Professional Documents
Culture Documents
o
o
o
o
o
Case
o
o
o
o
o
o
o
o
o
o
Done by a IB
Third Party
Incorporation : MOA, AOA; Capital clause : Authorized Share Capital
Post Issue Paid up capital = 500 Mn =100
The new issue: 10 Mn =10/500 = 2%
The Present issue constitutes 2% on a fully diluted basis
Pre-Money and Post Money = Investment made by the PE
Session 3
Offer for Sale
Fresh issue
Promoters: 93% share capital; public holding: 0%
Closely held company
Offered fresh issue: to raise capital for the firm: equity route
How many shares to be offered
The amount required for the company: general purpose; specific purpose
Factors that would impact the shares to be offered:
Amount required
Value per share
English auction
Dutch Auction
French Auction
The company goes public: fresh issue + offer for sale MHRIL
The VC/PE can sell the stake to a strategic or financial investor: Strategic
investors often pay a premium ( ex snapdeal wanting to buy flipkart or
tata buying jaguar to move into new market), but sometimes the company
might not agree to going for this route
The promoter can buy back
SESSION 4
The share capital is altered: increases, decreases
1.
2.
3.
4.
5.
6.
7.
8.
9.
If you bought 100 shares at the time of the first public issue of Infosys in 1993,
did not buy any additional shares or sell shares, what will be the number of
shares today?
Wealth maximization.
93- 100 shares
94 200 shares
97 400 shares
99 1600 shares
04 6400 shares
06 12800 shares
14 25600 shares
15 51200 shares
Session 5
1. IPO related calculations
2. Rights Issue theoretical value of a right, options to the
shareholder what is the impact on the wealth
a. Accept the rights and buy the rights shares
b. Sell the rights
c. Reject the rights
3. CCD Prospectus
4. INDIGO Prospectus
5. INFIBEAM IPO (First ecommerce co. to announce IPO)
6. Motilal Oswal IPO, Note on IPO Quiz in the next visit
7. PE & VC Investment related calculations
8. Introduction to M&As
BOLD Syllabus
PE & VC Investments
The firm requires funding
Firm is expecting an amount of investment from the PE
PE will take an equity stake
M & A:
Acquiring Firm Buying Firm
Target Firm Selling Firm
Acquiring Firm Buying Firm Build vs Buy Green field vs Brown field; Organic
vs Inorganic
Target Firm Selling Firm Sell vs Continue
Buying Firm:
Cost of building vs Cost of buying
Replacement Cost
Market Value of the firm
Market Value of the firm < Replacement Cost: Buy
When does a firm become a takeover target: MV/RC < 1 TOBINS Q < 1:
TAKEOVER TARGET
Expected Synergies: Revenue, cost, overall business Operating synergies Economies of Scale (EOS1) & Economies of Scope (EOS2)
ECONOMIES OF SCALE: Larger the volume of operation, less than average cost
per unit
Session 6
Two firms: Acquiring Firm & Target Firm
Acquiring Firm: Freeport McMoran Metals & Minings
Target Firm: Phelps Dodget Metals & Mining
FCX will acquire all of the outstanding common shares of Phelps Dodge for a
combination of cash and common shares of FCX for a total consideration of
$126.46 per Phelps Dodge share, based on the closing price of FCX stock on
November 17, 2006. Each Phelps Dodge shareholder would receive $88.00 per
share in cash plus 0.67 common shares of FCX. This represents a premium of 33
percent to Phelps Dodges closing price on November 17, 2006, and 29 percent
to its one-month average price at that date. The cash portion of $18 billion
represents approximately 70 percent of the total consideration. In addition, FCX
would deliver a total of 137 million shares to Phelps Dodge shareholders,
resulting in Phelps Dodge shareholders owning approximately 38 percent of the
combined company on a fully diluted basis. The boards of directors of FCX and
Phelps Dodge have each unanimously approved the terms of the agreement and
have recommended that their shareholders approve the transaction. The
transaction is subject to the approval of the shareholders of FCX and Phelps
Dodge, receipt of regulatory approvals and customary closing conditions. The
transaction is expected to close at the end of the first quarter of 2007. FCX has
received financing commitments from JPMorgan and Merrill Lynch to fund the
cash required to complete the transaction. After giving effect to the transaction,
estimated pro forma total debt at December 31, 2006, would be approximately
$17.6 billion, or approximately $15 billion net of cash.
