VALUATION: ART, SCIENCE, CRAFT OR MAGIC?
Transcript of VALUATION: ART, SCIENCE, CRAFT OR MAGIC?
![Page 1: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/1.jpg)
VALUATION:ART,SCIENCE,CRAFTORMAGIC?AswathDamodaranwww.damodaran.com
Aswath DamodaranWebsite: http://www.damodaran.comBlog: http://aswathdamodaran.blogspot.comTwitter: @AswathDamodaranApp (iPad/iPhone): uValue (in iTunes app store)
![Page 2: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/2.jpg)
2
SomeInitialThoughts
"Onehundredthousandlemmingscannotbewrong"
Graffiti
Aswath Damodaran
![Page 3: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/3.jpg)
3
Theme1:CharacterizingValuationasadiscipline
¨ Inascience,ifyougettheinputsright,youshouldgettheoutputright.Thelawsofphysicsandmathematicsareuniversalandtherearenoexceptions.Valuationisnotascience.
¨ Inanart,thereareelementsthatcanbetaughtbutthereisalsoamagicthatyoueitherhaveoryoudonot.Theessenceofanartisthatyouareeitheragreatartistoryouarenot.Valuationisnotanart.
¨ Acraftisaskillthatyoulearnbydoing.Themoreyoudoit,thebetteryougetatit.Valuationisacraft.
![Page 4: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/4.jpg)
4
Theme2:Valuinganassetisnotthesameaspricingthatasset
PRICEValue
Price
THE GAPIs there one?
If so, will it close?If it will close, what will
cause it to close?
Drivers of intrinsic value- Cashflows from existing assets- Growth in cash flows- Quality of Growth
Drivers of price- Market moods & momentum- Surface stories about fundamentals
INTRINSIC VALUE
Accounting Estimates
Valuation Estimates
![Page 5: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/5.jpg)
5
Theme3:Goodvaluation=Story+Numbers
The Numbers People
Favored Tools- Accounting statements
- Excel spreadsheets- Statistical Measures
- Pricing Data
Illusions/Delusions1. Precision: Data is precise
2. Objectivity: Data has no bias3. Control: Data can control reality
The Narrative People
Favored Tools- Anecdotes
- Experience (own or others)- Behavioral evidence
Illusions/Delusions1. Creativity cannot be quantified
2. If the story is good, the investment will be.
3. Experience is the best teacher
A Good Valuation
![Page 6: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/6.jpg)
6
MisconceptionsaboutValuation
¨ Myth1:Avaluationisanobjectivesearchfor“true” value¤ Truth1.1:Allvaluationsarebiased.Theonlyquestionsarehowmuchand
inwhichdirection.¤ Truth1.2:Thedirectionandmagnitudeofthebiasinyourvaluationis
directlyproportionaltowhopaysyouandhowmuchyouarepaid.¨ Myth2.:Agoodvaluationprovidesapreciseestimateofvalue
¤ Truth2.1:Therearenoprecisevaluations¤ Truth2.2:Thepayofftovaluationisgreatestwhenvaluationisleast
precise.¨ Myth3:.Themorequantitativeamodel,thebetterthevaluation
¤ Truth3.1:One’sunderstandingofavaluationmodelisinverselyproportionaltothenumberofinputsrequiredforthemodel.
¤ Truth3.2:Simplervaluationmodelsdomuchbetterthancomplexones.
Aswath Damodaran
![Page 7: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/7.jpg)
7
ApproachestoValuation
¨ Intrinsicvaluation,relatesthevalueofanassettothepresentvalueofexpectedfuturecashflowsonthatasset.Initsmostcommonform,thistakestheformofadiscountedcashflowvaluation.
¨ Relativevaluation,estimatesthevalueofanassetbylookingatthepricingof'comparable'assetsrelativetoacommonvariablelikeearnings,cashflows,bookvalueorsales.
¨ Contingentclaimvaluation,usesoptionpricingmodelstomeasurethevalueofassetsthatshareoptioncharacteristics.
Aswath Damodaran
![Page 8: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/8.jpg)
8
DiscountedCashFlowValuation
¨ Whatisit:Indiscountedcashflowvaluation,thevalueofanassetisthepresentvalueoftheexpectedcashflowsontheasset.
¨ PhilosophicalBasis:Everyassethasanintrinsicvaluethatcanbeestimated,baseduponitscharacteristicsintermsofcashflows,growthandrisk.
¨ InformationNeeded:Tousediscountedcashflowvaluation,youneed¤ toestimate thelifeoftheasset¤ toestimate thecashflowsduringthelifeoftheasset¤ toestimate thediscountratetoapplytothesecashflowstogetpresent
value¨ MarketInefficiency:Marketsareassumedtomakemistakesin
pricingassetsacrosstime,andareassumedtocorrectthemselvesovertime,asnewinformationcomesoutaboutassets.
Aswath Damodaran
![Page 9: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/9.jpg)
9
IntrinsicValue:FourBasicPropositions
Thevalueofanassetisthepresentvalueoftheexpectedcashflowsonthatasset,overitsexpectedlife:
1. TheITProposition:If“it”doesnotaffectthecashflowsoralterrisk(thuschangingdiscountrates),“it”cannotaffectvalue.
2. TheDUHProposition:Foranassettohavevalue,theexpectedcashflowshavetobepositivesometimeoverthelifeoftheasset.
3. TheDON’TFREAKOUTProposition:Assetsthatgeneratecashflowsearlyintheirlifewillbeworthmorethanassetsthatgeneratecashflowslater;thelattermayhoweverhavegreatergrowthandhighercashflowstocompensate.
4. TheVALUEISNOTPRICEProposition:Thevalueofanassetmaybeverydifferentfromitsprice.
Aswath Damodaran
9
![Page 10: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/10.jpg)
10
DCFChoices:EquityValuationversusFirmValuation
Assets Liabilities
Assets in Place Debt
Equity
Fixed Claim on cash flowsLittle or No role in managementFixed MaturityTax Deductible
Residual Claim on cash flowsSignificant Role in managementPerpetual Lives
Growth Assets
Existing InvestmentsGenerate cashflows todayIncludes long lived (fixed) and
short-lived(working capital) assets
Expected Value that will be created by future investments
Equity valuation: Value just the equity claim in the business
Firm Valuation: Value the entire business
Aswath Damodaran
![Page 11: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/11.jpg)
11
TheDriversofValue…
Current CashflowsThese are the cash flows from existing investment,s, net of any reinvestment needed to sustain future growth. They can be computed before debt cashflows (to the firm) or after debt cashflows (to equity investors).
Expected Growth during high growth period
Growth from new investmentsGrowth created by making new investments; function of amount and quality of investments
Efficiency GrowthGrowth generated by using existing assets better
Length of the high growth periodSince value creating growth requires excess returns, this is a function of- Magnitude of competitive advantages- Sustainability of competitive advantages
Stable growth firm, with no or very limited excess returns
Cost of financing (debt or capital) to apply to discounting cashflowsDetermined by- Operating risk of the company- Default risk of the company- Mix of debt and equity used in financing
Terminal Value of firm (equity)
Aswath Damodaran
![Page 12: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/12.jpg)
Cashflow to FirmEBIT (1-t)- (Cap Ex - Depr)- Change in WC= FCFF
Expected GrowthReinvestment Rate* Return on Capital
FCFF1 FCFF2 FCFF3 FCFF4 FCFF5
Forever
Firm is in stable growth:Grows at constant rateforever
Terminal Value= FCFF n+1/(r-gn)FCFFn.........
Cost of Equity Cost of Debt(Riskfree Rate+ Default Spread) (1-t)
WeightsBased on Market Value
Discount at WACC= Cost of Equity (Equity/(Debt + Equity)) + Cost of Debt (Debt/(Debt+ Equity))
Value of Operating Assets+ Cash & Non-op Assets= Value of Firm- Value of Debt= Value of Equity
Riskfree Rate :- No default risk- No reinvestment risk- In same currency andin same terms (real or nominal as cash flows
+ Beta- Measures market risk X
Risk Premium- Premium for averagerisk investment
Type of Business
Operating Leverage
FinancialLeverage
Base EquityPremium
Country RiskPremium
DISCOUNTED CASHFLOW VALUATION
Aswath Damodaran
![Page 13: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/13.jpg)
Aswath Damodaran
Current Cashflow to FirmEBIT(1-t)= :7336(1-.28)= 6058- Nt CpX= 6443 - Chg WC 37= FCFF - 423Reinvestment Rate = 6480/6058
=106.98%Return on capital = 16.71%
Expected Growth in EBIT (1-t).60*.16=.0969.6%
Stable Growthg = 4%; Beta = 1.10;Debt Ratio= 20%; Tax rate=35%Cost of capital = 8.08% ROC= 10.00%; Reinvestment Rate=4/10=40%
Terminal Value10= 7300/(.0808-.04) = 179,099
Cost of Equity11.70%
Cost of Debt(4.78%+..85%)(1-.35)= 3.66%
WeightsE = 90% D = 10%
Cost of Capital (WACC) = 11.7% (0.90) + 3.66% (0.10) = 10.90%
Op. Assets 94214+ Cash: 1283- Debt 8272=Equity 87226-Options 479Value/Share $ 74.33
Riskfree Rate:Riskfree rate = 4.78% +
Beta 1.73 X
Risk Premium4%
Unlevered Beta for Sectors: 1.59
Amgen: Status Quo Reinvestment Rate 60%
Return on Capital16%
Term Yr1871812167 4867 7300
On May 1,2007, Amgen was trading at $ 55/share
First 5 yearsGrowth decreases gradually to 4%
Debt ratio increases to 20%Beta decreases to 1.10
D/E=11.06%
Cap Ex = Acc net Cap Ex(255) + Acquisitions (3975) + R&D (2216)
Year 1 2 3 4 5 6 7 8 9 10EBIT $9,221 $10,106 $11,076 $12,140 $13,305 $14,433 $15,496 $16,463 $17,306 $17,998EBIT (1-t) $6,639 $7,276 $7,975 $8,741 $9,580 $10,392 $11,157 $11,853 $12,460 $12,958 - Reinvestment $3,983 $4,366 $4,785 $5,244 $5,748 $5,820 $5,802 $5,690 $5,482 $5,183 = FCFF $2,656 $2,911 $3,190 $3,496 $3,832 $4,573 $5,355 $6,164 $6,978 $7,775
![Page 14: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/14.jpg)
Aswath Damodaran
![Page 15: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/15.jpg)
15
ValuingShellattoday’soilprice($40)
![Page 16: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/16.jpg)
DCFINPUTS
“Garbagein,garbageout”
Aswath Damodaran
![Page 17: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/17.jpg)
17
I.Measureearningsright..
Update- Trailing Earnings- Unofficial numbers
Normalize Earnings
Cleanse operating items of- Financial Expenses- Capital Expenses- Non-recurring expenses
Operating leases- Convert into debt- Adjust operating income
R&D Expenses- Convert into asset- Adjust operating income
Measuring Earnings
Firmʼs history
Comparable Firms
Aswath Damodaran
![Page 18: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/18.jpg)
18
OperatingLeasesatAmgenin2007
¨ Amgenhasleasecommitmentsanditscostofdebt(basedonit’sArating)is5.63%.Year Commitment PresentValue1 $96.00 $90.882 $95.00 $85.143 $102.00 $86.544 $98.00 $78.725 $87.00 $66.166-12 $107.43 $462.10($752millionprorated)¨ DebtValueofleases= $869.55¨ DebtoutstandingatAmgen=$7,402+$870=$8,272million¨ AdjustedOperatingIncome=StatedOI+Leaseexpensethisyear– Depreciation
=5,071m+69m- 870/12=$5,068million(12yearlifeforassets)¨ ApproximateOperatingincome=statedOI+PVofLeasecommitment*Pre-taxcostofdebt= $5,071m+870m(.0563)=$5,120million
Aswath Damodaran
![Page 19: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/19.jpg)
19
CapitalizingR&DExpenses:Amgen
¨ R&Dwasassumedtohavea10-yearlife.Year R&DExpense Unamortizedportion AmortizationthisyearCurrent 3366.00 1.00 3366.00-1 2314.00 0.90 2082.60 $231.40-2 2028.00 0.80 1622.40 $202.80-3 1655.00 0.70 1158.50 $165.50-4 1117.00 0.60 670.20 $111.70-5 865.00 0.50 432.50 $86.50-6 845.00 0.40 338.00 $84.50-7 823.00 0.30 246.90 $82.30-8 663.00 0.20 132.60 $66.30-9 631.00 0.10 63.10 $63.10-10 558.00 0.00 $55.80ValueofResearchAsset= $10,112.80 $1,149.90¨ AdjustedOperatingIncome=$5,120+3,366- 1,150=$7,336million
Aswath Damodaran
![Page 20: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/20.jpg)
20
II.Getthebigpicture(nottheaccountingone)whenitcomestocapexandworkingcapital
¨ Capitalexpendituresshouldinclude¤ Researchanddevelopmentexpenses,oncetheyhavebeenre-categorizedascapitalexpenses.
¤ Acquisitionsofotherfirms,whetherpaidforwithcashorstock.¨ Workingcapitalshouldbedefinednotasthedifferencebetweencurrentassetsandcurrentliabilitiesbutasthedifferencebetweennon-cashcurrentassetsandnon-debtcurrentliabilities.
¨ Onbothitems,startwithwhatthecompanydidinthemostrecentyearbutdolookatthecompany’shistoryandatindustryaverages.
Aswath Damodaran
![Page 21: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/21.jpg)
21
Amgen’sNetCapitalExpenditures
¨ TheaccountingnetcapexatAmgenissmall:¤ AccountingCapitalExpenditures= $1,218million¤ - AccountingDepreciation= $963million¤ AccountingNetCapEx= $255million
¨ WedefinecapitalexpendituresbroadlytoincludeR&Dandacquisitions:¤ AccountingNetCapEx= $255million¤ NetR&DCapEx=(3366-1150)= $2,216million¤ Acquisitionsin2006= $3,975million¤ TotalNetCapitalExpenditures= $6,443million
¨ Acquisitionshavebeenavolatileitem.Amgenwasquietontheacquisitionfrontin2004and2005andhadasignificantacquisitionin2003.
Aswath Damodaran
![Page 22: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/22.jpg)
22
III.Thegovernmentbondrateisnotalwaystheriskfreerate
¨ WhenvaluingAmgeninUSdollars,theUS$ten-yearbondrateof4.78%wasusedastheriskfreerate.WeassumedthattheUStreasurywasdefaultfree.
¨ WhenvaluingTataMotorsinIndianrupeesin2010,theIndiangovernmentbondrateof8%wasnotdefaultfree.UsingtheIndiangovernment’slocalcurrencyratingofBa2yieldedadefaultspreadof3%forIndiaandariskfree rateof5%inIndianrupees.
RiskfreerateinIndianRupees=8%- 3%=5%
Aswath Damodaran
![Page 23: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/23.jpg)
23
Riskfreerateswillvaryacrosscurrencies:January2015
Aswath Damodaran
![Page 24: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/24.jpg)
24
Butvaluationsshouldnot
Aswath Damodaran
![Page 25: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/25.jpg)
25
IV.Betasdonotcomefromregressions…andarenoisy…
Aswath Damodaran
![Page 26: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/26.jpg)
26
Lookbetterforsomecompanies,butonlybecausetheyarerunagainstnarrowindices
Aswath Damodaran
![Page 27: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/27.jpg)
27
DeterminantsofBetas
Beta of Firm
Beta of Equity
Nature of product or service offered by company:Other things remaining equal, the more discretionary the product or service, the higher the beta.
Operating Leverage (Fixed Costs as percent of total costs):Other things remaining equal the greater the proportion of the costs that are fixed, the higher the beta of the company.
Financial Leverage:Other things remaining equal, the greater the proportion of capital that a firm raises from debt,the higher its equity beta will be
Implications1. Cyclical companies should have higher betas than non-cyclical companies.2. Luxury goods firms should have higher betas than basic goods.3. High priced goods/service firms should have higher betas than low prices goods/services firms.4. Growth firms should have higher betas.
Implications1. Firms with high infrastructure needs and rigid cost structures shoudl have higher betas than firms with flexible cost structures.2. Smaller firms should have higher betas than larger firms.3. Young firms should have
ImplciationsHighly levered firms should have highe betas than firms with less debt.
Aswath Damodaran
![Page 28: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/28.jpg)
28
Bottom-upBetas
Step 1: Find the business or businesses that your firm operates in.
Step 2: Find publicly traded firms in each of these businesses and obtain their regression betas. Compute the simple average across these regression betas to arrive at an average beta for these publicly traded firms. Unlever this average beta using the average debt to equity ratio across the publicly traded firms in the sample.Unlevered beta for business = Average beta across publicly traded firms/ (1 + (1- t) (Average D/E ratio across firms))
If you can, adjust this beta for differencesbetween your firm and the comparablefirms on operating leverage and product characteristics.
Step 3: Estimate how much value your firm derives from each of the different businesses it is in.
While revenues or operating income are often used as weights, it is better to try to estimate the value of each business.
Step 4: Compute a weighted average of the unlevered betas of the different businesses (from step 2) using the weights from step 3.Bottom-up Unlevered beta for your firm = Weighted average of the unlevered betas of the individual business
Step 5: Compute a levered beta (equity beta) for your firm, using the market debt to equity ratio for your firm. Levered bottom-up beta = Unlevered beta (1+ (1-t) (Debt/Equity))
If you expect the business mix of your firm to change over time, you can change the weights on a year-to-year basis.
If you expect your debt to equity ratio to change over time, the levered beta will change over time.
Possible Refinements
Aswath Damodaran
![Page 29: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/29.jpg)
29
Workingthroughwithourcompanies
¨ Amgen¤ Theunleveredbetaforpharmaceuticalfirmsis1.59.UsingAmgen’sdebttoequityratioof11%,thebottomupbetaforAmgenis
¤ Bottom-upBeta=1.59(1+(1-.35)(.11))=1.73
¨ TataMotors¤ Theunleveredbetaforautomobilefirmsis0.98.UsingTataMotor’sdebttoequityratioof33.87%,thebottomupbetaforTataMotorsis
¤ Bottom-upBeta=0.98(1+(1-.3399)(.3387))=1.20
Aswath Damodaran
![Page 30: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/30.jpg)
30
BottomupbetaforShell..
Shellclassifiesitsbusinessintoupstream(explorationanddevelopment)anddownstream.
¨ TheproportionofShell’svaluethatcomesfromupstreamanddownstreamisverydifferent,dependingonwhetheryoulookatrevenues(whichweightdownstreamalotmore)thanatearnings.Iusedtheearningsbecause themarginsareverydifferentacrossthebusinesses.
¨ Whenthenumbersarevolatile,asisevidencedinthe2015values,theaveragesacrosstimearebetterindicators.
Revenues(2015) Earnings(2015) Revenues(2013-15) Earnings(2013-15) %offirm UnleveredBetaUpstream $53,927 $(5,663) $239,125 $22,816 56.56% 1.13Downstream $237,746 $10,243 $1,020,219 $17,523 43.44% 0.85Corporate $96 $(425) $362 $(209)Shell $291,769 $4,155 $1,259,706 $40,130 100.00% 1.01
![Page 31: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/31.jpg)
31
V.Andthepastisnotalwaysagoodindicatorofthefuture.
Aswath Damodaran
¨ Ifyouaregoingtouseahistoricalriskpremium,makeit¤ Longterm(becauseofthestandarderror)¤ Consistentwithyourriskfreerate¤ A“compounded”average
¨ Nomatterwhichestimateyouuse,recognizethatitisbackwardlooking,isnoisy andmayreflectselectionbias.
![Page 32: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/32.jpg)
32
Butinthefuture..
Aswath Damodaran
32
Base year cash flow (last 12 mths)Dividends (TTM): 42.66+ Buybacks (TTM): 63.43
= Cash to investors (TTM): 106.09
Expected growth in next 5 yearsTop down analyst estimate of earnings
growth for S&P 500: 5.55%
Risk free rate = T.Bond rate on 1/1/16= 2.27%
r = Implied Expected Return on Stocks = 8.39%
S&P 500 on 1/1/16= 2043.94
Minus
Implied Equity Risk Premium (1/1/16) = 8.39% - 2.27% = 6.12%
Equals
Earnings and Cash flows grow @2.27% (set equal to risk free rate) a year forever.
