Cost of Capital Data Choices: Duff & Phelps Cost of ...
Transcript of Cost of Capital Data Choices: Duff & Phelps Cost of ...
![Page 1: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/1.jpg)
Cost of Capital Data Choices: Duff & Phelps Cost of Capital Navigator
vs. BVResources Cost of Capital Professional
Jim Hitchner, CPA/ABV/CFA, ASAFinancial Valuation Advisors, Inc.
All slides copyright 2019 Valuation Products and Services, LLC
![Page 2: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/2.jpg)
James R. Hitchner, CPA/ABV/CFF, ASA• Managing Director, Financial Valuation Advisors Inc.
• CEO, Valuation Products and Services LLC
• President, Financial Consulting Group LLC
• Editor in Chief, Financial Valuation and Litigation Expert
• 38 years in valuation services
• Former member of the AICPA task force on BV standards
• Inductee in the AICPA BV Hall of Fame
• Two-time recipient – AICPA Volunteer of the Year award
• Coauthored over 20 courses; taught over 60 courses
• Published over 150 articles; made over 350 presentations1
![Page 3: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/3.jpg)
James R. Hitchner, CPA/ABV/CFF, ASA• Editor and/or coauthor of the books:
• Discount for Lack of Marketability Guide and Toolkit, 2017
• Financial Valuation Applications and Models, 4th edition, 2017
• Financial Valuation Workbook, 4th edition, 2017
• PPC’s Guide to Business Valuations, 29th edition, 2019
• Hitchner • Pratt • Fishman, A Consensus View, Q&A Guide to Financial Valuation, 2016
• Valuation for Financial Reporting: Fair Value, Business Combinations, Intangible Assets, Goodwill, and Impairment Analysis, 3rd edition, 2011
2
![Page 4: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/4.jpg)
Learning Objectives
• Cost of capital alternatives
• Duff & Phelps vs. BVResources COC data• Summary of each database• What are the pros and cons of each database?• Do the databases produce supportable results?• Complexity vs. simplicity – which is better?
3
![Page 5: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/5.jpg)
Cost of Capital Alternatives
• Duff & Phelps Cost of Capital Navigator
• BVResources Cost of Capital Professional
• Dr. Aswath Damodaran
• Dr. Pablo Fernandez
• BVResources Implied Private Company Price Line Tool (IPCPL)
• Pepperdine Private Capital Markets Reports
4
![Page 6: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/6.jpg)
Application of Cost of Capital Data
5
![Page 7: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/7.jpg)
• Duff & Phelps CRSP Historical 1926 (2019) (1) 6.9%
• Duff & Phelps CRSP Supply-Side 1926 (2019) 6.1%
• Duff & Phelps Risk Study 1963 (2019) 5.1%
• Duff & Phelps Recommended ERP (2019) 5.5%
• BVR Cost of Capital Professional 1928 (2019) (2) 5.8%
• BVR Cost of Capital Professional 1963 (2019) (2) 3.8%
• BVR COC Pro Damodaran (2)• Implied ERP (2018)* 7.7%• Implied ERP (2018)
w/Sustainable Payout* 7.3%• Historical ERP (1928-2018)* 6.3%
• Fernandez Survey (3) 5.6%
• Pepperdine Appraisers (4) 5.9%
* 10-year T-Bond, Arithmetic
ERP
6
![Page 8: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/8.jpg)
Size Premiums – 2019
• Duff & Phelps CRSP 1926 (tenth) 5.2%
• Duff & Phelps Risk Study 1963 (25th) 5.1%
• BVR COC Pro 1928 (S&P 500) 7.7%
• BVR COC Pro 1928 (Beta Adjusted) 5.4%
• BVR COC Pro 1963 (S&P 500) 3.6%
• BVR COC Pro 1963 (Beta Adjusted) 3.1%
7
![Page 9: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/9.jpg)
Industry Risk Premiums
• “If there are no comparable public betas, the analyst will not use an IRP in the buildup method because the IRP is developed using the betas from the same companies that the CAPM uses for its beta. If the analyst has rejected companies and their betas as not comparable for use in the CAPM, he or she should not use those same betas for an IRP in the buildup method.” (p. 9) [Emphasis added.]