Total offering made to PD (target firm) = 25.9 billion cash & stock
No. of shares of PD x offering per share = 26000 mn
Offering made per share = 126.46 = cash + stock = 88 + 0.67 stock of FCX
Offering made per share = 88 cash + 38.46 stock
38.46 = 0.67 shares of FCX
Value per share of FCX = 38.46/0.67 = 57.4 USD/share
No. of shares outstanding post acquisition = pre acquisition no. of shares +
shares offerd to the target company
% ownership offered (fully diluted) = 37%
Number of shares offered for 37% ownership = 137 million
Total no. of shares post acquisition = 137/0.37 = 360 million
Total no. of shares pre acquisition = 360-137 = 223 million (FCX pre acquisition)
Market capitalisation of the acquiring firm = 223 million * 57.4 = 13 billion
approx..
When companies participating in the acquisition are from same sector it is called
a horizontal merger
Total offering = 25900 mn
Per share offering = 126.46
No. of shares of PD = 25900/126.46 = 204 mn shares outstanding
Market price per share (current) for PD = 126.46/1.30 = 97.27 per share
Market cap of PD = 204 * 97.27 = 20 billion approx.
Observation: Size does not matter in an M&A transaction if the capital markets
are at a matured stage
The financing can be arranged without much difficulty
Session 7
Recap:
1 share of Target Company x shares of the acquiring company
1 share of target company = x rs.
1 share of target company = x rs + x shares of acquiring company
No of shares outstanding for acquiring and Target Company at the time of
acquisition
Value per share at the time of acquisition
Market capitalization of the two firms
No. of shares outstanding for Acquiring & target company at the time of
acquisition
Value per share at the time of the acquisition
Market capitalisation of the firm
Read:
FCX will acquire all of the outstanding common shares of Phelps Dodge for a
combination of cash and common shares of FCX for a total consideration of
$126.46 per Phelps Dodge share, based on the closing price of FCX stock on
November 17, 2006. Each Phelps Dodge shareholder would receive $88.00 per
share in cash plus 0.67 common shares of FCX. This represents a premium of 33
percent to Phelps Dodges closing price on November 17, 2006, and 29 percent
to its one-month average price at that date. The cash portion of $18 billion
represents approximately 70 percent of the total consideration. In addition, FCX
offered in the public debt market (the bridge loan would be drawn down only if
this public offering failed) and $10 billion in senior secured term loans. In
addition, a $1.5 billion senior secured revolving credit facility was provided,
which was to be undrawn at closing. The initial press release indicated an
offering of approximately 35 million shares of common stock and 10 million
shares of mandatory convertible preferred stock at $100.00 per share.
223 million shares existing
4. Shares offered to PD 137 mn
5. New issue of equity 47.15 mn
6. Convertible pref. stock 28.75 1.63 & 1.36
The TED spread is the difference between the interest rates on interbank loans
and on short-term U.S. government debt ("T-bills"). TED is an acronym formed
from T-Bill and ED, the ticker symbol for the Eurodollar futures contract.
Eurodollar is one of the least regulated market and yet one of the most
competitive. Why?
Regulation has a cost.
Profile of the market: issuer and investor information asymmetry
PE market:
Similarly in Eurodollar:
Session 10
Break up fee: COMPANY A is negotiating with company B and Almost close to
complete the deal. A C appears & offers a higher price to B If B decides to accept
the offer of C. C has to pay a break-up fee to A.