Payout ratio assumed to stay stable. 106.09 growing @ 5.55% a year
Last12mths 1 2 3 4 5 TerminalYearDividends+Buybacks 106.09 111.99$ 118.21$ 124.77$ 131.70$ 139.02$ 142.17
2043.94 = 111.99(1 + ,) +118.21(1 + ,)/ +
124.77(1 + ,)1 +
131.70(1 + ,)2 +
139.02(1 + ,)3 +
142.17(, − .0227)(1 + ,)3
You have to solve for the discount rate (r). I
used the solver or Goal seek function in Excel
![Page 33: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/33.jpg)
33
ImpliedPremiumsintheUS:1960-2015
Aswath Damodaran
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
6.00%
7.00%
19601961196219631964196519661967196819691970197119721973197419751976197719781979198019811982198319841985198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015
Impl
ied
Prem
ium
Year
Implied Premium for US Equity Market: 1960-2015
![Page 34: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/34.jpg)
34
TheAnatomyofaCrisis:ImpliedERPfromSeptember12,2008toJanuary1,2009
Aswath Damodaran
![Page 35: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/35.jpg)
35
ImpliedPremiumforIndiausingtheSensex:April2010
¨ LeveloftheIndex=17559¨ FCFEontheIndex=3.5%(EstimatedFCFEforcompaniesinindexas%ofmarketvalueofequity)
¨ Otherparameters¤ RiskfreeRate=5%(Rupee)¤ ExpectedGrowth(inRupee)
n Next5years=20%(UsedexpectedgrowthrateinEarnings)n Afteryear5=5%
¨ Solvingfortheexpectedreturn:¤ ExpectedreturnonEquity=11.72%¤ ImpliedEquitypremiumforIndia=11.72%- 5%=6.72%
Aswath Damodaran
![Page 36: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/36.jpg)
36
VI.Thereisadownsidetoglobalization…
¨ Emergingmarketsoffergrowthopportunitiesbuttheyarealsoriskier.Ifwewanttocountthegrowth,wehavetoalsoconsidertherisk.
¨ Twowaysofestimatingthecountryriskpremium:¤ SovereignDefaultSpread:Inthisapproach,thecountryequityriskpremiumisset
equaltothedefaultspreadofthebondissuedbythecountry.n EquityRiskPremiumformaturemarket=4.50%n DefaultSpreadforIndia=3.00%(basedonrating)n EquityRiskPremiumforIndia=4.50%+3.00%
¤ Adjustedforequityrisk:Thecountryequityriskpremiumisbaseduponthevolatilityoftheequitymarketrelativetothegovernmentbondrate.n Countryriskpremium=DefaultSpread*Std DeviationCountry Equity/Std
DeviationCountry Bond
n StandardDeviationinSensex=21%n StandardDeviationinIndiangovernmentbond=14%n DefaultspreadonIndianBond=3%n AdditionalcountryriskpremiumforIndia=3%(21/14)=4.5%
Aswath Damodaran
![Page 37: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/37.jpg)
37
ERPEstimation:APicture
Aswath Damodaran
![Page 38: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/38.jpg)
Black #: Total ERPRed #: Country risk premiumAVG: GDP weighted average
ERP
: Jan
201
6
![Page 39: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/39.jpg)
39
VII.Anditisnotjustemergingmarketcompaniesthatareexposedtothisrisk..
¨ The“default”approachinvaluationhasbeentoassigncountryriskbaseduponyourcountryofincorporation.Thus,ifyouareincorporatedinadevelopedmarket,theassumptionhasbeenthatyouarenotexposedtoemergingmarketrisks.Ifyouareincorporatedinanemergingmarket,youaresaddledwiththeentirecountryrisk.
¨ Ascompaniesglobalizeandlookforrevenuesinforeignmarkets,thispracticewillunderestimatethecostsofequityofdevelopedmarketcompanieswithsignificantemergingmarketriskexposureandoverestimatethecostsofequityofemergingmarketcompanieswithsignificantdevelopedmarketriskexposure.
Aswath Damodaran
![Page 40: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/40.jpg)
40
Shell’sReserves
![Page 41: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/41.jpg)
41
Shell:EquityRiskPremium-March2016
Country Oil&GasProduction %ofTotal ERPDenmark 17396 3.83% 6.20%Italy 11179 2.46% 9.14%Norway 14337 3.16% 6.20%UK 20762 4.57% 6.81%RestofEurope 874 0.19% 7.40%Brunei 823 0.18% 9.04%Iraq 20009 4.40% 11.37%Malaysia 22980 5.06% 8.05%Oman 78404 17.26% 7.29%Russia 22016 4.85% 10.06%RestofAsia&ME 24480 5.39% 7.74%Oceania 7858 1.73% 6.20%Gabon 12472 2.75% 11.76%Nigeria 67832 14.93% 11.76%RestofAfrica 6159 1.36% 12.17%USA 104263 22.95% 6.20%Canada 8599 1.89% 6.20%Brazil 13307 2.93% 9.60%RestofLatinAmerica 576 0.13% 10.78%RoyalDutchShell 454326 100.00% 8.26%
![Page 42: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/42.jpg)
42
ACompanyLambda?
Aswath Damodaran
¨ Ifyouareexposedtooneemergingmarketandyoufeelthatestimatingexposurejustbasedonrevenuesorproductionistooapproximate,youcantrytoestimatethecompany’sriskexposuretocountryriskbylookingateveryaspectoftheconnectionofthecompanytothecountry:¤ Revenuesfromthecountryversustherestoftheworld¤ Production/Operatingfromcountryversustherestoftheworld¤ Easeofmovingoperations,ifthereisacrisis
Tata Motors TCS% of production/operations in India High High
% of revenues in India91.37% (in 2009)
Estimated 70% (in 2010) 7.62%Lambda 0.80 0.20
Flexibility in moving operationsLow. Significant physical
assets.High.
Human capital is mobile.
![Page 43: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/43.jpg)
43
VIII.Growthhastobeearned(notendowedorestimated)
Expected Growth
Net Income Operating Income
Retention Ratio=1 - Dividends/Net Income
Return on EquityNet Income/Book Value of Equity
XReinvestment Rate = (Net Cap Ex + Chg in WC/EBIT(1-t)
Return on Capital =EBIT(1-t)/Book Value of Capital
X
ROC = EBIT ( 1- tax rate)
Book Value of Equity + Book value of debt - Cash
Adjust EBIT fora. Extraordinary or one-time expenses or incomeb. Operating leases and R&Dc. Cyclicality in earnings (Normalize)d. Acquisition Debris (Goodwill amortization etc.)
Use a marginal tax rateto be safe. A high ROC created by paying low effective taxes is not sustainable
Adjust book equity for1. Capitalized R&D2. Acquisition Debris (Goodwill)
Adjust book value of debt fora. Capitalized operating leases
Use end of prior year numbers or average over the yearbut be consistent in your applicationAswath Damodaran
![Page 44: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/44.jpg)
44
ROIC:TruthinAdvertising
Aswath Damodaran
![Page 45: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/45.jpg)
45
TheQualityofGrowth45
![Page 46: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/46.jpg)
46
Anditcanchangeovertime:Shell
-5.00%
0.00%
5.00%
10.00%
15.00%
20.00%
25.00%
30.00%
$(50,000)
$-
$50,000
$100,000
$150,000
$200,000
$250,000
198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015
Shell'sROICovertime
After-taxOI InvestedCapital ROIC
![Page 47: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/47.jpg)
47
IX.Allgoodthingscometoanend..AndtheterminalvalueisnotanATM…
Aswath Damodaran
Terminal Valuen =EBITn+1 (1 - tax rate) (1 - Reinvestment Rate)
Cost of capital - Expected growth rate
Are you reinvesting enough to sustain your stable growth rate?Reinv Rate = g/ ROCIs the ROC that of a stable company?
This growth rate should be less than the nomlnal growth rate of the economy
This is a mature company. It’s cost of capital should reflect that.
This tax rate locks in forever. Does it make sense to use an effective tax rate?
![Page 48: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/48.jpg)
48
TerminalValueandGrowth
Stable'growth'rate Amgen Tata'Motors0% $150,652 435,686₹1% $154,479 435,686₹2% $160,194 435,686₹3% $167,784 435,686₹4% $179,099 435,686₹5% 435,686₹
Riskfree5rate 4.78% 5%ROIC 10% 10.39%Cost5of5capital 8.08% 10.39%
Aswath Damodaran
![Page 49: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/49.jpg)
THELOOSEENDSINVALUATION…
AswathDamodaran
Aswath Damodaran
![Page 50: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/50.jpg)
50
GettingfromDCFtovaluepershare:TheLooseEnds
Aswath Damodaran
Discount FCFF at Cost of capital =
Operating Asset Value
The adjustments to get to firm value
+ Cash & Marketable Securities
+ Value of Cross holdings
+ Value of other non-operating assets
Value of business (firm)
Intangible assets (Brand Name)
Premium
Synergy Premium
Complexity discount
+ = - Value of Equity
Distress discount
Control Premium
Minority Discount
Debt
Underfunded pension/
health care obligations?
Lawsuits & Contingent liabilities?
= Value per share
Option Overhang
Differences in cashflow/voting rights
across shares
Liquidity discount
Discount? Premium?
Book value? Market value?
What should be here? What should not?
![Page 51: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/51.jpg)
51
1.TheValueofCashAnExerciseinCashValuation
CompanyA CompanyB CompanyCEnterpriseValue $1billion $1billion $1billionCash $100mil $100mil $100milReturnonCapital 10% 5% 22%CostofCapital 10% 10% 12%Tradesin US US Argentina
¨ Inwhichofthesecompaniesiscashmostlikelytotradeatfacevalue,atadiscountandatapremium?
Aswath Damodaran
![Page 52: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/52.jpg)
52
Cash:DiscountorPremium?
Aswath Damodaran
![Page 53: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/53.jpg)
53
2.DealingwithHoldingsinOtherfirms
¨ Holdingsinotherfirmscanbecategorizedinto¤ Minoritypassiveholdings,inwhichcaseonlythedividendfromthe
holdingsisshowninthebalancesheet¤ Minorityactiveholdings,inwhichcasetheshareofequityincomeis
shownintheincomestatements¤ Majorityactiveholdings,inwhichcasethefinancialstatementsare
consolidated.¨ Wetendtobesloppyinpracticeindealingwithcross
holdings.Aftervaluingtheoperatingassetsofafirm,usingconsolidatedstatements,itiscommontoaddonthebalancesheetvalueofminorityholdings(whichareinbookvalueterms)andsubtractouttheminorityinterests(againinbookvalueterms),representingtheportionoftheconsolidatedcompanythatdoesnotbelongtotheparentcompany.
Aswath Damodaran
![Page 54: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/54.jpg)
54
Howtovalueholdingsinotherfirms..Inaperfectworld..
¨ Inaperfectworld,wewouldstriptheparentcompanyfromitssubsidiariesandvalueeachoneseparately.Thevalueofthecombinedfirmwillbe¤ Valueofparentcompany+Proportionofvalueofeachsubsidiary
¨ Todothisright,youwillneedtobeprovideddetailedinformationoneachsubsidiarytoestimatecashflowsanddiscountrates.
