Professional Documents
Culture Documents
|
|
|
|
u
|
è
' ' '
%
)!
!
" #
!
!
! $%
&
(
&
|
|
+
u + w
+- ,-. /
where CFt is the cash flow in period t, r is the discount rate appropriate
given the riskiness of the cash flow and t is the life of the asset.
-
-
|
"#$
|
!
&'"#$
j The value of equity is obtained by discounting expected cashflows to equity, i.e., the
residual cashflows after meeting all expenses, tax obligations and interest and principal
payments, at the cost of equity, i.e., the rate of return required by equity investors in the
firm.
t n
to quity t
Value of quity w (1+ k e )t
t 1
where,
CF to Equityt = Expected Cashflow to Equity in period t
ke = Cost of Equity
j : The dividend discount model is a specialized case of equity valuation, and the
value of a stock is the present value of expected future dividends. In the more general
version, you can consider the cashflows left over after debt payments and reinvestment
needs as the free cashflow to equity.
|
%
&&'
j - : The value of the firm can also be written as the sum
of the value of the unlevered firm and the effects (good and bad) of
debt.
Firm ualue = Unlevered Firm ualue Pu of tax benefits of debt - Expected
Bankruptcy Cost
|
(
*
- *
*
+
, .
/
/
#$ *
0&1 +2
/
#$ |
*
3
'''''''''
4
|
)
R ÿ 16%
Retention
Ratio
41.56% ÿ !
ÿ 1.54 ÿur 41.56% * g 4%: R ÿ 8.95%( ost o equity)
* ayout Ratio 58.44% 16% 6.65% eta 1.00
D 0.90 ÿur ayout (1- 4/8.95) .553
ost o ÿquity
4.95% + 0.95 (4%) 8.75%
ÑÑ:
Long term bond rate in Ñ#
ÿuros 4%
4.95% + 0.95 "
|
|
|/ "
E9;:
=')%>
'%>
')%> *
"- *
/='!>@='))@
9,: ;)
"& "&9,:
$
=>
, <
'%?')%=')% =%'!>
,/ ( '% > =%'!>@-
=>
=;! =/1
=1)=!'(> ='!1%'!=!'>
=%%19')%!,')!:=!
;
'| ;B!
F
B))
"
= ;'
"#$
)' > 9'!>A>A>:9,': /
=')> "=%>=>
C
; C
='!>
C
$"#$ C
A ')! <
A 7 <
> )'! !'!>
D 1" "#$
)'( (>
$ C
<
'%
')>
|
' ,
" 3
B #'> %"
D%
'>
&
|1
&
> '#>
# -
&0|1 >
.
1G/2>
&
/'//>
B
''
B
456
. Y
R Jm,
m, m, m,
m, m
,
m ,
m , m , m , m ,
I 7
ÿD m m
m m m , m ,
m, m,
m,
m, m ,
67
ÿ m , m , m , m , m
m ,
m ,
m , m, m, m ,
6
ÿ m , m , m , m , m
m ,
m ,
m , m, m, m ,
4
+ D
m ,
m , m , m,
m ,
m m m m m m
6
ÿ m, m , m ,
m , m , m ,
m ,
m , m ,
m ,
m ,
65
$%| B K W m
m m m m m m
m m m m
8
!! 9
m, m , :
m
m m; m m m m ,
m ,< m
H&% B
B# EE EE EE EE EE F GE F FE H
B#
. . . . . .
F . .
.
H .
ÿy .
.
.
.
.
.
.
.
.
.
$% D .
.
.
.
.
.
. . . .
%
' D R
. . . . . .
. . .
.
.
.
.
.
.
. .
. . .
' (
' =
')
'>
?
' (
) >
@@
*
> A A
'G' B C
'
&
1 $%
"
)
' (
' +
" 1 >
|
/*
/
j Probability of distress
Price of 8 year, 12 bond issued by Global Crossing = $ 653
8
120(1
) 1000(1
) 8
653 w
1
(1.05) t (1.05) 8
|
| I
j In the adjusted present value approach, the value of the firm is written
as the sum of the value of the firm without debt (the unlevered firm)
and the effect of debt on firm value
j Firm ualue = Unlevered Firm ualue (Tax Benefits of ebt -
Expected Bankruptcy Cost from the ebt)
The unlevered firm value can be estimated by discounting the free
cashflows to the firm at the unlevered cost of equity
The tax benefit of debt reflects the present value of the expected tax
benefits. In its simplest form,
Tax Benefit = Tax rate * ebt
The expected bankruptcy cost is a function of the probability of
bankruptcy and the cost of bankruptcy (direct as well as indirect) as a
percent of firm value.
|
"-
|
!
| | | j j j h
L N P ` NS N b g
kl m
n
o
M
O | O]Wad eWf
T
h
N S NT U V WX ef
pqr
jw
Q ZR c h
\S T U ]X^
x t
s y h uvt
j w p|}
qr
YZO M[
\ P
T
U X^_ vt pz{ r
O M[ O |
h j h } } | } }|
~
llt p { z { q
pq qz
h h | } | } |
j qzz qq q
q} q}}
w x hh h }
uvt
h
j w h k l
z % z
%
Z \T __ u uvt s t
z %zq
P O M[P V VVX
T
Z O P| ^]VV
% hih
T \ T g
O M[ O
P N T U^W e]
| j x y jw
M c t uvt
L Z \
O M[
W ]Wf
c
N
h X[WWf
[M
j y hh h |}
c
s}}
s n {
q{ r
N Z \ L \
N O M[ Xf NM
[
T TWf
[M
[M
|
%
¡ ¢ ¡
§ ª § º Ê § § º § º
£¤ ¥ ¦ ¦ ¨ © J |
¦ ¦ ¨¥
¦ ¦
ª
¦ª ¦ ©
» § §¼
¦½
J ¨¥
¦ ¤J
« « Ë ÌË
¬ ¬ L
¬
¬ Å
¸ ¸
Å ¬± ¬±
° µ ° ¾ ¦§¨¥
¦ À ¦ ¨ ¥ ¦ ¹ µ Í
´ ³¬ ¬
¬ ¶³¬
® ¬ ¯ ¯ ¬ º » ¶³¬
|
¬ ¬ ů°
¸ µ ° ¦
¦
¤J
³¯·¬³ ± ¬ ¬
¯ ± ² ¬³ ¿ ¦ ¬³ ± Ĭµ ¯ ¯ ¬
°
¯ ¬J ¬ ¯ ¬
³¯ ¯ ¬ J
Á¦ Â
¹
¶³¬ ® ¶³¬ «
° µ ° µ ìij ±¬
³¬ ¬
¬ ³¬ ¬
¬ µ ±²
¬ ´ ¬ ů
¸
¬
¬
¯ ¯ ³¯·¬³
°°
µ³¯K ¬ ²
¯ ¬J ÐÑ º
¬
¯ ÎÏ µ º ¦
ÒÓÒÔ ÒÓÒÒ ¬ Ñ ª ¦
¬³ ¦
Á¦ Â
Æ
| ²µ ° °¬ ¬ ů
¯ ¬
¬ ³ Å
¯ ¬ ²
¬ ¬¶J
ů
ů ±¯ ³
¬ ³
«
¬
ª § §
Ç ¥¦ ÈÉ¥§ ¤ ª§È §§¦
»
ª§ § É¥
¼ ª
É¥ ¦ ¥¦
|
(
|
|
|"-
"
/
|
j What is the average and standard deviation for this multiple, across the
universe (market)?
j What is the median for this multiple?
The median for this multiple is often a more reliable comparison point.
j How large are the outliers to the distribution, and how do we deal with
the outliers?
Throwing out the outliers may seem like an obvious solution, but if the
outliers all lie on one side of the distribution (they usually are large
positive numbers), this can lead to a biased estimate.
j Are there cases where the multiple cannot be estimated? Will ignoring
these cases lead to a biased estimate of the multiple?
j How has this multiple changed over time?
|
"
|
"
/
º
!!