• “Be consistent. If you rejected public companies in your IRP and/or CAPM analysis, you must also reject them for your market approach.” (p. 11) [Emphasis added.]
“Inclusion of Betas in CCPro Platform Puts the Spotlight on the IRP,” Business Valuation Update, July 2019, Vol. 25, No. 7, BVResources.
8
![Page 10: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/10.jpg)
Dr. Aswath Damodaran
• Build up models are “recipes for disaster.”1
• “The problem with any historical premium approach, even with substantial modifications, is that it is backward looking. Given that our objective is to estimate an updated, forward-looking premium, it seems foolhardy to put your faith in mean reversion and past data.”2 [Emphasis added.]
• 1 Don Wisehart, “Boston’s Battle of the Beta,” Financial Valuation and Litigation Expert, Issue 22, December 2009/January 2010, Valuation Products and Services, LLC, p. 15.
• 2 “Equity Risk Premiums (ERP): Determinants, Estimation and Implications – The 2019 Edition” (May 22, 2019), http://pages.stern.nyu.edu/~adamodar/, p. 74.
9
![Page 11: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/11.jpg)
Damodaran
• “We have looked at three different approaches to estimating risk premiums, the survey approach, where the answer seems to depend on who you ask and what you ask them, the historical premium approach, with wildly different results depending on how you slice and dice historical data and the implied premium approach, where the final number is a function of the model you use and the assumptions you make about the future. Ultimately, though, we have to choose a number to use in analysis and that number has consequences.”3 [Emphasis added.]
3 Ibid., p. 115.
10
![Page 12: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/12.jpg)
IPCPL (BV Update, August 2019, p. 36)
4 After-tax cost of capital (calibrated for 35% tax rate and mid-period convention) for average/typical risk company. For use on unlevered, after-tax expected free cash flows. (5)
11
![Page 13: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/13.jpg)
Implied Private Company Price Line Tool (IPCPL)
• Question: Is IPCPL ready for the courthouse?
• Answer: No.
• This model was developed very recently and has not yet been widely distributed and exposed, so even though it’s more reliable than traditional methods, it needs some time to be vetted and used in nonlitigation.
• We recommend IPCPL as a means to calibrate the traditional “recipe for disaster” cost of capital methods to avoid the disaster and to accurately test opposing expert’s cost of capital figures.
• Also, for nonlitigation and or “calculation” engagements, we prefer IPCPL. [Emphasis added.]
https://sub.bvresources.com/pdfs/IPCPLfaq.pdf
12
![Page 14: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/14.jpg)
Pepperdine Surveys• “One of the biggest business valuation mistakes is confusing historical equity returns with
expected or required equity returns.”1
• The bottom line is that the traditional backward-looking models do not provide anything close to a reasonable estimate for the required rate of return on equity capital for most investments, with the possible exception of a highly diversified portfolio of public companies that will be held for at least a generation.
• CAPM and BUM as typically applied are not a product of reliable procedures, they cannot be applied in a way that creates a reliable result, and, indeed, if done blindly and without the application of judgment, the results obtained from use of these methods will almost always be wrong, because, in isolation, they are incapable of reflecting the thought processes of actual buyers and sellers in the market.2 [Emphasis added.]
1 Eric W. Nath, ASA, “The Biggest Business Valuation Myth,” Business Valuation Review, Fall 2011, p. 91.2 Ibid., pp. 98-99.
13
![Page 15: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/15.jpg)
Pepperdine Surveys
• Although the Pepperdine University study is still young, and the procedures, questions, and reporting will no doubt continue to be refined and improved, it is nevertheless a much more plausible and believable means for obtaining a forward-looking required rate of return than the historical-based models and data published by traditional sources.3
[Emphasis added.]
