FM11 Ch 15 Mini Case

Document Sample
FM11 Ch 15 Mini Case Powered By Docstoc
					9b60daf9-4ebe-4fcb-910c-4308b3495918.xls                                                                                         Corporate Valuation


                                               Chapter 15. Mini Case

          This spreadsheet has two major components, one for Corporate Valuation and one for Value Based Management. Click on the
          tabs in the lower left of the screen to switch between sections.
                                                                    The value of a company is the sum of: (1) the value of its assets-in-
          place, including their associated growth opportunities, which is called the value of operations and (2) the value of its non-
          operating assets, such as marketable securities and investments in non-controlled affiliates. The value of operations is the
          present value of the free cash flows produced by the assets-in-place and their associated growth opportunities.

          You have been hired as a consultant to Kulpa Fishing Supplies (KFS), a company that is seeking to increase its value. KFS has
          asked you to estimate the value of two privately held companies that KFS is considering acquiring. But first, the senior
          management of KFS would like for you to explain how to value companies that don't pay any dividends. You have structured
          your presentation around the following questions.

          a. List the two types of assets that companies own. Answer: See Chapter 15 Mini Case Show

          b. What are assets-in-place? How can their value be estimated? Answer: See Chapter 15 Mini Case Show

          c. What are non-operating assets? How can their value be estimated? Answer: See Chapter 15 Mini Case Show

          d. What is the total value of a corporation? Who has claims on this value? Answer: See Chapter 15 Mini Case Show

          e. The first acquisition target is a privately held company in a mature industry. The company currently has free cash flow of
          $20 million. Its WACC is 10% and it is expected to grow at a constant rate of 5%. The company has marketable securities of
          $100 million. It is financed with $200 million of debt, $50 million of preferred stock, and $210 million of book equity.

            (1.) What is its total corporate value? What is its value of equity?

            (2.) What is its value of operations?

          Claims on Corporate Value
          Debt holders have the first claim on corporate value. Preferred stockholders have the next claim and the remaining is left to
          common stockholders.

          INPUT DATA SECTION: Data used for valuation (in millions)

          Free Cash Flow                      $20.0
          WACC                                10%           Vop =          FCF1
          Growth                               5%                        (WACC-g)
          Marketable Securities              $100.0
          Debt                               $200.0
          Preferred Stock                    $50.0
          Book Value of Equity               $210.0                       $21.0
                                                            Vop =

                                                            Vop =         $420.0

          Sources of Corporate Value
          Value of Operation                     $420.0
                                                                        Total Corporate Value =      $520.0
          Value of Non-operating Assets         $100.0

          Claims on Corporate Value
          Value of Debt                         $200.0
          Value of Preferred Stock               $50.0
          Value of Equity                       $270.0                   Value of Equity =Total Corporate Value - Value of
                                                                                    Debt - Value of Preferred

            (3.) What is its MVA (MVA = Total corporate value – total book value)?

           Market Value Added (MVA)

          Total value of the firm              $520.00

Michael C. Ehrhardt                                                     Page 1                                                              10/22/2012
9b60daf9-4ebe-4fcb-910c-4308b3495918.xls                                                                                                Corporate Valuation

          Minus: Book value of debt          $200.00
          Minus: Book value of preferred stock$50.00
          Minus: Book value of equity        $210.00

          MVA                                     $60.00                                                  Market
                                                            Non Op.                                       Value         Book Value
                                                Vop          Assets          Debt        Pref. Stock      Equity          Equity        MVA
          Market Value Sources                   $420.0          $100.0
          Market Value Claims                                                   $200.0            $50.0        $270.0
          Book Value Claims                                                     $200.0            $50.0                     $210.0         $60.00


               $400.0                                                                      Book Value Equity
                                                                                           Market Value Equity
               $300.0                                                                      Pref. Stock
               $200.0                                                                      Non Op. Assets

                           Market Value       Market Value         Book Value
                             Sources            Claims               Claims

          f. The second acquisition target is a privately held company in a growing industry. The target has recently borrowed $40
          million to finance its expansion; it has no other debt or preferred stock. It pays no dividends and currently has no marketable
          securities. KFS expects the company to produce free cash flows of -$5 million in one year, $10 million in two years, and $20
          million in three years. After three years, free cash flow will grow at a rate of 6%. Its WACC is 10% and it currently has 10
          million shares of stock.

