Topics in Chapter

Corporate Valuation Value-Based Management Corporate Governance

Intrinsic Value: Putting the Pieces Together

Net operating profit after taxes

Free cash flow (FCF) =

Required investments in operating capital

FCF Value = + + + 1 2 (1 + WACC) (1 + WACC) (1 + WACC)

Weighted average cost of capital (WACC) Market interest rates Market risk aversion Firms debt/equity mix Cost of debt Cost of equity Firms business risk
2

FCF1

FCF2

Corporate Valuation: A company owns two types of assets.

Assets-in-place Financial, or nonoperating, assets

Assets-in-Place

Assets-in-place are tangible, such as buildings, machines, inventory. Usually they are expected to grow. They generate free cash flows. The PV of their expected future free cash flows, discounted at the WACC, is the value of operations.
4

Value of Operations

Vop =

t=1

FCFt (1 + WACC)t

Nonoperating Assets

Marketable securities Ownership of non-controlling interest in another company Value of nonoperating assets usually is very close to figure that is reported on balance sheets.

Total Corporate Value

Total corporate value is sum of:

Value of operations Value of nonoperating assets

Claims on Corporate Value

Debtholders have first claim. Preferred stockholders have the next claim. Any remaining value belongs to stockholders.

Applying the Corporate Valuation Model

Forecast the financial statements, as shown in Chapter 12. Calculate the projected free cash flows. Model can be applied to a company that does not pay dividends, a privately held company, or a division of a company, since FCF can be calculated for each of these situations.
9

Data for Valuation

FCF0 = $24 million WACC = 11% g = 5% Marketable securities = $100 million Debt = $200 million Preferred stock = $50 million Book value of equity = $210 million Number of shares =n = 10 million
10

Value of Operations: Constant FCF Growth at Rate of g

Vop =

t=1

FCFt

(1 + WACC)t FCF0(1+g)t
(1 + WACC)t
11

t=1

Constant Growth Formula

Notice that the term in parentheses is less than one and gets smaller as t gets larger. As t gets very large, term approaches zero.

Vop =

t=1

FCF

1+ g
1 + WACC

12

Constant Growth Formula (Cont.)

The summation can be replaced by a single formula:

Vop =

FCF1
(WACC - g)

FCF0(1+g) = (WACC - g)

13

Find Value of Operations

Vop = Vop =
FCF0 (1 + g) (WACC - g) 24(1+0.05) = 420

(0.11 0.05)

14

Total Value of Company (VTotal)

Voperations + ST Inv. $420.00 100.00

VTotal

$520.00

15

Intrinsic Value of Equity (VEquity)

Voperations + ST Inv. VTotal Preferred Stk. Debt $420.00 100.00 $520.00 50.00 200.00

VEquity

$270.00

16

Intrinsic Stock Price per Share, P

Voperations + ST Inv. VTotal Preferred Stk. Debt VEquity n $420.00 100.00 $520.00 50.00 200.00 $270.00 10

$27.00
17

Intrinsic Market Value Added (MVA)

Intrinsic MVA = Total corporate value of firm minus total book value of capital supplied by investors Total book value of capital = book value of equity + book value of debt + book value of preferred stock MVA = $520 - ($210 + $200 + $50) = $60 million
18

Breakdown of Corporate Value

600 500 400 300 200 100 0 Sources Claims Market of Value on Value vs. Book Intrinsic MVA Book equity Intrinsic Value of Equity Preferred stock Debt Marketable securities Value of operations
19

Expansion Plan: Nonconstant Growth

Finance expansion by borrowing $40 million and halting dividends. Projected free cash flows (FCF):

Year 1 FCF = -$5 million. Year 2 FCF = $10 million. Year 3 FCF = $20 million FCF grows at constant rate of 6% after year 3.
(More)
20

The weighted average cost of capital, WACC, is 10%. The company has 10 million shares of stock.

21

Horizon Value

Free cash flows are forecast for three years in this example, so the forecast horizon is three years. Growth in free cash flows is not constant during the forecast, so we cant use the constant growth formula to find the value of operations at time 0.
22

Horizon Value (Cont.)

Growth is constant after the horizon (3 years), so we can modify the constant growth formula to find the value of all free cash flows beyond the horizon, discounted back to the horizon.

23

Horizon Value Formula

HV = Vop at time t
FCFt(1+g) = (WACC - g)

Horizon value is also called terminal value, or continuing value.

24

Value of operations is PV of FCF discounted by WACC.

0
WACC =10%

2 10.00

3 g = 6% 20.00
FCF3(1+g) (1+WACC)

5.00 4.545 8.264

15.026
398.197 416.942 =

$20(1.06) 0.100.06 $530 = Vop at 3

Vop

$530/(1+WACC)3

25

Intrinsic Stock Price per Share, P

Voperations + ST Inv. VTotal Preferred Stk. Debt VEquity n $416.942 0 $416.942 0 40.000 $376.942 10

$37.69
26

Value-Based Management (VBM)

VBM is the systematic application of the corporate valuation model to all corporate decisions and strategic initiatives. The objective of VBM is to increase Market Value Added (MVA)

27

MVA and the Four Value Drivers

MVA is determined by four drivers:

Sales growth Operating profitability (OP=NOPAT/Sales) Capital requirements (CR=Operating capital / Sales) Weighted average cost of capital

28

MVA for a Constant Growth Firm

MVAt = Salest(1 + g) WACC - g OP WACC CR (1+g)

29

Insights from the Constant Growth Model

The first bracket is the MVA of a firm that gets to keep all of its sales revenues (i.e., its operating profit margin is 100%) and that never has to make additional investments in operating capital. Salest(1 + g) WACC - g
30

Insights (Cont.)

