donald Brydon from TNS stepping aside in favour of Hajo Riesenback.
Articles from our sister site WSJ.com:
You may be asked to subscribe to read certain articles
Industry sectors news at a glance. Interactive heatmap, video and podcast
Everything the Business Traveller needs to know to make a better trip
Get ready for the winter sports season, with our resort guides and snow reports
We are backing British business, what is the confidence of the nation and what businesses are succeeding?
Growing demand for energy, oil that is harder to reach and the rise of carbon dioxide emissions. We examine the energy challenge
With rail travel in Europe on the rise, we review the benefits of travelling by train
In this special section we explore new food trends to help improve your dinner party and impress guests
Enjoy further reading from Travel to Fashion, Business to Sport, discover more
1998
£47,955
2004
£56,950
Essex
Check your free Experian credit report before applying
Car Insurance
c. £70,000
The Duke of Edinburgh’s Award
Windsor
£123,460 pa
The Law Commission
London
Southwark County Council
£100,000
Home Office
Liverpool
Moments from Battersea Park.
For sale with Winkworth
Find out about shared ownership.
See your free Experian credit report beforehand
Includes flights, accommodation with room upgrades, transfers city tours in Hong Kong and Bangkok.
PremierHolidays.co.uk
For your ultimate tailor-made ski holiday, click here
Get covered on your travels with a superb range of policies at great prices. Visit InsureandGo.com
Choose from the beautiful landscape and tranquil beaches of Oahu, Kauai, Maui & Big Island.
Contact our advertising team for advertising and sponsorship in Times Online, The Times and The Sunday Times, or place your advertisement.
Times Online Services: Dating | Jobs | Property Search | Used Cars | Holidays | Births, Marriages, Deaths | Subscriptions | E-paper
News International associated websites: Globrix Property Search | Milkround
Copyright 2009 Times Newspapers Ltd.
This service is provided on Times Newspapers' standard Terms and Conditions. Please read our Privacy Policy.To inquire about a licence to reproduce material from Times Online, The Times or The Sunday Times, click here.This website is published by a member of the News International Group. News International Limited, 1 Virginia St, London E98 1XY, is the holding company for the News International group and is registered in England No 81701. VAT number GB 243 8054 69.