            (1.) What is its horizon value (i.e., its value of operations at year three)? What is its current value of operations (i.e., at time

            (2.) What is its value of equity on a price per share basis?

          Calculate the value of operations for the following company.
                                                               Actual                              Projected
          Long-term growth rate                                                      1               2             3              4
          Weighted Avg. Cost of Cap. (WACC)                       6%
          Free Cash Flow                                      10.00%
                                                                                ($5.0)       $10.0        $20.0              $21.2
          Find the horizon value.
          The horizon value is the value of all the free cash flows in year 4 and beyond, discounted back to
          the beginning of year 4. The formula is:
                                    Hvyear 4 = [FCFyear 4 * (1+g)] / [ WACC - g].

          Horizon Value                                                                                    $530.00

          Find the PV of the horizon value and of the free cash flows.
          PV of Horizon Value @ WACC         $398.20
          PV of free cash flows @ WACC         $18.75

          Value of Operations                    $416.94

Michael C. Ehrhardt                                                        Page 2                                                                  10/22/2012
9b60daf9-4ebe-4fcb-910c-4308b3495918.xls                               Corporate Valuation

          Find the value of equity and the price per share.

          Step 1: Find the total value of the firm.
          Value of operations                    $416.94
          Minus: Value of Debt                     $0.00

          Total value of firm                   $416.94

          Step 2: Find the value of equity.
          Total value of firm                  $416.94
          Minus: Value of debt                  $40.00
          Minus: Value of preferred stock        $0.00

          Value of equity                       $376.94

          Step 3: Find the price per share.

          Value of equity                      $376.94
          Divided by number of shares                10

          Price per share                        $37.69

Michael C. Ehrhardt                                           Page 3           10/22/2012

g. KFS is also interested in applying value-based management to its own divisions. Explain what value-based
management is. Answer: Chapter 15 Mini Case Show

h. What are the four value drivers? How does each of them affect value? Answer: Chapter 15 Mini Case Show

i. What is expected return on invested capital (EROIC)? Why is the spread between EROIC and WACC so important?
Answer: Chapter 15 Mini Case Show

KFS has two divisions. Both have current sales of $1,000, current expected growth of 5%, and a WACC of 10%. Division
A has high profitability (OP=6%) but high capital requirements (CR=78%). Division B has low profitability (OP=4%)
but low capital requirements (CR=27%). What is the MVA of each division, based on the current growth of 5%? What is
the MVA of each division if growth is 6%?

Impact on MVA
Expected growth goes to 6%
             Division A Division B
Sales          $1,000      $1,000                                       MVA t =
Growth           5%          5%
                                                                        é Salest (1 + g ) ù é   æ CR ö ù
                                                                        ê WACC - g ú êOP - WACC ç (1 + g ) ÷ ú
WACC            10%         10%
                                                                                                ç          ÷
                                                                        ë                 ûë    è          øû

                                      Division A                   Division B

Operating Profit                    6%            6%            4%             4%
Capital Requirements               78%           78%           27%            27%
Growth                              5%            5%            5%             5%
MVA                               -300.0        -300.0         300.0          300.0

                              Market Value Added





          0.0                                                          MVA
                                        5%                6%
      -300.0                                 Division B

k. What is the EROIC of each division for 5% growth and for 6% growth? How is this related to MVA?

                         Division A                  Division B
                                                                                           NOPATt +1
Capital             780.00        780.00        270.00        270.00         EROIC t =
Growth                5%            5%            5%            5%                          Capital t
Sales              $1,050.0      $1,050.0      $1,050.0      $1,050.0

                                                                                       Capital t [EROIC t - WACC]
NOPAT               $63.0         $63.6         $42.0         $42.4
EROIC                8.1%          8.2%         15.6%         15.7%
                                                                             MVA t =
MVA                 -300.0        -288.0         300.0         308.0
                                                                                                 WACC - g
l. The managers at KFS have heard that corporate governance can affect shareholder value. List for them the two
primary mechanisms of corporate governance. Answer: Chapter 15 Mini Case Show
m. Why is entrenched management potentially harmful to shareholders? Answer: Chapter 15 Mini Case Show

n. List three provisions in the corporate charter that affect takeovers. Answer: Chapter 15 Mini Case Show

o. Explain the difference between insiders and outsiders on the board of directors. What are interlocking boards?
Answer: Chapter 15 Mini Case Show

p. What is a stock option in a compensation plan? Answer: Chapter 15 Mini Case Show

Shared By: