Case 2 Corporate Finance
Case 2 Corporate Finance
Case 2 Corporate Finance
CASE 2
Berkshire Hathaway is the name of the investment firm of Warren Buffett. BH did the largest
acquisition made by the “Oracle of Omaha” with a billionaire acquisition of the Precision Castparts
Corporation.
In the next part of our analysis, we are going to estimate the value of PCP firm using WACC
method, that is also the way to calculate the intrinsic value of the firm according to Buffett’s philosophy.
To calculate the intrinsic value of the firm we need to know the expected FCF and discount them to our
base year (2015) using the growth rate. The process we followed to calculate the expected FCF is shown in
Exhibit 1. As a result, we have a FCF (2015) of 2,093 million. We used the growth rate that is provided in
the case (2.5%) to estimate the expected FCF (2,145.33 million).
Next, in order to discount the expected FCF, we need to calculate the weighted average cost of
capital (WACC), that is a calculation of a firm's cost of capital in which each category of capital is
proportionately weighted. To calculate WACC, multiply the cost of each capital component by its
proportional weight and take the sum of the results (Formula in Exhibit 2):
rwacc = (0,831 X 0,092) + (0.169 X 0.023) (1 - 0.31) = 0,078823
rwacc= 7,88%
The value of the project (intrinsic value) is calculated as the present value of its future free cash
flows taking into account the indefinitely growth of PCP’s cash flows of 2,5%. Using rwacc 7,88% we
obtain: Intrinsic Value= 39.875 billion (Formula Exhibit 3).
The value of the bid for Precision Castparts Corporation was $32.7 billion without including the
outstanding debt. This quantity is the bid value, the cost of the investment and therefore the book value of
the company. This quantity reflects the value of the investment in accountability, but doesn’t reflect the
future value that company is going to create, to do so we need to discount the FCF, in other words use the
intrinsic value of the company that is calculated above: $39.875 billion.
In conclusion comparing the intrinsic value with the book value of the acquisition we see that
every dollar invested buys securities worth $1,234. Therefore, value is created, so Berkshire Hathaway’s
shareholders should endorse the acquisition.
Exhibit 1:
Exhibit 2:
Formula WACC:
Exhibit 3:
- Investospedia Staff (2018) Warren Buffett: How He Does It. Retrieved from:
https://www.investopedia.com/articles/01/071801.asp
- El financiero (2015) Warren Buffett compra firma aeroespacial por 37 mil 200 mdd. Grupo
Multimedia Lauman. Retrieved from
- http://www.elfinanciero.com.mx/empresas/warren-buffett-compra-firma-aeroespacial-por-37-mil-200-
mdd.html
- Huky, G. (2015) Analizando la compra de Precision Castparts realizada por Warren Buffett. Retrieved
from https://www.gurusblog.com/archives/warren-buffet-precision-castparts-analisis/10/08/2015/
- Buffet, W. (2017) Warren E. Buffet, 2015. University of Virginia. Darden Business Publishing.
- Tanja Artiga González (2018). Advanced Valuation I [pdf]. Retrieved from URL
https://canvas.vu.nl/courses/29928/files/629049?module_item_id=108926