3 Ibid., p. 97.
14
![Page 16: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/16.jpg)
Pepperdine Surveys
• Besides bond yields, the only forward-looking data in the Cost of Capital Professional are the implied ERP
• However, this has its own idiosyncrasies, which make it all but useless for estimating cost of capital in most cases
• Other shortcomings with the implied ERP … include the fact that empirically demonstrated optimism biases of analysts skew the implied ERP
• Declines in the number of public companies and lack of coverage by analysts for all but the biggest firms also make implied ERP hard to extrapolate to private entities and certainly is irrelevant for a minority interest in a private entity
Eric W. Nath, ASA, “Letter to the Editor: Comments on the Cost of Capital Professional,” Business Valuation Update, Vol. 25, No. 2, February 2019, BVResources, pp. 1, 4-5.
15
![Page 17: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/17.jpg)
Pepperdine Surveys
• What’s needed is a truly forward-looking required rate of return system that gives appraisers an understanding of how to estimate cost of capital for private companies and interests in private companies
• The Pepperdine Survey, published annually, partially addresses certain aspects of this in the private equity and venture capital segments of the capital market line
• If we focused more on improving this type of research and less on refining irrelevancies, we would be a lot further ahead in understanding how to estimate required rates of return
Ibid., p. 5.
16
![Page 18: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/18.jpg)
Pepperdine
17
![Page 19: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/19.jpg)
Pepperdine
18
![Page 20: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/20.jpg)
Pepperdine
19
![Page 21: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/21.jpg)
Data Sources
1) Duff & Phelps Cost of Capital Navigator 2019
2) BVResources Cost of Capital Professional, BVResources, 2019, https://www.bvresources.com/products/cost-of-capital-professional
3) Pablo Fernandez, Mar Martinez, and Isabel Fernandez Acin, “Market Risk Premium and Risk-Free Rate Used for 69 Countries in 2019: A Survey” (March 23, 2019). Available at SSRN: https://ssrn.com/abstract=3358901or http://dx.doi.org/10.2139/ssrn.3358901
4) Pepperdine Private Capital Markets Reports (2019),https://digitalcommons.pepperdine.edu/gsbm_pcm_pcmr/11/
5) BVResources, Business Valuation Update, August 2019
6) “Equity Risk Premiums (ERP): Determinants, Estimation and Implications –The 2019 Edition” (May 22, 2019), http://pages.stern.nyu.edu/~adamodar/
20
![Page 22: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/22.jpg)
Cost of Capital Benchmark
Data –December 31,
2018
• U.S. 30-day Treasury bill1 2.44%
• U.S. five-year Treasury note2 2.51%
• U.S. 20-year Treasury bond3 2.87%
• Aaa corporate bond5 3.99%
• 30-year conventional mortgage6 4.55%
• Baa corporate bond7 5.14%
• Prime rate4 5.50%
• Large-cap stock ($29 billion - $1.1 trillion)8 11.04%
• Micro-cap stock ($2.5 million - $728 million)8 17.67%
• Small-cap stock ($2.5 million - $322 million)8 19.80%
• Subdecile category 10b ($2.5 million - $185 million)8 22.67%
• D&P size category 25 ($157 million average)9 20.53%
• Subdecile category 10z ($2.5 million - $109 million)8 24.97%
• VC Bridge/IPO10 20%-35%
• VC second stage/expansion10 30%-50%
• VC first stage/early development10 40%-60% 21
![Page 23: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/23.jpg)
1 https://fred.stlouisfed.org/series/TB4WK
2 https://fred.stlouisfed.org/series/DGS5
3 https://fred.stlouisfed.org/series/DGS20
4 https://fred.stlouisfed.org/series/DPRIME
5 https://fred.stlouisfed.org/series/DAAA
6 https://fred.stlouisfed.org/series/MORTGAGE30US
7 https://fred.stlouisfed.org/series/DBAA
8 Duff & Phelps 2019 Cost of Capital Navigator, CRSP Deciles Size Study –Supplementary Data Exhibits, all data from 1926 to 2018, large cap is decile 1, micro-cap is deciles 9 and 10, small cap is decile 10.
