1 / 10

Mod 8 VALUATION USING Abnormal enterprise income growth

Mod 8 VALUATION USING Abnormal enterprise income growth. SPECIALTY RETAIL - AMAZON Sophie Yu Section 2. Cost of equity capital using capm. E stimated β =0.903 Treasury Long-term rate=3. 4 2 % Market return rate Premium = 11.75 % For Amazon:

rosie
Download Presentation

Mod 8 VALUATION USING Abnormal enterprise income growth

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. Mod 8VALUATIONUSINGAbnormalenterpriseincomegrowth SPECIALTY RETAIL - AMAZON Sophie Yu Section 2

  2. Cost of equity capital using capm • Estimated β=0.903 • Treasury Long-term rate=3.42% • Market return ratePremium=11.75% • For Amazon: • Cost of Equity = 3.42%+0.903*(11.75%-3.42%)=10.94%

  3. Cost of debt capital • Interest Expense= $141 million • Average amount of interest-bearing debt=(3191+3084)/2=$3137.5million • Cost of Debt=(141/3137.5)*(1-0.37)=2.8% • On the Financial Statements: • “…hadaweightedaverageinterestrateof5.5%and6.4%asofDecember31,2013and2012…” • Astheweightedaverageinterestrateisdeclining,Iassumeinthefutureinterestwillalsodecreasegradually. • Conclusion:Costofdebt=4.5%

  4. Cost of enterprise capital • Market value of equity $164,252.66 million • Net financial obligations $(3,778.14) million • Market value of net operating assets $160,474.52 million • CostofEnterpriseCapital= • (164,252.66/160,474.52)*10.94%+(-3,778.14/160,474.52)*4.5% • =11.09%

  5. ASSUMPTIONS • Currently,Amazonhasa20%growthrate • However,itisnotgoingtogrowat20%forever • Accordingtoanalyst’sreport,Amazonisfacingproblemssuchasheavyinvestmentsinwarehouses,R&Dindeliverydrone,andincreasingcostintransportation • Nevertheless,mostoftheanalystsarestilloptimisticaboutAmazon’sfuture • Thus,Iassumethatinthenext20years,thesalesgrowthwillgraduallydropto10%andstayat10%foralongtime

  6. Abnormal enterpriseenterpriseincomegrowthmodel

  7. Valuing amazon-DCF Market Value = $357.35*454 = $162, 236.9

  8. Valuing amazon–Residualenterpriseincome Same Enterprise value for all three models

  9. CHOOSING A VALUATION MODEL

  10. Questions?

More Related