Aswath Damodaran
![Page 55: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/55.jpg)
55
Twocompromisesolutions…
¨ Themarketvaluesolution:Whenthesubsidiariesarepubliclytraded,youcouldusetheirtradedmarketcapitalizationstoestimatethevaluesofthecrossholdings.Youdoriskcarryingintoyourvaluationanymistakesthatthemarketmaybemakinginvaluation.
¨ Therelativevaluesolution:Whentherearetoomanycrossholdingstovalueseparatelyorwhenthereisinsufficientinformationprovidedoncrossholdings,youcanconvertthebookvaluesofholdingsthatyouhaveonthebalancesheet(forbothminorityholdingsandminorityinterestsinmajorityholdings)byusingtheaveragepricetobookvalueratioofthesectorinwhichthesubsidiariesoperate.
Aswath Damodaran
![Page 56: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/56.jpg)
56
TataMotor’sCrossHoldings
Aswath Damodaran
TataSteel,13,572₹ TataChemicals, 2,431₹
Otherpublicly heldTataCompanies, 12,335₹
Non-public Tatacompanies,112,238₹
![Page 57: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/57.jpg)
57
3.OtherAssetsthathavenotbeencountedyet..
¨ Unutilizedassets:Ifyouhaveassetsorpropertythatarenotbeingutilized(vacantland,forexample),youhavenotvaluedityet.Youcanassessamarketvaluefortheseassetsandaddthemontothevalueofthefirm.
¨ Overfundedpensionplans:Ifyouhaveadefinedbenefitplanandyourassetsexceedyourexpectedliabilities,youcouldconsidertheoverfundingwithtwocaveats:¤ Collectivebargainingagreementsmaypreventyoufromlayingclaimto
theseexcessassets.¤ Therearetaxconsequences.Often,withdrawalsfrompensionplans
gettaxedatmuchhigherrates.¤ Donotdoublecountanasset.Ifyoucounttheincomefromanassetinyourcashflows,youcannotcountthemarketvalueoftheassetinyourvalue.
Aswath Damodaran
![Page 58: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/58.jpg)
58
4.Brandname,greatmanagement,superbproduct…Don’tdoublecount!
¨ Thereisoftenatemptationtoaddonpremiumsforintangibles.Hereareafewexamples.¤ Brandname¤ Greatmanagement¤ Loyalworkforce¤ Technologicalprowess
¨ Therearetwopotentialdangers:¤ Forsomeassets,thevaluemayalreadybeinyourvalueandaddingapremiumwillbedoublecounting.
¤ Forotherassets,thevaluemaybeignoredbutincorporatingitwillnotbeeasy.
Aswath Damodaran
![Page 59: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/59.jpg)
59
ValuingBrandName
CocaCola WithCott MarginsCurrentRevenues= $21,962.00 $21,962.00Lengthofhigh-growthperiod 10 10ReinvestmentRate= 50% 50%OperatingMargin(after-tax) 15.57% 5.28%Sales/Capital (Turnoverratio) 1.34 1.34Returnoncapital(after-tax) 20.84% 7.06%Growthrateduringperiod(g)= 10.42% 3.53%CostofCapitalduringperiod= 7.65% 7.65%StableGrowthPeriodGrowthrateinsteadystate= 4.00% 4.00%Returnoncapital= 7.65% 7.65%ReinvestmentRate= 52.28% 52.28%CostofCapital= 7.65% 7.65%ValueofFirm= $79,611.25 $15,371.24
Aswath Damodaran
![Page 60: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/60.jpg)
60
5.TheValueofControl:It’snotalwaysworth20%!!¨ Thevalueofthecontrolpremiumthatwillbepaidtoacquireablockofequitywilldependupontwofactors-¤ Probabilitythatcontroloffirmwillchange:Thisreferstotheprobabilitythatincumbentmanagementwillbereplaced.thiscanbeeitherthroughacquisitionorthroughexistingstockholdersexercisingtheirmuscle.
¤ ValueofGainingControloftheCompany:Thevalueofgainingcontrolofacompanyarisesfromtwosources- theincreaseinvaluethatcanbewroughtbychangesinthewaythecompanyismanagedandrun,andthesidebenefitsandperquisitesofbeingincontrol
¤ ValueofGainingControl=PresentValue(ValueofCompanywithchangeincontrol- Valueofcompanywithoutchangeincontrol)+SideBenefitsofControl
Aswath Damodaran
![Page 61: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/61.jpg)
Revenues
* Operating Margin
= EBIT
- Tax Rate * EBIT
= EBIT (1-t)
+ Depreciation- Capital Expenditures- Chg in Working Capital= FCFF
Divest assets thathave negative EBIT
More efficient operations and cost cuttting: Higher Margins
Reduce tax rate- moving income to lower tax locales- transfer pricing- risk management
Live off past over- investment
Better inventory management and tighter credit policies
Increase Cash Flows
Reinvestment Rate
* Return on Capital
= Expected Growth Rate
Reinvest more inprojects
Do acquisitions
Increase operatingmargins
Increase capital turnover ratio
Increase Expected Growth
Firm Value
Increase length of growth period
Build on existing competitive advantages
Create new competitive advantages
Reduce the cost of capital
Cost of Equity * (Equity/Capital) + Pre-tax Cost of Debt (1- tax rate) * (Debt/Capital)
Make your product/service less discretionary
Reduce Operating leverage
Match your financing to your assets: Reduce your default risk and cost of debt
Reduce beta
Shift interest expenses to higher tax locales
Change financing mix to reduce cost of capital
Aswath Damodaran
![Page 62: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/62.jpg)
Current Cashflow to FirmEBIT(1-t) : 436 HRK- Nt CpX 3 HRK - Chg WC -118 HRK= FCFF 551 HRKReinv Rate = (3-118)/436= -26.35%; Tax rate = 17.35%Return on capital = 8.72%
Expected Growth from new inv..7083*.0969 =0.0686or 6.86%
Stable Growthg = 4%; Beta = 0.80Country Premium= 2%Cost of capital = 9.92%Tax rate = 20.00% ROC=9.92%; Reinvestment Rate=g/ROC =4/9.92= 40.32%
Terminal Value5= 365/(.0992-.04) =6170 HRK
Cost of Equity10.70%
Cost of Debt(4.25%+ 0.5%+2%)(1-.20)= 5.40 %
WeightsE = 97.4% D = 2.6%
Discount at $ Cost of Capital (WACC) = 10.7% (.974) + 5.40% (0.026) = 10.55%
Op. Assets 4312+ Cash: 1787- Debt 141 - Minority int 465=Equity 5,484/ (Common + Preferred shares) Value non-voting share335 HRK/share
Riskfree Rate:HRK Riskfree Rate= 4.25% +
Beta 0.70 X
Mature market premium 4.5%
Unlevered Beta for Sectors: 0.68
Firmʼs D/ERatio: 2.70%
Adris Grupa (Status Quo): 4/2010
Reinvestment Rate 70.83%
Return on Capital 9.69%
612246365
+
Country Default Spread2%
XRel Equity Mkt Vol
1.50
On May 1, 2010AG Pfd price = 279 HRKAG Common = 345 HRK
HKR Cashflows
Lambda0.68 X
CRP for Croatia (3%)
XLambda0.42
CRP for Central Europe (3%)
Average from 2004-0970.83%
Average from 2004-099.69%
Year 1 2 3 4 5EBIT (1-t) HRK 466 HRK 498 HRK 532 HRK 569 HRK 608 - Reinvestment HRK 330 HRK 353 HRK 377 HRK 403 HRK 431FCFF HRK 136 HRK 145 HRK 155 HRK 166 HRK 177
Aswath Damodaran
![Page 63: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/63.jpg)
Current Cashflow to FirmEBIT(1-t) : 436 HRK- Nt CpX 3 HRK - Chg WC -118 HRK= FCFF 551 HRKReinv Rate = (3-118)/436= -26.35%; Tax rate = 17.35%Return on capital = 8.72%
Expected Growth from new inv..7083*.01054=0.or 6.86%
Stable Growthg = 4%; Beta = 0.80Country Premium= 2%Cost of capital = 9.65%Tax rate = 20.00% ROC=9.94%; Reinvestment Rate=g/ROC =4/9.65= 41/47%
Terminal Value5= 367/(.0965-.04) =6508 HRK
Cost of Equity11.12%
Cost of Debt(4.25%+ 4%+2%)(1-.20)= 8.20%
WeightsE = 90 % D = 10 %
Discount at $ Cost of Capital (WACC) = 11.12% (.90) + 8.20% (0.10) = 10.55%
Op. Assets 4545+ Cash: 1787- Debt 141 - Minority int 465=Equity 5,735
Value/non-voting 334Value/voting 362
Riskfree Rate:HRK Riskfree Rate= 4.25% +
Beta 0.75 X
Mature market premium 4.5%
Unlevered Beta for Sectors: 0.68
Firmʼs D/ERatio: 11.1%
Adris Grupa: 4/2010 (Restructured)
Reinvestment Rate 70.83%
Return on Capital 10.54%
628246367
+
Country Default Spread2%
XRel Equity Mkt Vol
1.50
On May 1, 2010AG Pfd price = 279 HRKAG Common = 345 HRK
HKR Cashflows
Lambda0.68 X
CRP for Croatia (3%)
XLambda0.42
CRP for Central Europe (3%)
Average from 2004-0970.83%
e
Year 1 2 3 4 5EBIT (1-t) HRK 469 HRK 503 HRK 541 HRK 581 HRK 623 - Reinvestment HRK 332 HRK 356 HRK 383 HRK 411 HRK 442FCFF HRK 137 HRK 147 HRK 158 HRK 169 HRK 182
Increased ROIC to cost of capital
Changed mix of debt and equity tooptimal
Aswath Damodaran
![Page 64: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/64.jpg)
64
ValueofControlandtheValueofVotingRights
¨ Adris Grupa hastwoclassesofsharesoutstanding:9.616millionvotingsharesand6.748millionnon-votingshares.
¨ Tovalueanon-votingshare,weassumethatallnon-votingsharesessentiallyhavetosettleforstatusquovalue.Allshareholders,commonandpreferred,getanequalshareofthestatusquovalue.
StatusQuoValueofEquity=5,484millionHKRValueforanon-votingshare=5484/(9.616+6.748)=334HKR/share
¨ Tovalueavotingshare,wefirstvaluecontrolinAdris Grup asthedifferencebetweentheoptimalandthestatusquovalue:ValueofcontrolatAdris Grupa =5,735– 5484=249millionHKRValuepervotingshare=334HKR+249/9.616=362HKR
Aswath Damodaran
![Page 65: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/65.jpg)
THEDARKSIDEOFVALUATION:VALUINGDIFFICULT-TO-VALUECOMPANIES
Aswath Damodaran
![Page 66: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/66.jpg)
66
TheDarkSideofValuation…
¨ Valuingstable,moneymakingcompanieswithconsistentandclearaccountingstatements,alongandstablehistoryandlotsofcomparablefirmsiseasytodo.