9 Duff and Phelps 2019 Cost of Capital Navigator, CRSP Deciles Size Study and Risk Premium Report Study –Supplementary Data Exhibits, all data from 1963 to 2018.
10 Valuation of Privately-Held-Company Equity Securities Issued as Compensation, Accounting & Valuation Guide, 2013, American Institute of Certified Public Accountants, p. 148.
22
![Page 24: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/24.jpg)
Duff and Phelps Cost of Capital Navigator
• There are two mainstays in cost of capital data, both included in the Duff and Phelps Cost of Capital Navigator:
- CRSP Deciles Size Premia studies (1926)
• Been around for about 37 years
- Risk Premium Report studies (1963)
• Been around for about 24 years
23
![Page 25: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/25.jpg)
CRSP Deciles Size Premia Studies
Includes:• Financial service companies• High-financial risk companies• Decile portfolios that are rebalanced quarterly vs. annually• Portfolio returns that are market-cap-weighted vs. equal-weighted
Excludes:• Closed-end mutual funds• Preferred stocks• Real estate investment trusts• Foreign stocks• American depository receipts unit investment trusts• Americus trusts
24
![Page 26: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/26.jpg)
Risk Premium Report Studies
Combines the data from the CRSP and the Standard & Poor’s Compustat databases (converges in 1963)
Excludes• American depositary receipts• Non-operating holding companies• Financial service companies (SIC code 6)• Unseasoned companies
• Lacking 5 years of publicly traded price history• Sales below $1 million in any of the previous five fiscal years• Negative 5-year-average EBITDA for the previous five fiscal years• Not listed on one of the major U.S. stock exchanges (NYSE, NYSE MKT
(formerly AMEX), or NASDAQ) 25
![Page 27: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/27.jpg)
Risk Premium Report Studies
Excludes
• High-financial-risk companies• In bankruptcy or in liquidation• 5-year-average net income less than zero for the previous five years• 5-year-average operating income less than zero for the previous five
years• Negative book value at any one of the previous fiscal year-ends• Debt-to-total capital ratio exceeding 80%
The portfolios are rebalanced annually, and the market cap is equal-weighted.
26
![Page 28: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/28.jpg)
BVResources Cost of Capital Professional
• New online platform provides equity risk premia, size premia, risk-free rates, and industry risk premiums
• Based on two types of data sources: – CRSP historical data going back to 1928 – Dr. Damodaran’s forward looking implied equity risk premium
(ERP) data
27
![Page 29: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/29.jpg)
Case Study Examples
• Build Up Method• Modified CAPM• D&P COC Navigator• BVResources COC Pro• Manufactures auto parts• Valuation date July 1, 2019• 10th decile company (CRSP)• 25th category company (Risk Premium Report)• Leave company-specific risk out for comparison purposes
28
![Page 30: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/30.jpg)
D&P COC Navigator
Build Up (CRSP back to 1926)
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 6.9 + 5.2 + 1.2 = 15.6% Historical ERP
• ke = 2.3 + 6.1 + 5.2 + 1.0 = 14.6% Supply-side ERP
• ke = 3.5 + 5.5 + 5.2 + 0.9 = 15.1% D&P Recommended ERP
29
![Page 31: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/31.jpg)
D&P COC Navigator
Build Up (Risk Premium Report Study back to 1963)
• ke = Rf + RPm+s + ERPadj.