The second bracket is the operating profit (as a %) the firm gets to keep, less the return that investors require for having tied up their capital in the firm. CR (1+g)
31

OP WACC

Improvements in MVA due to the Value Drivers

MVA will improve if:

WACC is reduced operating profitability (OP) increases the capital requirement (CR) decreases

32

The Impact of Growth

The second term in brackets can be either positive or negative, depending on the relative size of profitability, capital requirements, and required return by investors.

OP WACC

CR (1+g)
33

The Impact of Growth (Cont.)

If the second term in brackets is negative, then growth decreases MVA. In other words, profits are not enough to offset the return on capital required by investors. If the second term in brackets is positive, then growth increases MVA.
34

Expected Return on Invested Capital (EROIC)

The expected return on invested capital is the NOPAT expected next period divided by the amount of capital that is currently invested: OP
t+1

CRt NOPATt+1 EROICt = = Capitalt Capitalt

35

MVA in Terms of Expected EROIC and Value Drivers

Capitalt (EROICt WACC) MVAt = WACC - g Capitalt (OPt+1/CRt WACC) MVAt = WACC - g
If the spread between the expected return, EROICt, and the required return, WACC, is positive, then MVA is positive and growth makes MVA larger. The opposite is true if the spread is negative.
36

MVA in Terms of Expected EROIC

Capitalt (OPt+1/CRt WACC) MVAt = WACC - g

If the spread between the expected return, EROICt, and the required return, WACC, is positive, then MVA is positive and growth makes MVA larger. The opposite is true if the spread is negative.
37

The Impact of Growth on MVA

A company 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%).

38

What is the impact on MVA if growth goes from 5% to 6%?

OP CR Growth MVA

Division A 6% 6% 78% 78% 5% 6% (300.0) (360.0)

Division B 4% 4% 27% 27% 5% 6% 300.0 385.0

Note: MVA is calculated using the formula on slide 13-28.

39

Expected ROIC and MVA

Division A
Capital0 Growth Sales1 NOPAT1 EROIC0 MVA $780 5% $1,050 $63 8.1% $780 6% $63.6

Division B
$270 5% $42 300.0 $270 6% $42.4 15.7% 385.0
40

$1,060 $1,050 $1,060 8.2% 15.6%

(300.0) (360.0)

Analysis of Growth Strategies

The expected ROIC of Division A is less than the WACC, so the division should postpone growth efforts until it improves EROIC by reducing capital requirements (e.g., reducing inventory) and/or improving profitability. The expected ROIC of Division B is greater than the WACC, so the division should continue with its growth plans.
41

Six Potential Problems with Managerial Behavior

Expend too little time and effort. Consume too many nonpecuniary benefits. Avoid difficult decisions (e.g., close plant) out of loyalty to friends in company.

(More . .)

42

Six Problems with Managerial Behavior (Continued)

Reject risky positive NPV projects to avoid looking bad if project fails; take on risky negative NPV projects to try and hit a home run. Avoid returning capital to investors by making excess investments in marketable securities or by paying too much for acquisitions. Massage information releases or manage earnings to avoid revealing bad news.
43

Corporate Governance

The set of laws, rules, and procedures that influence a companys operations and the decisions made by its managers.

Sticks (threat of removal) Carrots (compensation)

44

Corporate Governance Provisions Under a Firms Control

Board of directors Charter provisions affecting takeovers Compensation plans Capital structure choices Internal accounting control systems

45

Effective Boards of Directors

Election mechanisms make it easier for minority shareholders to gain seats:

Not a classified board (i.e., all board members elected each year, not just those with multi-year staggered terms) Board elections allow cumulative voting

(More . .)

46

Effective Boards of Directors

CEO is not chairman of the board and does not have undue influence over the nominating committee. Board has a majority of outside directors (i.e., those who do not have another position in the company) with business expertise.
(More . .)
47

Effective Boards of Directors

(Continued)

Is not an interlocking board (CEO of company A sits on board of company B, CEO of B sits on board of A). Board members are not unduly busy (i.e., set on too many other boards or have too many other business activities)

(More . .)

48

Effective Boards of Directors

(Continued)

Compensation for board directors is appropriate

Not so high that it encourages cronyism with CEO Not all compensation is fixed salary (i.e., some compensation is linked to firm performance or stock performance)

49

Anti-Takeover Provisions

Targeted share repurchases (i.e., greenmail) Shareholder rights provisions (i.e., poison pills) Restricted voting rights plans

50

Stock Options in Compensation Plans

Gives owner of option the right to buy a share of the companys stock at a specified price (called the strike price or exercise price) even if the actual stock price is higher. Usually cant exercise the option for several years (called the vesting period).
51

Stock Options (Cont.)

Cant exercise the option after a certain number of years (called the expiration, or maturity, date).

52

Problems with Stock Options

Manager can underperform market or peer group, yet still reap rewards from options as long as the stock price increases to above the exercise cost. Options sometimes encourage managers to falsify financial statements or take excessive risks.
53

Block Ownership

Outside investor owns large amount (i.e., block) of companys shares

Institutional investors, such as CalPERS or TIAA-CREF

Blockholders often monitor managers and take active role, leading to better corporate governance
54

Regulatory Systems and Laws

Companies in countries with strong protection for investors tend to have:

Better access to financial markets A lower cost of equity Increased market liquidity Less noise in stock prices

55