¨ Thetruetestofyourvaluationskillsiswhenyouhavetovalue“difficult”companies.Inparticular,thechallengesaregreatestwhenvaluing:¤ Youngcompanies,earlyinthelifecycle,inyoungbusinesses¤ Companiesthatdon’tfittheaccountingmold¤ Companiesthatfacesubstantialtruncationrisk(defaultornationalizationrisk)
Aswath Damodaran
![Page 67: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/67.jpg)
67
I.Thechallengewithyoungcompanies…
Aswath Damodaran
What are the cashflows from existing assets?
What is the value added by growth assets?
How risky are the cash flows from both existing assets and growth assets?
When will the firm become a mature fiirm, and what are the potential roadblocks?
Cash flows from existing assets non-existent or negative.
Limited historical data on earnings, and no market prices for securities makes it difficult to assess risk.
Making judgments on revenues/ profits difficult becaue you cannot draw on history. If you have no product/service, it is difficult to gauge market potential or profitability. The company's entire value lies in future growth but you have little to base your estimate on.
Will the firm make it through the gauntlet of market demand and competition? Even if it does, assessing when it will become mature is difficult because there is so little to go on.
Figure 5.2: Estimation Issues - Young and Start-up Companies
What is the value of equity in the firm?
Different claims on cash flows can affect value of equity at each stage.
![Page 68: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/68.jpg)
68
Uppingtheante..Youngcompaniesinyoungbusinesses…
¨ Whenvaluingabusiness, wegenerallydrawonthreesourcesofinformation¤ Thefirm’scurrentfinancial statement
n Howmuchdidthefirmsell?n Howmuchdiditearn?
¤ Thefirm’sfinancialhistory,usuallysummarizedinitsfinancial statements.n Howfasthavethefirm’srevenuesandearningsgrownovertime?n Whatcanwelearnaboutcoststructureandprofitabilityfromthesetrends?n Susceptibility tomacro-economic factors(recessionsandcyclical firms)
¤ Theindustryandcomparablefirmdatan Whathappenstofirmsastheymature?(Margins..Revenuegrowth…Reinvestment
needs…Risk)¨ Itiswhenvaluingthesecompaniesthatyoufindyourself temptedbythedark
side,where¤ “Paradigmshifts”happen…¤ Newmetricsareinvented…¤ Thestorydominatesandthenumberslag…
Aswath Damodaran
![Page 69: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/69.jpg)
Aswath Damodaran
Forever
Terminal Value= 1881/(.0961-.06)=52,148
Cost of Equity12.90%
Cost of Debt6.5%+1.5%=8.0%Tax rate = 0% -> 35%
WeightsDebt= 1.2% -> 15%
Value of Op Assets $ 15,170+ Cash $ 26= Value of Firm $15,196- Value of Debt $ 349= Value of Equity $14,847- Equity Options $ 2,892Value per share $ 35.08
Riskfree Rate:T. Bond rate = 6.5% +
Beta1.60 -> 1.00 X Risk Premium
4%
Internet/Retail
Operating Leverage
Current D/E: 1.21%
Base EquityPremium
Country RiskPremium
CurrentRevenue$ 1,117
CurrentMargin:-36.71% Sales Turnover
Ratio: 3.00CompetitiveAdvantages
Revenue Growth:42%
Expected Margin: -> 10.00%
Stable Growth
StableRevenueGrowth: 6%
StableOperatingMargin: 10.00%
Stable ROC=20%Reinvest 30% of EBIT(1-t)
EBIT-410m
NOL:500 m
Term. Year
2 43 51 6 8 9 107
Amazon in January 2000
Amazon was trading at $84 in January 2000.
Dot.com retailers for firrst 5 yearsConvetional retailers after year 5
Used average interest coverage ratio over next 5 years to get BBB rating. Pushed debt ratio
to retail industry average of 15%.
From previous years
Sales to capital ratio and expected margin are retail industry average numbers
All existing options valued as options, using current stock price of $84.
Cost%of%Equity 12.90% 12.90% 12.90% 12.90% 12.90% 12.42% 11.94% 11.46% 10.98% 10.50%Cost%of%Debt 8.00% 8.00% 8.00% 8.00% 8.00% 7.80% 7.75% 7.67% 7.50% 7.00%After<tax%cost%of%debt 8.00% 8.00% 8.00% 6.71% 5.20% 5.07% 5.04% 4.98% 4.88% 4.55%Cost%of%Capital% 12.84% 12.84% 12.84% 12.83% 12.81% 12.13% 11.62% 11.08% 10.49% 9.61%
Revenue&Growth 150.00% 100.00% 75.00% 50.00% 30.00% 25.20% 20.40% 15.60% 10.80% 6.00%Revenues 2,793$&& 5,585$&& 9,774$& 14,661$& 19,059$& 23,862$& 28,729$& 33,211$& 36,798$& 39,006$&Operating&Margin B13.35% B1.68% 4.16% 7.08% 8.54% 9.27% 9.64% 9.82% 9.91% 9.95%EBIT B$373 B$94 $407 $1,038 $1,628 $2,212 $2,768 $3,261 $3,646 $3,883EBIT(1Bt) B$373 B$94 $407 $871 $1,058 $1,438 $1,799 $2,119 $2,370 $2,524&B&Reinvestment $600 $967 $1,420 $1,663 $1,543 $1,688 $1,721 $1,619 $1,363 $961FCFF B$931 B$1,024 B$989 B$758 B$408 B$163 $177 $625 $1,174 $1,788
6%41,346$(((((
10.00%$4,135$2,688$155$1,881
![Page 70: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/70.jpg)
Aswath Damodaran70
Terminal year (11)EBIT (1-t) $ 1,852- Reinvestment $ 386FCFF $ 1,466
Terminal Value10= 1466/(.08-.025) = $26,657
Cost of capital = 11.12% (.981) + 5.16% (.019) = 11.01%
90% advertising (1.44) + 10% info svcs (1.05)
Risk Premium6.15%
Operating assets $9,705+ Cash 321+ IPO Proceeds 1295- Debt 214Value of equity 11,106- Options 713Value in stock 10,394/ # of shares 582.46Value/share $17.84
Cost of Debt(2.5%+5.5%)(1-.40)
= 5.16%
Cost of Equity11.12%
Stable Growthg = 2.5%; Beta = 1.00;
Cost of capital = 8% ROC= 12%;
Reinvestment Rate=2.5%/12% = 20.83%
WeightsE = 98.1% D = 1.9%
Riskfree Rate:Riskfree rate = 2.5% +
Beta 1.40 X
Cost of capital decreases to 8% from years 6-10
D/E=1.71%
Twitter Pre-IPO Valuation: October 27, 2013
Revenue growth of 51.5%
a year for 5 years, tapering down to 2.5% in
year 10
Pre-tax operating
margin increases to 25% over the next 10 years
Sales to capital ratio of
1.50 for incremental
sales
Starting numbers
75% from US(5.75%) + 25% from rest of world (7.23%)
Last%10KTrailing%12%month
Revenues $316.93 $534.46Operating income :$77.06 :$134.91Adjusted Operating Income $7.67Invested Capital $955.00Adjusted Operatng Margin 1.44%Sales/ Invested Capital 0.56Interest expenses $2.49 $5.30
1 2 3 4 5 6 7 8 9 10Revenues 810$ 1,227$ 1,858$ 2,816$ 4,266$ 6,044$ 7,973$ 9,734$ 10,932$ 11,205$ Operating Income 31$ 75$ 158$ 306$ 564$ 941$ 1,430$ 1,975$ 2,475$ 2,801$ Operating Income after tax 31$ 75$ 158$ 294$ 395$ 649$ 969$ 1,317$ 1,624$ 1,807$ - Reinvestment 183$ 278$ 421$ 638$ 967$ 1,186$ 1,285$ 1,175$ 798$ 182$ FCFF (153)$ (203)$ (263)$ (344)$ (572)$ (537)$ (316)$ 143$ 826$ 1,625$
![Page 71: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/71.jpg)
Aswath Damodaran
![Page 72: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/72.jpg)
72
Lesson1:Haveanarrative
![Page 73: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/73.jpg)
73
Yournarrativeandcounters
InJune2014,myinitialnarrativeforUber wasthatitwouldbe1. Anurbancarservicebusiness:IsawUber primarilyasa
forceinurbanareasandonlyinthecarservicebusiness.2. Whichwouldexpandthebusinessmoderately(about40%
overtenyears)bybringinginnewusers.3. Withlocalnetworkingbenefits:IfUber becomeslarge
enoughinanycity,itwillquicklybecomelarger,butthatwillbeoflittlehelpwhenitentersanewcity.
4. Maintainitsrevenuesharing(20%)systemduetostrongcompetitiveadvantages (frombeingafirstmover).
5. Anditsexistinglow-capitalbusinessmodel,withdriversascontractorsandverylittleinvestmentininfrastructure.
![Page 74: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/74.jpg)
74
Thenarrativetonumbers
Aswath Damodaran
![Page 75: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/75.jpg)
75
TheGurleyCounterNarrativeValued
Aswath Damodaran
Uber(Gurley) Uber(Damodaran)Narrative Uberwillexpandthecarservice
marketsubstantially,bringinginmasstransitusers&non-usersfromthesuburbsintothemarket,anduseitsnetworkingadvantagetogainadominantmarketshare,whilecuttingpricesandmargins(to10%).
Uberwillexpandthecarservicemarketmoderately,primarilyinurbanenvironments,anduseitscompetitiveadvantagestogetasignificantbutnotdominantmarketshareandmaintainitsrevenuesliceat20%.
TotalMarket
$300billion,growingat3%ayear $100billion,growingat6%ayear
MarketShare
40% 10%
Uber’srevenueslice
10% 20%
ValueforUber
$28.7billion+Optionvalueofenteringcarownershipmarket($6billion+)
$5.9billion+Optionvalueofenteringcarownershipmarket($2-3billion)
![Page 76: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/76.jpg)
76
Lesson2: Lessismore76
Principle of parsimony: Estimate fewer inputs when faced with uncertainty.
Use “auto pilot” approaches to estimate future years
![Page 77: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/77.jpg)
77
AtoughertaskatTwitter
Aswath Damodaran
77
My estimate for 2023: Overall market will be close to $200 billion and Twitter will about 5.7% ($11.5 billion)
My estimate for Twitter: Operating margin of 25% in year 10
![Page 78: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/78.jpg)
78
Lesson3: Buildin“internal”checksforreasonableness…
Aswath Damodaran
78
Check total revenues, relative to the market that it serves… Your market share obviously cannot exceed 100% but there may be tighter constraints.