" "
#
" "
º
$ !%&
" !%&
|
% "& | M
|
!
|$
j What are the fundamentals that determine and drive these multiples?
Proposition 2: Embedded in every multiple are all of the variables that
drive every discounted cash flow valuation - growth, risk and cash flow
patterns.
In fact, using a simple discounted cash flow model and basic algebra
should yield the fundamentals that drive a multiple
j How do changes in these fundamentals change the multiple?
The relationship between a fundamental (like growth) and a multiple
(such as PE) is seldom linear. For example, if firm A has twice the growth
rate of firm B, it will generally not trade at twice its PE ratio
- ,
|
%
Õ Ö ×Ø Ö ÝØ Þ
Ù Ú Û Ü ßà
ç Ý Ö Ý
ÝÚáÙÚ
ä Ý
â ã ÝÚáåÙÚ
ä Ýâ
Úæ
Ý ä Ý á Úâ
à
Ùã Ú Ù
Ý ä ÝÞ è é
ß Úâ
à
Û ßàÜ
Þßà Û ßàÜß
Þßà Û ßàÜ
Þßà Û ßàÜ
ßà
ÕÝ Ø ÕÝ Ø ÕÝ ç Ø Ö ÕÝ Ø
ÚáÙ ßôîâ ô
à ÚáåÙ ßôîâ ô
à Úæ
Ù ã áôîâ ôßô
à Ú Ù è éß ôîâ ôßô
à
ð ñ
ï ò ó
ò ó
ê ÕÝ ë êê íÝ ÕÝ ë êê í ÕÝ ë êê Ö ÕÝç ë êê
Ü Ù ßô | à
Üáæì ÛÞàÙ ßô ãìãô | à
Üáæì Ù ßô ãìãô | ôà
Ù î
éß ô ãìãôßô | à
ê Ý ä íÝ Ý ä
ÞàÙ Û ßà í Ý ä Ý Ö ç Ý
Ýë êê Ü Ù Û ßàÜ Ý Þ Üáæì
Ýë Ûêê Û ßà ÛÞ
ÝÜáæìÝëÙ êê
Ù Ý î
é
ß ÛÞ
ä Ýë êêÞ
| Þßà Û ãìãàÜ | Þßà ã ãàÜ Û à | Þßà
Þ ãìãà Û ßàÜ | ßà
Õ ê Ýë êê Þ
Ù Û Ü | ßà
|
(
'''
@
PE atio , isk, Payout atio
PBu atio - (, Expected Growth, isk, Payout
PS atio
@ , Expected Growth, isk, Payout atio
Euu/EBIT A Expected Growth, - , Cost of capital
Eu/ Sales . @ , Expected Growth, isk, einvestment
|
)
|
|
/ "
º
º ! "
# $$% $$
&!'() '* $%
+! ,! ! -&!.! ' $% $%
,! ! º! $
'
! $/ $$
!'! + !& $ $
,& ' % $/
" 01! 2 %$$ $3
04 %$ %%
%$ $%
!º ,! ! %% /$
, 5 %3 $$
*!! ,! ! 2º %
5' %
5 ,!5! ! %3 /%
º67! 2º % $3
'!+ !& /$ //
" ! ' /% $
8 9 / $/
!' 3%% $3
! &6 33/ %
) ' 3% $
8 $/ 33
|
"B*
C
|
&
|
" , C
0
½
( #
#
4
&
$
$ ½ $
!½ è
$ (
$
3
½ ½ ½ ½ ½ ½ ½
2
½ ½ ½ ½ ½ ½ ½
è
$
½ ½ ½ ½ ½ ½ ½
½ *
2
½ è
!
!
' !
½ 5
!
è
!
5
!
%
|
/ /
|
/9 :
|
!
$/
u
|
%
$/
/
"
|
(
E
|
)
/
|
/$
|
*
9"- :
|
/ |
/
|
u 2
|
$
/ ''
| ø
C$ ù|
ø
H
C 7C ,
C
$
/$ |
-
/
7
/
ú#
|
| $ /M'
&
36
K |
$
K
/36
K
|
|
/
$
/
.
/
|
!