• ke = 2.3 + 12.0 + 1.9 = 16.2% Historical ERP
• ke = 2.3 + 12.0 + 1.1 = 15.4% Supply-side ERP
• ke = 3.5 + 12.0 + 0.4 = 15.9% D&P Recommended ERP
30
![Page 32: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/32.jpg)
D&P COC Navigator
Build Up (Risk Premium Report Study back to 1963)
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 6.9 + 5.2 + 1.2 = 15.6% Historical ERP
• ke = 2.3 + 6.1 + 5.2 + 1.0 = 14.6% Supply-side ERP
• ke = 3.5 + 5.5 + 5.2 + 0.9 = 15.1% D&P Recommended ERP
31
![Page 33: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/33.jpg)
D&P COC Navigator
MCAPM (Risk Premium Report Study back to 1963)
• ke = Rf + β(RPm) + RPs
• ke = 2.3 + 1.17(6.9) + 5.2 = 15.6% Historical ERP
• ke = 2.3 + 1.17(6.1) + 5.2 = 14.6% Supply-side ERP
• ke = 3.5 + 1.17(5.5) + 5.2 = 15.1% D&P Recommended ERP
32
![Page 34: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/34.jpg)
BVR COC Pro
Build Up (CRSP back to 1928; RPs over the S&P 500)
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 5.8 + 7.7 + 1.0 = 16.8%
• ke = 2.3 + 5.8 + 7.7 + 2.0 = 17.8%
• ke = 2.3 + 5.8 + 7.7 + (0.1) = 15.7%
Note: No Damodaran data used since he doesn’t believe in the build up model, saying they are “recipes for disaster.”Don Wisehart, “Boston’s Battle of the Beta,” Financial Valuation and Litigation Expert, Issue 22, December 2009/January 2010, Valuation Products and Services, LLC, p. 15.
33
![Page 35: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/35.jpg)
Historical CRSP Data - BVR COC Pro
Start 20-Year S&P 500 DamodaranYear Rf RPm RPs 10th Beta RPi COEC
1928 2.3 5.8 7.7 1.0 16.81930 2.3 5.6 8.4 1.0 17.31940 2.3 6.2 4.8 1.1 14.41950 2.3 6.0 2.6 1.0 11.91960 2.3 3.6 3.2 0.6 9.71963 2.3 3.8 3.6 0.7 10.41970 2.3 2.8 2.0 0.5 7.61980 2.3 3.2 0.6 0.5 6.61981 2.3 2.4 0.6 0.4 5.71990 2.3 2.5 2.8 0.4 8.02000 2.3 -1.4 6.3 -0.2 7.02010 2.3 6.0 -2.1 1.0 7.2
Historical CRSP Data - BVR COC
Pro
34
![Page 36: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/36.jpg)
BVR COC Pro
36
Start 20-Year S&P 500 Salvidio Salvidio Salvidio Salvidio DamodaranYear Rf RPm RPs - 10th Beta(2) IRP Beta(5) IRP COEC (2) COEC (5) COEC
1928 2.3 5.8 7.7 -0.1 2.0 15.7 17.8 16.8
1930 2.3 5.6 8.4 -0.1 1.9 16.2 18.2 17.3
1940 2.3 6.2 4.8 -0.1 2.1 13.2 15.4 14.4
1950 2.3 6.0 2.6 -0.1 2.0 10.8 12.9 11.9
1960 2.3 3.6 3.2 0.0 1.2 9.1 10.3 9.7
1963 2.3 3.8 3.6 0.0 1.3 9.7 11.0 10.4
1970 2.3 2.8 2.0 0.0 1.0 7.1 8.1 7.6
1980 2.3 3.2 0.6 0.0 1.1 6.1 7.2 6.6
1981 2.3 2.4 0.6 0.0 0.8 5.3 6.1 5.7
1990 2.3 2.5 2.8 0.0 0.9 7.6 8.5 8.0
2000 2.3 -1.4 6.3 0.0 -0.5 7.2 6.7 7.0
2010 2.3 6.0 -2.1 -0.1 2.1 6.1 8.3 7.235
![Page 37: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/37.jpg)
BVR COC Pro
MCAPM (CRSP back to 1928; RPs in excess of CAPM)
• ke = Rf + β(RPm) + RPs
• ke = 2.3 + 1.17(5.8) + 5.4 = 14.5% Historical ERP
36
![Page 38: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/38.jpg)
D&P COC Navigator
vs. BVR COC ProBuild Up
Build Up (CRSP back to 1926) Navigator
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 6.9 + 5.2 + 1.2 = 15.6% Historical ERP
• ke = 2.3 + 6.1 + 5.2 + 1.0 = 14.6% Supply-side ERP
• ke = 3.5 + 5.5 + 5.2 + 0.9 = 15.1% D&P Recommended ERP
Build Up (Risk Premium Report Study back to 1963) Navigator
• ke = Rf + RPm+s + ERPadj.