Are the margins and imputed returns on capital ‘reasonable’ in the outer years?
![Page 79: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/79.jpg)
79
Lesson4:Scalingupishardtodo…
Aswath Damodaran
![Page 80: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/80.jpg)
80
Lesson5:Don’tforgettopayforgrowth…
Aswath Damodaran
![Page 81: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/81.jpg)
81
Lesson6:Therearealwaysscenarioswherethemarketpricecanbejustified…
Aswath Damodaran
![Page 82: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/82.jpg)
82
Lesson7:Don’tforgettomopup…
¨ Watchoutfor“other”equityclaims:Ifyoubuyequityinayoung,growthcompany,watchoutforother(oftenhidden)claimsontheequitythatdon’ttaketheformofcommonshares.Inparticular,watchforoptionsgrantedtomanagers,employees,venturecapitalistsandothers(youwillbesurprised…).¤ Valuetheseoptionsasoptions(notatexercisevalue)¤ Takeintoconsiderationexpectationsoffutureoptiongrantswhencomputingexpectedfutureearnings/cashflows.
¨ Notallsharesareequal:Iftherearedifferencesincashflowclaims(dividendsorliquidation)orvotingrightsacrossshares,valuethesedifferences.¤ Votingrightsmatterevenatwellruncompanies
Aswath Damodaran
![Page 83: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/83.jpg)
83
Lesson8:Youwillbewrong100%ofthetime…anditreallyisnot(always)yourfault…
¨ Nomatterhowcarefulyouareingettingyourinputsandhowwellstructuredyourmodelis,yourestimateofvaluewillchangebothasnewinformationcomesoutaboutthecompany,thebusinessandtheeconomy.
¨ Asinformationcomesout,youwillhavetoadjustandadaptyourmodeltoreflecttheinformation.Ratherthanbedefensiveabouttheresultingchangesinvalue,recognizethatthisistheessenceofrisk.
¨ Atest:Ifyourvaluationsareunbiased,youshouldfindyourselfincreasingestimatedvaluesasoftenasyouaredecreasingvalues.Inotherwords,thereshouldbeequaldosesofgoodandbadnewsaffectingvaluations(atleastovertime).
Aswath Damodaran
![Page 84: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/84.jpg)
84
Andthemarketisoften“morewrong”….
$0.00
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
$70.00
$80.00
$90.00
2000 2001 2002 2003Time of analysis
Amazon: Value and Price
Value per sharePrice per share
Aswath Damodaran
![Page 85: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/85.jpg)
85
II.Dealingwithdeclineanddistress…
What are the cashflows from existing assets?
What is the value added by growth assets?
How risky are the cash flows from both existing assets and growth assets?
When will the firm become a mature fiirm, and what are the potential roadblocks?
Historial data often reflects flat or declining revenues and falling margins. Investments often earn less than the cost of capital.
Depending upon the risk of the assets being divested and the use of the proceeds from the divestuture (to pay dividends or retire debt), the risk in both the firm and its equity can change.
Growth can be negative, as firm sheds assets and shrinks. As less profitable assets are shed, the firm’s remaining assets may improve in quality.
There is a real chance, especially with high financial leverage, that the firm will not make it. If it is expected to survive as a going concern, it will be as a much smaller entity.
What is the value of equity in the firm?
Underfunded pension obligations and litigation claims can lower value of equity. Liquidation preferences can affect value of equity
Aswath Damodaran
![Page 86: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/86.jpg)
Forever
Terminal Value= 758(.0743-.03)=$ 17,129
Cost of Equity21.82%
Cost of Debt3%+6%= 9%9% (1-.38)=5.58%
WeightsDebt= 73.5% ->50%
Value of Op Assets $ 9,793+ Cash & Non-op $ 3,040= Value of Firm $12,833- Value of Debt $ 7,565= Value of Equity $ 5,268
Value per share $ 8.12
Riskfree Rate:T. Bond rate = 3%
+Beta3.14-> 1.20 X
Risk Premium6%
Casino1.15
Current D/E: 277%
Base EquityPremium
Country RiskPremium
CurrentRevenue$ 4,390
CurrentMargin:4.76%
Reinvestment:Capital expenditures include cost of new casinos and working capital
Extended reinvestment break, due ot investment in past
Industry average
Expected Margin: -> 17%
Stable Growth
StableRevenueGrowth: 3%
StableOperatingMargin: 17%
Stable ROC=10%Reinvest 30% of EBIT(1-t)
EBIT$ 209m
$10,27317%$ 1,74638%$1,083$ 325$758
Term. Year
2 431 5 6 8 9 107
Las Vegas SandsFeburary 2009Trading @ $4.25
Beta 3.14 3.14 3.14 3.14 3.14 2.75 2.36 1.97 1.59 1.20Cost of equity 21.82% 21.82% 21.82% 21.82% 21.82% 19.50% 17.17% 14.85% 12.52% 10.20%Cost of debt 9% 9% 9% 9% 9% 8.70% 8.40% 8.10% 7.80% 7.50%Debtl ratio 73.50% 73.50% 73.50% 73.50% 73.50% 68.80% 64.10% 59.40% 54.70% 50.00%Cost of capital 9.88% 9.88% 9.88% 9.88% 9.88% 9.79% 9.50% 9.01% 8.32% 7.43%
Revenues $4,434 $4,523 $5,427 $6,513 $7,815 $8,206 $8,616 $9,047 $9,499 $9,974Oper margin 5.81% 6.86% 7.90% 8.95% 10% 11.40% 12.80% 14.20% 15.60% 17%EBIT $258 $310 $429 $583 $782 $935 $1,103 $1,285 $1,482 $1,696Tax rate 26.0% 26.0% 26.0% 26.0% 26.0% 28.4% 30.8% 33.2% 35.6% 38.00%EBIT * (1 - t) $191 $229 $317 $431 $578 $670 $763 $858 $954 $1,051 - Reinvestment -$19 -$11 $0 $22 $58 $67 $153 $215 $286 $350FCFF $210 $241 $317 $410 $520 $603 $611 $644 $668 $701
Aswath Damodaran
![Page 87: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/87.jpg)
87
AdjustingthevalueofLVSfordistress..
¨ InFebruary2009,LVSwasratedB+byS&P.Historically,28.25%ofB+ratedbondsdefaultwithin10years.LVShasa6.375%bond,maturinginFebruary2015(7years),tradingat$529.Ifwediscounttheexpectedcashflowsonthebondattheriskfree rate,wecanbackouttheprobabilityofdistressfromthebondprice:
¨ Solvingfortheprobabilityofbankruptcy,weget:¨ pDistress =Annualprobabilityofdefault=13.54%
¤ Cumulativeprobabilityofsurviving10years=(1- .1354)10=23.34%¤ Cumulativeprobabilityofdistressover10years=1- .2334=.7666or76.66%
¨ IfLVSisbecomesdistressed:¤ Expecteddistresssaleproceeds=$2,769million<Facevalueofdebt¤ Expectedequityvalue/share=$0.00
¨ Expectedvaluepershare=$8.12(1- .7666)+$0.00(.7666)=$1.92
€
529 =63.75(1−ΠDistress)
t
(1.03)tt=1
t=7
∑ +1000(1−ΠDistress)
7
(1.03)7
Aswath Damodaran
![Page 88: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/88.jpg)
88
III.Valuingcyclicalandcommoditycompanies
What are the cashflows from existing assets?
What is the value added by growth assets?
How risky are the cash flows from both existing assets and growth assets?
When will the firm become a mature fiirm, and what are the potential roadblocks?Historial revenue and
earnings data are volatile, as the economic cycle and commodity prices change.
Primary risk is from the economy for cyclical firms and from commodity price movements for commodity companies. These risks can stay dormant for long periods of apparent prosperity.
Company growth often comes from movements in the economic cycle, for cyclical firms, or commodity prices, for commodity companies.
For commodity companies, the fact that there are only finite amounts of the commodity may put a limit on growth forever. For cyclical firms, there is the peril that the next recession may put an end to the firm.
Aswath Damodaran
![Page 89: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/89.jpg)
Valuing a Cyclical Company - Toyota in Early 2009
Normalized EarningsAs a cyclical company, Toyota’s earnings have been volatile and 2009 earnings reflect the troubled global economy. We will assume that when economic growth returns, the operating margin for Toyota will revert back to the historical average.Normalized Operating Income = Revenues in 2009 * Average Operating Margin (98--09)
= 22661 * .0733 =1660.7 billion yen
Normalized Cost of capitalThe cost of capital is computed using the average beta of automobile companies (1.10), and Toyota’s cost of debt (3.25%) and debt ratio (52.9% debt ratio. We use the Japanese marginal tax rate of 40.7% for computing both the after-tax cost of debt and the after-tax operating incomeCost of capital = 8.65% (.471) + 3.25% (1-.407) (.529) = 5.09%
Stable GrowthOnce earnings are normalized, we assume that Toyota, as the largest market-share company, will be able to maintain only stable growth (1.5% in Yen terms)
Normalized Return on capital and ReinvestmentOnce earnings bounce back to normal, we assume that Toyota will be able to earn a return on capital equal to its cost of capital (5.09%). This is a sector, where earning excess returns has proved to be difficult even for the best of firms.To sustain a 1.5% growth rate, the reinvestment rate has to be:Reinvestment rate = 1.5%/5.09%
= 29.46%
Operating Assets 19,640+ Cash 2,288+ Non-operating assets 6,845- Debt 11,862- Minority Interests 583Value of Equity/ No of shares /3,448Value per share ¥4735
In early 2009, Toyota Motors had the highest market share in the sector. However, the global economic recession in 2008-09 had pulled earnings down.
