1 / 9

By: Allie Leon

By: Allie Leon. Valuation using the Agr valuation model. Operations. 3900 lodging properties in 72 countries Hopes to open 100 new properties, addin g 18 countries by the end of 2014 The largest hotel chain in the world Controls about 10 % of US hotel market and 1% worldwide

nancy
Download Presentation

By: Allie Leon

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. By: Allie Leon Valuation using theAgrvaluation model

  2. Operations • 3900 lodging properties in 72 countries • Hopes to open 100 new properties, adding 18 countries by the end of 2014 • The largest hotel chain in the world • Controls about 10 % of US hotel market and 1% worldwide • Main operations are in the US, although strong presence in Canada, the UK, and China • Made up of 19 brands • Ritz Carlton, JW Marriott, Fairfield Marriott, Courtyard Marriott, etc. • Most revenue from franchise arrangements

  3. TheAgrmodel • Agrvalue is derived directly from forecasted accounting data, usingcapitalized earningsas an anchor • Based on income statement values • Enterprise value is mathematically equivalent to the DCF and the REI amounts • AgrModel is best because more value is captured in a shorter horizon that you are more comfortable with • With DCF and REI models, more reliance is placed on the terminal value than Agr

  4. Value using DCF -sales growth through 2018 = 6% -perpetual sales growth = 2.25% - WACC = 9.76%

  5. Valuation using REI Enterprise value = NEA + PV of REI + PV of terminal value *assume same growth rates -forecasted up to 2021 to get the REI growth rates to stabilize

  6. Valuation using Agr Enterprise value = capitalized (EPAT + PV w/I horizon + PV continuing value) *assume same growth rates as before

  7. Breakdown of value based on horizon -Total enterprise value is the same, although the component values differ -Total value for DCF is simply the sum of the two PVs (calculation of FCF takes into consideration the initial NEA) -Total value for REI = NEA + PV fund w/i horizon + PV continuing value -Total value for Agr = capitalized (EPAT + PV w/I horizon + PV continuing value)

  8. Questions??

  9. Sources • Marriott International, Inc. 2012 Annual Report • Yahoo Finance • NASDQ

More Related