• ke = 2.3 + 12.0 + 1.9 = 16.2% Historical ERP
• ke = 2.3 + 12.0 + 1.1 = 15.4% Supply-side ERP
• ke = 3.5 + 12.0 + 0.4 = 15.9% D&P Recommended ERP
Build Up (Risk Premium Report Study back to 1963) Navigator
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 6.9 + 5.2 + 1.2 = 15.6% Historical ERP
• ke = 2.3 + 6.1 + 5.2 + 1.0 = 14.6% Supply-side ERP
• ke = 3.5 + 5.5 + 5.2 + 0.9 = 15.1% D&P Recommended ERP
Build Up (CRSP back to 1928; RPs over the S&P 500) Pro
• ke = Rf + RPm + RPs + RPi
• ke = 2.3 + 5.8 + 7.7 + 1.0 = 16.8% Historical ERP 37
![Page 39: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/39.jpg)
D&P COC Navigator vs. BVR COC Pro
MCAPM (Risk Premium Report Study back to 1963) Navigator
• ke = Rf + β(RPm) + RPs
• ke = 2.3 + 1.17(6.9) + 5.2 = 15.6% Historical ERP
• ke = 2.3 + 1.17(6.1) + 5.2 = 14.6% Supply-side ERP
• ke = 3.5 + 1.17(5.5) + 5.2 = 15.1% D&P Recommended ERP
MCAPM (CRSP back to 1928; RPs in excess of CAPM) Pro
• ke = Rf + β(RPm) + RPs
• ke = 2.3 + 1.17(5.8) + 5.4 = 14.5% Historical ERP
38
![Page 40: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/40.jpg)
D&P COC Navigator vs. BVR COC Pro
What are the pros and cons of each database?
Do the databases produce supportable results?
Complexity vs. simplicity – which is better?
39
![Page 41: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/41.jpg)
• 1300 pages
• Completely updated
• Coauthored by many of the top names in BV
Jim Alerding
Rosanne Aumiller
Jeff Balcombe
Neil Beaton
Melissa Bizyak
Marcie Bour
Jim Budyak
Carol Carden
Stacy Collins
Larry Cook
Don Drysdale
Ed Dupke
Jay Fishman
Chris Hamilton
Tom Hilton
Jim Hitchner
Vince Kickirillo
Mark Kucik
Eva Lang
Harold Martin
Ed Moran
Ray Moran
Kate Morris
Shannon Pratt
Ron Seigneur
Stacey Udell
Sam Wessinger Richard
Wise
Don Wisehart
Kevin Yeanoplos40
![Page 42: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/42.jpg)
Discount for Lack of Marketability Guide and ToolkitJames R. HitchnerR. James AlerdingJoshua B. AngellKatherine E. Morris
A Consensus ViewQ&A Guide to Financial ValuationJames R. HitchnerShannon P. PrattJay E. Fishman
Lost Profits Damages:Principles, Methods, and ApplicationsEdited byEverette P. Harry IIIJeffrey H. Kinrich
www.valuationproducts.com/books 41
![Page 43: Cost of Capital Data Choices: Duff & Phelps Cost of ...](https://reader031.fdocuments.in/reader031/viewer/2022012510/6187c37390eacf24d521eb07/html5/thumbnails/43.jpg)
Bimonthly Journal
April/May 2019Front-page article
Federal Court Accepts Tax Affecting an S Corp “The court finds GBP’s subchapter S status is a neutral
consideration with respect to the valuation of its stock.”
• Also in this issue:• Stock-based Compensation & Guidelines to Estimate a
Supportable Value
• Transparency in Cost of Capital Data• Practical Guidance Related to Forensic Analysis Due Diligence
Interviews• A Look at the Ever-evolving U.S. Health Care Industry
• Being different is more profitable than being better42