1
2
34
Year Revenues Operating IncomeEBITDA Operating MarginFY1 1992 ¥10,163,380 ¥218,511 ¥218,511 2.15%FY1 1993 ¥10,210,750 ¥181,897 ¥181,897 1.78%FY1 1994 ¥9,362,732 ¥136,226 ¥136,226 1.45%FY1 1995 ¥8,120,975 ¥255,719 ¥255,719 3.15%FY1 1996 ¥10,718,740 ¥348,069 ¥348,069 3.25%FY1 1997 ¥12,243,830 ¥665,110 ¥665,110 5.43%FY1 1998 ¥11,678,400 ¥779,800 ¥1,382,950 6.68%FY1 1999 ¥12,749,010 ¥774,947 ¥1,415,997 6.08%FY1 2000 ¥12,879,560 ¥775,982 ¥1,430,982 6.02%FY1 2001 ¥13,424,420 ¥870,131 ¥1,542,631 6.48%FY1 2002 ¥15,106,300 ¥1,123,475 ¥1,822,975 7.44%FY1 2003 ¥16,054,290 ¥1,363,680 ¥2,101,780 8.49%FY1 2004 ¥17,294,760 ¥1,666,894 ¥2,454,994 9.64%FY1 2005 ¥18,551,530 ¥1,672,187 ¥2,447,987 9.01%FY1 2006 ¥21,036,910 ¥1,878,342 ¥2,769,742 8.93%FY1 2007 ¥23,948,090 ¥2,238,683 ¥3,185,683 9.35%FY1 2008 ¥26,289,240 ¥2,270,375 ¥3,312,775 8.64%FY 2009 (Estimate)¥22,661,325 ¥267,904 ¥1,310,304 1.18%
¥1,306,867 7.33%
Value of operating assets =
€
1660.7 (1.015) (1- .407) (1- .2946)(.0509 - .015)
= 19,640 billion
Aswath Damodaran
![Page 90: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/90.jpg)
90
Shell’sbigvaluedriver
$-
$20.00
$40.00
$60.00
$80.00
$100.00
$120.00
0
50,000.0
100,000.0
150,000.0
200,000.0
250,000.0
300,000.0
350,000.0
400,000.0
450,000.0
500,000.0
AverageOilP
riceduringyear
Revenues(inmillionsof$)
Shell:RevenuesvsOilPrice
Revenue Oilprice
Revenues = 39,992.77 + 4,039.39 * Average Oil Price R squared = 96.44%
![Page 91: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/91.jpg)
![Page 92: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/92.jpg)
92
IV.ValuingCompaniesacrosstheownershipcycle
What are the cashflows from existing assets?- Equity: Cashflows after debt payments- Firm: Cashflows before debt payments
What is the value added by growth assets?Equity: Growth in equity earnings/ cashflowsFirm: Growth in operating earnings/ cashflows
How risky are the cash flows from both existing assets and growth assets?Equity: Risk in equity in the companyFirm: Risk in the firm’s operations
When will the firm become a mature fiirm, and what are the potential roadblocks?
Different buyers can perceive risk differently in the same private business, largely because what they see as risk will be a function of how diversified they are. The fall back positions of using market prices to extract risk measures does not
Reported income and balance sheet are heavily affected by tax considerations rather than information disclosure requirements. The line between the personal and business expenses is a fine one.
Reversing investment mistakes is difficult to do. The need for and the cost of illiquidity has to be incorporated into current
Many private businesses are finite life enterprises, not expected to last into perpetuity
Aswath Damodaran
![Page 93: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/93.jpg)
Current Cashflow to FirmEBIT(1-t) : 300- Nt CpX 100- Chg WC 40= FCFF 160Reinvestment Rate = 46.67%
Expected Growth in EBIT (1-t).4667*.1364= .06366.36%
Stable Growthg = 4%; Beta =3.00; ROC= 12.54%Reinvestment Rate=31.90%
Terminal Value5= 289/(.1254-.04) = 3,403
Cost of Equity16.26%
Cost of Debt(4.5%+1.00)(1-.40)= 3.30% Weights
E =70% D = 30%
Discount at Cost of Capital (WACC) = 16.26% (.70) + 3.30% (.30) = 12.37%
Firm Value: 2,571+ Cash 125- Debt: 900=Equity 1,796- Illiq Discount 12.5%Adj Value 1,571
Riskfree Rate:Riskfree rate = 4.50%(10-year T.Bond rate)
+Total Beta 2.94 X
Risk Premium4.00%
Unlevered Beta for Sectors: 0.78
Firmʼs D/ERatio: 30/70
Mature riskpremium4%
Country RiskPremium0%
Kristinʼs Kandy: Valuation in March 2006Reinvestment Rate46.67%
Return on Capital13.64%
Term Yr425136289
Synthetic rating = A-
Year 1 2 3 4 5EBIT (1-t) $319 $339 $361 $384 $408 - Reinvestment $149 $158 $168 $179 $191 =FCFF $170 $181 $193 $205 $218
Market Beta: 0.98
Adjusted for ownrernon-diversification
1/3 of risk is market risk
Aswath Damodaran
![Page 94: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/94.jpg)
94
TotalRiskversusMarketRisk
¨ Adjustthebetatoreflecttotalriskratherthanmarketrisk.Thisadjustmentisarelativelysimpleone,sincetheRsquaredoftheregressionmeasurestheproportionoftheriskthatismarketrisk.¤ TotalBeta=MarketBeta/Correlationofthesectorwiththemarket
¨ ToestimatethebetaforKristinKandy,webeginwiththebottom-upunleveredbetaoffoodprocessingcompanies:¤ Unleveredbetaforpubliclytradedfoodprocessingcompanies=0.78¤ Averagecorrelationoffoodprocessingcompanieswithmarket=0.333¤ UnleveredtotalbetaforKristinKandy=0.78/0.333=2.34¤ DebttoequityratioforKristinKandy=0.3/0.7(assumedindustry
average)¤ TotalBeta=2.34(1- (1-.40)(30/70))=2.94¤ TotalCostofEquity=4.50%+2.94(4%)=16.26%
Aswath Damodaran
![Page 95: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/95.jpg)
RELATIVEVALUATION
AswathDamodaran
Aswath Damodaran
![Page 96: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/96.jpg)
96
Relativevaluationispervasive…
Aswath Damodaran
¨ Mostassetvaluationsarerelative.¨ MostequityvaluationsonWallStreetarerelativevaluations.
¤ Almost85%ofequityresearchreportsarebaseduponamultipleandcomparables.
¤ Morethan50%ofallacquisitionvaluationsarebaseduponmultiples¤ Rulesofthumbbasedonmultiplesarenotonlycommonbutareoften
thebasisforfinalvaluationjudgments.¨ Whiletherearemorediscountedcashflowvaluationsin
consultingandcorporatefinance,theyareoftenrelativevaluationsmasqueradingasdiscountedcashflowvaluations.¤ Theobjectiveinmanydiscountedcashflowvaluationsistobackintoa
numberthathasbeenobtainedbyusingamultiple.¤ Theterminalvalueinasignificantnumberofdiscountedcashflow
valuationsisestimatedusingamultiple.
![Page 97: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/97.jpg)
97
TheReasonsfortheallure…
Aswath Damodaran
¨ “IfyouthinkI’mcrazy,youshouldseetheguywholivesacrossthehall”
JerrySeinfeldtalkingaboutKramerinaSeinfeldepisode
¨ “ Alittleinaccuracysometimessavestonsofexplanation”
H.H.Munro
¨ “ Ifyouaregoingtoscrewup,makesurethatyouhavelotsofcompany”
Ex-portfoliomanager
![Page 98: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/98.jpg)
98
TheFourStepstoDeconstructingMultiples
Aswath Damodaran
¨ Definethemultiple¤ Inuse,thesamemultiple canbedefinedindifferentwaysbydifferent
users.Whencomparingandusingmultiples,estimated bysomeoneelse, itiscriticalthatweunderstandhowthemultiples havebeenestimated
¨ Describethemultiple¤ Toomanypeoplewhouseamultiplehavenoideawhatitscrosssectional
distribution is.Ifyoudonotknowwhatthecrosssectionaldistributionofamultiple is,itisdifficulttolookatanumberandpassjudgmentonwhetheritistoohighorlow.
¨ Analyzethemultiple¤ Itiscriticalthatweunderstandthefundamentalsthatdriveeachmultiple,
andthenatureoftherelationshipbetweenthemultipleandeachvariable.¨ Applythemultiple
¤ Definingthecomparableuniverseandcontrollingfordifferencesisfarmoredifficultinpracticethanitisintheory.
![Page 99: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/99.jpg)
99
DefinitionalTests
Aswath Damodaran
¨ Isthemultipleconsistentlydefined?¤ Proposition1:Boththevalue(thenumerator)andthestandardizingvariable(thedenominator)shouldbetothesameclaimholdersinthefirm.Inotherwords,thevalueofequityshouldbedividedbyequityearningsorequitybookvalue,andfirmvalueshouldbedividedbyfirmearningsorbookvalue.
¨ Isthemultipleuniformlyestimated?¤ Thevariablesusedindefiningthemultipleshouldbeestimateduniformlyacrossassetsinthe“comparablefirm” list.
¤ Ifearnings-basedmultiplesareused,theaccountingrulestomeasureearningsshouldbeappliedconsistentlyacrossassets.Thesameruleapplieswithbook-valuebasedmultiples.
![Page 100: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/100.jpg)
100
Example1:PriceEarningsRatio:Definition
Aswath Damodaran
PE=MarketPriceperShare/EarningsperShare¨ ThereareanumberofvariantsonthebasicPEratioinuse.Theyarebaseduponhowthepriceandtheearningsaredefined.
Price: isusuallythecurrentpriceissometimestheaveragepricefortheyear
EPS: EPSinmostrecentfinancialyearEPSintrailing12months(TrailingPE)ForecastedEPSnnext year(ForwardPE)ForecastedEPSinfutureyear
![Page 101: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/101.jpg)
101
Example2:EnterpriseValue/EBITDAMultiple
Aswath Damodaran
¨ TheenterprisevaluetoEBITDAmultipleisobtainedbynettingcashoutagainstdebttoarriveatenterprisevalueanddividingbyEBITDA.
¨ Whydowenetoutcashfromfirmvalue?¨ Whathappensifafirmhascrossholdingswhicharecategorizedas:¤ Minorityinterests?¤ Majorityactiveinterests?
€
Enterprise ValueEBITDA
=Market Value of Equity + Market Value of Debt - Cash
Earnings before Interest, Taxes and Depreciation
![Page 102: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/102.jpg)
102
DescriptiveTests
Aswath Damodaran
¨ Whatistheaverageandstandarddeviationforthismultiple,acrosstheuniverse(market)?
¨ Whatisthemedianforthismultiple?¤ Themedianforthismultipleisoftenamorereliablecomparisonpoint.
¨ Howlargearetheoutlierstothedistribution,andhowdowedealwiththeoutliers?¤ Throwingouttheoutliersmayseemlikeanobvioussolution,butifthe
outliersalllieononesideofthedistribution(theyusuallyarelargepositivenumbers),thiscanleadtoabiasedestimate.
¨ Aretherecaseswherethemultiplecannotbeestimated?Willignoringthesecasesleadtoabiasedestimateofthemultiple?
