1 / 32

DES Chapter 4 Estimating the Value of ACME

Learn the steps involved in estimating the value of ACME, including cost of capital, project financial statements, WACC, and more.

jbittle
Download Presentation

DES Chapter 4 Estimating the Value of ACME

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. DES Chapter 4Estimating the Value of ACME DES Chapter 4

  2. Steps in a valuation • Estimate cost of capital (WACC) • Debt • Equity • Project financial statements and FCF • Calculate horizon value • Discount at WACC to Calculate VOPS • Calculate value of equity DES Chapter 4

  3. Estimating the required return on the components of WACC • ACME has debt and equity • Cost of capital for each type of financing depends on its risk, as perceived by investors, and taxes. • Higher risk securities = higher required return. • If payments (like interest) are deductible, then cost to firm is lowered. DES Chapter 4

  4. Acme's WACC • Debt: Acme has 2 types: short-term and long-term. S/T i = 9%. • L/T: 8% coupon, 26 years left to maturity, selling @ 90.015% of par each. What is its cost of debt? DES Chapter 4

  5. Bond prices • In general, bond price depends on its coupon payments, its maturity, and its risk (YTM). • Bonds pay $40 every 6 months, and $1,000 @ maturity in 26 years. DES Chapter 4

  6. Bond prices M is the maturity value, or $1,000 for ACME rC is the coupon rate, or 0.08, which is 8% for ACME n is the maturity, or 26 x 2 = 52 6-month periods. rD is the discount rate. DES Chapter 4

  7. ACME’s bond price A financial calculator or a spreadsheet can be used to solve for rD, which is 4.5% for a 6-month period, or 9% per year. DES Chapter 4

  8. Bond prices & i • VB = bond’s price today = $900.15 • M=Maturity Value = FV = <$1,000> • rc = Coupon %= 8% = Pmt = .08($1,000)/2 = $80/2=<$40> • n = periods to maturity = 26 years x 2 periods/yr = 52 • Rd = discount % = i = YTM = ? = 4.5% x 2 periods = 9% DES Chapter 4

  9. Calcuating the Yield to Maturity for a Bond DES Chapter 4

  10. Cost of long-term debt • Cost of debt when issued 4 years ago was 8%, but cost now is different because bond price declined from $1,000 to $900.15 • Now the cost is 9% DES Chapter 4

  11. Cost of equity • Its required return: depends on how risky stock is to investors. • This risk is measured by “Beta” and the Capital Asset Pricing Model (CAPM) relates Beta to required return. DES Chapter 4

  12. ACME’s cost of equity • CAPM: rS = rRF + Beta (RPM) • Beta = 1.1 • rRF = 5.4% = L/T rate on Treasuries • RPM = market risk premium = 6% • rS = 5.4% + 1.1(6%) = 12% DES Chapter 4

  13. Target weights and WACC • Target is 30% debt, 70% equity • Tax rate = 40% • WACC = 0.70(12%) + 0.30(9%)(1-0.40) = 10.0% • WACC used as discount rate on FCFs. DES Chapter 4

  14. Projections Next chapter focuses on nuts and bolts of projections. For now, assume your financial analyst already made following projections. DES Chapter 4

  15. Income Statements Actual Projected Projected Projected Projected 2003 2004 2005 2006 2007 Sales 4,512.44 4,873.44 5,165.84 5,475.80 5,804.34 Costs of Goods Sold 2,797.71 3,021.53 3,202.82 3,394.99 3,598.69 S ales, General and Administrative 902.49 974.69 1,033.17 1,095.16 1,160.87 Depreciation 225.62 243.67 258.29 273.80 290.22 Operating Profit 586.62 633.55 671.56 711.85 754.56 Interest on original debt 80.00 80.00 80.00 80.00 80.00 Interest Expense on ne w debt 25.73 34.35 42.84 50.18 57.95 Interest expense 105.73 114.35 122.84 130.18 137.95 Earnings Before Taxes 480.89 519.19 548.72 581.67 616.61 Taxes 192.35 207.68 219.49 232.67 246.65 Net Income 288.53 311.52 329.23 349.00 369.97 Dividends 104.89 135.10 191.43 202.90 215.05 Additions to retained earnings 183.64 176.41 137.80 146.11 154.91 Income statement projections DES Chapter 4

  16. Balance Sheet Projections Balance Sheets Projected Projected Projected Actual Projected 2003 2004 2005 2006 2007 Cash 45.12 48.73 51.66 54.76 58.04 Inventory 631.74 6 82.28 723.22 766.61 812.61 Accounts receivable 1,128.11 1,218.36 1,291.46 1,368.95 1,451.09 Total current assets 1,804.98 1,949.38 2,066.34 2,190.32 2,321.74 Gross PPE 3,443.32 3,867.49 4,271.98 4,700.75 5,155.24 Accumulated depreciation 1,187.09 1,430 .77 1,689.06 1,962.85 2,253.07 Net PPE 2,256.22 2,436.72 2,582.92 2,737.90 2,902.17 Total assets 4,061.20 4,386.09 4,649.26 4,928.22 5,223.91 DES Chapter 4