Fairness Opinion: Second opinion about valuation of the company
Using comparables, the valuation of the target:
Ke - br
Ke-br
Here, r= ROE
Session 12
Capital Markets public, private
M&A FCX-PD, P&G, Gillette
Deal Structure, role of IBs, valuation issues
Leveraged Buyout
KKR
Acquisition using heavy amount of debt
Acquisition + Leverage LBO
FCX Strategic Buyer
P&G Strategic Buyer
Inorganic Growth
KKR Buying out dollar general Dollar store
KKR Buying out RJR NABISCO Tobacco + Food Business
Junk Bond Market LBO Michael Milken Junk Bonds King
KKR like firms Financial Investors
PE player Financial Investor
Enter with an investment
Exit at a higher multiple
100 300/500/600
Dollar General in profits some trouble
RJR NABISCO in profits some trouble
BARBARIANS AT THE GATE
Any firm in trouble - Valuation undervalued takeover target
Strategic Investor/ Financial Investor
Synergies converted into value in the long run
Agency theory owner management conflict corporate governance
FCFF available from the target reduce the debt increase the equity exit with
a higher multiple
Alpha Seekers PE/HF
Market Neutral Investors
RECAP AS ON 18TH OCTOBER 2015:
1. CAPITAL MARKETS- PUBLIC & PRIVATE
2. M&AS- FCX- PD; P&G- GILLETTE
3. DEAL STRUCTURE, ROLE OF IBS, VALUATION ISSUES
LEVERAGED BUYOUT
Session 13
LBO:
1. What is an LBO?
Cash Based acquisition funded by large amount of debt at varying interest
rates and with different kinds of debt structures.
i.
FCX-PD (a kind of LBO)
ii.
KKR-DG
iii.
KKR-RJR NABISCO
2. What
a.
b.
c.
d.
e.
f.
3. What
a.
b.
c.
d.
e.
f.
g.
h.
i.
Only by deleverage
EBITDA expansion
EBITDA expansion, multiple expansion , deleverage
CAPEX equals Depreciation only for firms that already have a lot of asset built-up
and is not technology oriented so does not need constant upgrade. Then all you
are left with is maintenance CAPEX which can be met with cash available. If you
have growth capex then you have to improve cash flows a lot. IF you only have
maintenance CAPEX to bother with then all you have to do is improve the
turnover to improve the free cash flows.
Term Premium:
Yield = base rate + term premium
Liquidity preference/ Expectations/ Preferred Habitat/ Segmentation Theory
Yield to value a bond:
1. Yield to maturity
Face Value: 10000
Maturity: 8
Coupon: 9%
YTM: 10% (Intermediate coupons are reinvested at YTM till N)
Value: Price (1, 2, 3, 4, 5)
Checklist:
DB research division
In-house research division
Information: Arbitrage relative value trades is nothing but finding out arbitrage
in the bond markets
Arbitrage is a short run phenomenon
Relative value trade: arbitrage derived from yield curve data
Boot strapping model
Cubic spline model
Affline model
NSE uses NS model: Nelson-Siegel Model (ZCYC): ZCYC Zero Coupon Yield
Curve
9th November:
Recap:
ECM: Primary/IPO/Offer for sale
Public capital markets, Pvt capital markets
MOFSL case, Indigo, CCD
Objective:
a) To transform a liability from FL to fixed or vice versa
b) To reduce the borrowing cost
Questions:
1. What is the requirement for BFG & Rabobank?
2. What is the IRS structure designed by the IB?
3. What will be the all-in-cost to BFG, if it enters into IRS?
BFG:
INDUSTRIALS USA
LOSSES
BBB RATING FALL
50 MILLION USD FUND
MT TO LT
PREFERABLE INTEREST FIXED
12.50%
RB:
DUTCH AG BANK
POSITIVE PROFILE
50 MN USD FUNDS
AAA RATED
EURO DOLLAR MARKET
RATE APPLICABLE : L+25
FLOATING RATE PREFERED MODE
INTERMEDIARY:
MARKET MAKER
BENEFIT FROM FEES & ARBITRAGE PROFIT SPREAD
FACE LIQUIDITY & COUNTERPARTY RISK
FIXED RATE
FLOATING
AAA (1)
10%
L+50
BBB (2)
12%
L+100
REQUIRED
ALL INTEREST COST
-
FLOATING
L-25
FIXED
11.25 % (12- 0.75)
10%
FLOATING RATE
L+100
PARTY 2
PARTY 1
FIXED RATE
1 PAYS FIXED AT FIXED AND GETS FIXED FROM 2. 2 PAYS FLOATING AND
GETS IT FROM 1
INCLUSION OF INTERMEDIARY:
SL NO
1
2
-
FEES COST
L+50-75
12-0.75
INTERMEDIARY
15
15
REVISED RATE
L+50- 60
12.00- 0.60
BECAUSE OF INTERMEDIARY
o AT 1:
OUTFLOW : 10% & L
INFLOW: 10.10 FLOATING RATE
o AT 2:
OUTFLOW: L+100 & FLOATING RATE OF 10.40
INFLOW AT L
PARTY 1
INTERMEDIARY
PARTY 2
CASE TRANSFORMATION:
L+50
11%
11%
2
L- X
RaboBank has a competitive advantage in both the fixed and floating markets. But
Rabo has a comparative advantage in the fixed rate market & BFG has a
comparative advantage in the floating rate market. So, RB goes to fixed rate market
and BFG to floating rate market.
Next day:
Alternate market for investment
-
Valuation industry
-
Investments of PE
Valuations are quite high: Real estate, Dotcom, E-Com
Market correction
Valuations are justified as long as the investor is able to exit at a better price
with a premium
Valuation
-
CDO (Collateralized Debt Obligations) & CDS (Credit Default Swaps) Financial
weapons of mass destruction
CDO exercise:
1. Expenses:
a. DO1: 80 million X (L+70 BPS)
b. DO2: 10 mn x 9%
c. IRS: 80 mn X 8%
2. Income:
a. Collateral: 100 mn
b. Rate: 11%
c. Value: 11 mn
d. IRS: 80 mn x L
3. Equation:
a. 100mn X 11% + 80 mn X L ( 80 mn* (L+70) + 10 mn X 9% + 80 mn X
80%):
b. Which equals:
= 11+ 80 L 80 L- 0.56 - 0.9 -6.4
= 3.14 mn gross return to equity tranche/ Sponsoring SPV
c. Less: Collateral Management expense: 0.5
d. Net return by sponsor: 10
e. Net return to equity investor: 0.264
(Difference between interest income on collateral and interest expense on Debt
obligations)
f. ROE: 26.40%
4. Assumptions:
a. No default
b. No prepayment
Investment Banks help clients to generate funds and to restructure, to manage
funds/ portfolio and to face the market fluctuations with risk management instruments
and to innovate financial products.
Portfolio: Investment
Typical fund management consists of building a portfolio/Initial NAV/ Track the
portfolio/ how the NAV is changing and what are the return
Investment Banking: Intermediation POV
Equity/Debt/PE/VC/HF
Portfolio Beta = Market Beta
Cash + Beta + Alpha = is the return you get from the hedge funds
Inside Job
RISK TAKERS Continuous search for positive returns innovation exploiting
arbitrage
HF industry
How hedge funds are different from mutual funds?
Total cost of funding: Cost of money + Intermediation Cost + Regulation
GRC: Governance+ Risk+ Compliance Cost
Expense ratio = total expenses/ (average of initial value & ending value)
DRI-dividend reinvestment plan means dividend calculated on face value is used to
buy addl units on NAV on dividend date to reinvest.
Bonus ratio if 1:6 means 1 new unit for 6 exiting units
Addl units under bonus plan = existing units / 6 if bonus ratio is 1:6