¨ Howhasthismultiplechangedovertime?
![Page 103: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/103.jpg)
103
1.Multipleshaveskeweddistributions…
Aswath Damodaran
0.
100.
200.
300.
400.
500.
600.
700.
0.01To4 4To8 8To12 12To16 16To20 20To24 24To28 28To32 32To36 36To40 40To50 50To75 75To100 100andover
PERatios:UScompaniesinJanuary2016
Current Trailing Forward
![Page 104: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/104.jpg)
104
2.Makingstatistics“dicey”
Aswath DamodaranUS firms in January 2016
CurrentPE TrailingPE ForwardPENumberoffirms 7480 7480 7480NumberwithPE 3,344. 3,223. 2,647.Average 59.42 46.04 29.63Median 18.53 18.29 16.98Minimum 0.11 0.28 0.15Maximum 32,269.00 6,900.00 2,748.00Standarddeviation 777.02 256.06 81.27Standarderror 13.44 4.51 1.58Skewness 37.27 19.9 18.7425thpercentile 11.88 12.32 13.175thpercentile 30.25 29.52 24.28
![Page 105: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/105.jpg)
105
3.Marketshavealotincommon :ComparingGlobalPEs
Aswath Damodaran
105
0.00%
5.00%
10.00%
15.00%
20.00%
25.00%
US Europe Japan Emerging Markets Aus,NZ&Canada Global
TrailingPERatiosbyRegion
<4
4To8
8To12
12To16
16To20
20To24
24To28
28To32
32To36
36To40
40To50
50To75
75To100
100andover
Average 25thperc. Median 75thperc.United States 46.04 12.32 18.29 29.52Europe 57.57 10.27 16.69 26.76Japan 29.83 9.96 15.08 24.93EmergingMarkets 91.08 9.57 16.77 39.69Aus,NZ&Canada 67.42 8.87 15.69 27.52Global 71.16 10.00 16.69 32.07
![Page 106: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/106.jpg)
106
4.Simplisticrulesalmostalwaysbreakdown…6timesEBITDAmaynotbecheap…TheUSin2010..
Aswath Damodaran
![Page 107: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/107.jpg)
107
Butitmaybein2016,unlessyouareinJapan,AustraliaorCanada
Aswath Damodaran
107
0
0.05
0.1
0.15
0.2
0.25
<2 2To4 4To6 6To8 8To10 10To12 12To16 16To20 20To25 25To30 30To35 35To40 40To45 45To50 50To75 75To100
>100
EV/EBITDAMultiplesinJanuary2016
US Europe Japan Emerging Markets Aus,NZ&Canada Global
Average 25thperc. Median 75thperc.United States 439.06 7.70 11.80 28.00Europe 98.53 6.73 10.12 16.55Japan 69.64 4.67 7.20 11.59EmergingMarkets 112.64 6.76 11.91 28.07Aus,NZ&Canada 77.17 5.24 8.85 15.77Global 148.16 6.43 10.58 21.67
![Page 108: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/108.jpg)
108
AnalyticalTests
Aswath Damodaran
¨ Whatarethefundamentalsthatdetermineanddrivethesemultiples?¤ Proposition2:Embeddedineverymultipleareallofthevariablesthat
driveeverydiscountedcashflowvaluation- growth,riskandcashflowpatterns.
¤ Infact,usingasimplediscountedcashflowmodelandbasicalgebrashouldyieldthefundamentalsthatdriveamultiple
¨ Howdochangesinthesefundamentalschangethemultiple?¤ Therelationshipbetweenafundamental(likegrowth)andamultiple
(suchasPE)isseldomlinear.Forexample,iffirmAhastwicethegrowthrateoffirmB,itwillgenerallynottradeattwiceitsPEratio
¤ Proposition3:Itisimpossibletoproperlycomparefirmsonamultiple,ifwedonotknowthenatureoftherelationshipbetweenfundamentalsandthemultiple.
![Page 109: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/109.jpg)
109
PERatio:UnderstandingtheFundamentals
Aswath Damodaran
¨ Tounderstandthefundamentals,startwithabasicequitydiscountedcashflowmodel.
¨ Withthedividenddiscountmodel,
¨ Dividingbothsidesbythecurrentearningspershare,
¨ IfthishadbeenaFCFEModel,
P0 =DPS1r − gn
P0EPS0
= PE = Payout Ratio * (1 + gn )
r-gn
P0 =FCFE1r − gn
€
P0
EPS0
= PE = (FCFE/Earnings)* (1+ gn )r-gn
![Page 110: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/110.jpg)
110
TheDeterminantsofMultiples…
Aswath Damodaran
Value of Stock = DPS 1/(ke - g)
PE=Payout Ratio (1+g)/(r-g)
PEG=Payout ratio (1+g)/g(r-g)
PBV=ROE (Payout ratio) (1+g)/(r-g)
PS= Net Margin (Payout ratio)(1+g)/(r-g)
Value of Firm = FCFF 1/(WACC -g)
Value/FCFF=(1+g)/(WACC-g)
Value/EBIT(1-t) = (1+g) (1- RIR)/(WACC-g)
Value/EBIT=(1+g)(1-RiR)/(1-t)(WACC-g)
VS= Oper Margin (1-RIR) (1+g)/(WACC-g)
Equity Multiples
Firm Multiples
PE=f(g, payout, risk) PEG=f(g, payout, risk) PBV=f(ROE,payout, g, risk) PS=f(Net Mgn, payout, g, risk)
V/FCFF=f(g, WACC) V/EBIT(1-t)=f(g, RIR, WACC) V/EBIT=f(g, RIR, WACC, t) VS=f(Oper Mgn, RIR, g, WACC)
![Page 111: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/111.jpg)
111
ApplicationTests
Aswath Damodaran
¨ Giventhefirmthatwearevaluing,whatisa“comparable” firm?¤ Whiletraditionalanalysisisbuiltonthepremisethatfirmsinthesamesectorarecomparablefirms,valuationtheorywouldsuggestthatacomparablefirmisonewhichissimilartotheonebeinganalyzedintermsoffundamentals.
¤ Proposition4:Thereisnoreasonwhyafirmcannotbecomparedwithanotherfirminaverydifferentbusiness,ifthetwofirmshavethesamerisk,growthandcashflowcharacteristics.
¨ Giventhecomparablefirms,howdoweadjustfordifferencesacrossfirmsonthefundamentals?¤ Proposition5:Itisimpossibletofindanexactlyidenticalfirmtotheoneyouarevaluing.
![Page 112: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/112.jpg)
112
AnExample:ComparingPERatiosacrossaSector:PE
Aswath Damodaran
Company Name PE GrowthPT Indosat ADR 7.8 0.06Telebras ADR 8.9 0.075Telecom Corporation of New Zealand ADR 11.2 0.11Telecom Argentina Stet - France Telecom SA ADR B 12.5 0.08Hellenic Telecommunication Organization SA ADR 12.8 0.12Telecomunicaciones de Chile ADR 16.6 0.08Swisscom AG ADR 18.3 0.11Asia Satellite Telecom Holdings ADR 19.6 0.16Portugal Telecom SA ADR 20.8 0.13Telefonos de Mexico ADR L 21.1 0.14Matav RT ADR 21.5 0.22Telstra ADR 21.7 0.12Gilat Communications 22.7 0.31Deutsche Telekom AG ADR 24.6 0.11British Telecommunications PLC ADR 25.7 0.07Tele Danmark AS ADR 27 0.09Telekomunikasi Indonesia ADR 28.4 0.32Cable & Wireless PLC ADR 29.8 0.14APT Satellite Holdings ADR 31 0.33Telefonica SA ADR 32.5 0.18Royal KPN NV ADR 35.7 0.13Telecom Italia SPA ADR 42.2 0.14Nippon Telegraph & Telephone ADR 44.3 0.2France Telecom SA ADR 45.2 0.19Korea Telecom ADR 71.3 0.44
![Page 113: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/113.jpg)
113
PE,GrowthandRisk
Aswath Damodaran
¨ Dependentvariableis: PE
¨ Rsquared=66.2%Rsquared(adjusted)=63.1%
Variable Coefficient SE t-ratio ProbabilityConstant 13.1151 3.471 3.78 0.0010Growthrate 121.223 19.27 6.29 ≤0.0001EmergingMarket -13.85313.606 -3.84 0.0009EmergingMarketisadummy: 1ifemergingmarket
0ifnotApplyingtoTelebras,PredictedPE=13.15+121.22(.075)– 13.85=8.39Aftercontrollingforlowergrowth&higherrisk,thestockisovervalued.
![Page 114: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/114.jpg)
114
PERatio:StandardRegressionforUSstocks-January2016
Aswath Damodaran
114
The regression is run with growth and payout entered as decimals, i.e., 25% is entered as 0.25)
![Page 115: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/115.jpg)
115
PEratioregressionsacrossmarkets
Region Regression – January 2016 R2
US PE = 8.76 + 75.24 gEPS + 19.73 Payout – 4.08 Beta 40.5%
Europe PE = 13.43 + 54.46 gEPS + 17.63 Payout - 4.16 Beta 24.7%
Japan PE = 20.10+ 26.46 gEPS + 24.87 Payout – 7.60 Beta 28.4%
Emerging Markets
PE = 15.13 + 40.99 gEPS + 9.03 Payout - 2.14 Beta 11.5%
Australia, NZ, Canada
PE = 7.31 + 73.42 gEPS + 13.94 Payout – 3.73 Beta 26.8%
Global PE = 12.51 + 87.48 gEPS + 11.48 Payout - 3.96 Beta 27.5%
gEPS=Expected Growth: Expected growth in EPS or Net Income: Next 5 yearsBeta: Regression or Bottom up BetaPayout ratio: Dividends/ Net income from most recent year. Set to zero, if net income < 0
Aswath Damodaran
115
![Page 116: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/116.jpg)
116
Conventionalusage…
Aswath Damodaran
Sector Multiple Used RationaleCyclical Manufacturing PE, Relative PE Often with normalized
earningsGrowth firms PEG ratio Big differences in growth
ratesYoung growth firms w/ losses
Revenue Multiples What choice do you have?
Infrastructure EV/EBITDA Early losses, big DA
REIT P/CFE (where CFE = Net income + Depreciation)
Big depreciation charges on real estate
Financial Services Price/ Book equity Marked to market?Retailing Revenue multiples Margins equalize sooner
or later
![Page 117: VALUATION: ART, SCIENCE, CRAFT OR MAGIC?](https://reader035.fdocuments.in/reader035/viewer/2022062906/584d316f1a28ab85739050d7/html5/thumbnails/117.jpg)
117
Aclosingthought…
Aswath Damodaran