  17. Balance Sheet Projections Liabilities Actual Projected Projected Projected Projected 2003 2004 2005 2006 2007 Accounts payable 451.24 487.34 516.58 547.58 580.43 Accrued expenses 225.62 243.67 258.29 273.79 290.22 Short - term debt 381.71 476.04 557.55 643.90 735.40 Total current liabilities 1,058.57 1,207.05 1,332.42 1,465.27 1,606.05 Long - term debt 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 Total liabilities 2,058.57 2,207.05 2,332.42 2,465.27 2,606.05 Commo n stock 600.00 600.00 600.00 600.00 600.00 Retained earnings 1,402.63 1,579.04 1,716.84 1,862.95 2,017.86 Total common equity 2,002.63 2,179.04 2,316.84 2,462.95 2,617.86 Total liabilities and equity 4,061.20 4,386.09 4,649.26 4,928.22 5,223.91 DES Chapter 4

  18. Actual Projected Projected Projected Projected 2003 2004 2005 2006 2007 Operating profit 586.62 633.55 671.56 711.85 754.56 Tax on operati ng profit 234.65 253.42 268.62 284.74 301.83 a NOPAT 351.97 380.13 402.94 427.11 452.74 Operating current assets 1,804.97 1,949.37 2,066.34 2,190.32 2,321.74 Operating current liabilities 676.86 731.01 774.87 821.37 870.65 b NOWC 1,128.11 1,218.36 1,291. 47 1,368.95 1,451.09 c Total operating capital 3,384.34 3,655.08 3,874.39 4,106.85 4,353.26 Investment in total net d operating capital 279.45 270.74 219.31 232.46 246.41 e FCF 72.52 109.39 183.63 194.65 206.33 FCF Projections DES Chapter 4

  19. ROIC Projections Actual Projected Projected Projected Projected 2003 2004 2005 2006 2007 ROIC = (NOPAT/Beginning capital) 11.3% 11.2% 11.0% 11.0% 11.0% Growth in Sales 9.0% 8.0% 6.0% 6.0% 6.0% Growth in NOPAT 9.0% 8.0% 6.0% 6.0% 6.0% Growth in total net op. cap. 9.0% 8.0% 6.0% 6.0% 6.0% Growth in FCF 376.6% 50.8% 67.9% 6.0% 6.0% Growth in dividends -34.5% 28.8% 41.7% 6.0% 6.0% Long term projected growth is 6% DES Chapter 4

  20. Horizon Value DES Chapter 4

  21. Value of operations DES Chapter 4

  22. Fin Calculator: Cf0 = 0 Cf1 = 109.38 Cf2 = 183.63 Cf3 = 194.65 Cf4 = 206.33+5467.75 =5674.08 i = 10% NPV = Vop = $4272.92 Excel Use NPV Function =NPV(Rate,Value1,Value2, Value3,. . .) Value of operations DES Chapter 4

  23. Value of equity Vequity = VOPS + non-operating assets – debt = $4,272.92 + 0 – debt Debt: $381.71 million short term + 1 million long-term bonds at $900.15 each = 381.71 + 900.15 = $1,281.86 million Vequity = $4,272.92 - 1,281.86 = $2,991.06 million DES Chapter 4

  24. Per share equity • 100 million shares outstanding • Value per share = $29.91 DES Chapter 4

  25. Per share equity To find stock price, subtract co’s debt from estimate of firm value, then divide by number of c.s. shares o/s. Simple method, but doesn’t provide much discrimination among firms. DES Chapter 4

  26. Alternate valuation method • Method of multiples • Not as reliable as Discounted FCF model • But is frequently used by less-sophisticated analysts DES Chapter 4

  27. Method of Multiples • P/E • Price / EBITDA • Price / Sales • Price / Book • Price / CF • Price / FCF • Use current value, ave historic, ave projected DES Chapter 4

  28. Method of Multiples Idea is to find some representative measure that should capture what makes firm valuable, like sales, or net income, or earnings before interest, taxes, depreciation and amortization (EBITDA). Need to determine comparable multiples for firms of same size and same line of business. DES Chapter 4

  29. Method of Multiples: EBITDA Calculate the ratio of Value/EBITDA for a representative sample of firms. Value is defined as the total value of the firm (the value of debt plus the value of equity), because EBITDA is available for all of the firm’s investors- - both debt and stock holders. Suppose, it’s determined the value of similar firms to ACME equals 5.261 times EBITDA To find estimated value of firm being analyzed, multiply its EBITDA by this representative ratio. DES Chapter 4

  30. Method of Multiples: EBITDA To find estimated value of firm being analyzed, multiply its EBITDA by this representative ratio of 5.261x. So, need EBITDA (using actual ’03) Sales $4,512.44 -CGS 2,797.71 -SGA 902.49 =EBITDA 812.24 x 5.261 comparable EBITDA multiple =Firm Value 4,273.19 Acme DES Chapter 4

  31. Method of Multiples: EBITDA • From Multiples, • $4,273.19 ACME Firm Value • - 1,281.86 ACME Debt • =2,991.33 Vequity for ACME • Price per share = $2,991.33 / 100 mm shs • Value per share = $29.91 DES Chapter 4

  32. Variations is multiples ratios • Average for industry may be 5.26x, but range from 2x to 18x. Why? • i.e. Co.’s in same industry with identical EBITDA’s have variety of different prices due to: • Diff FCFs • Higher sales and FCF growth rate than others • Ignores potential differences in risk. BOTTOM LINE: Multiples easy to use, but not nearly best gauge. DES Chapter 4

More Related