Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 Equity Valuation Meets the Sigmoid Growth Equation: The Gordon Growth Model Revisited Evelyn Madoroba1* and Jan Kruger1 The valuation of equity is a central topic in finance and accounting from many fronts. However, equity valuation is still subjective as different analysts obtain target prices that are not similar despite using the same publicly available information. Growth has a substantial influence on the value of equities when using Gordon Growth Model. Nevertheless, initial high growth and a constant growth to perpetuity assumption whereby a company continues to grow indefinitely is considered to be naive and simplistic. Therefore, this study proposes the use of sigmoid growth curve equation that is expected to better capture practicalities of firm growth. The sigmoid curve consists of lag, exponential, stationary and decline phases. The aim of this study was to provide evidence of sigmoid growth patterns of Johannesburg Securities Exchange listed companies and to propose a model for valuing equities using principles behind the sigmoid growth curve. This has implications for improving accuracy when approximating the value of equities, detecting mispriced stocks and informing buy/ sell decisions. For this purpose, cumulative sustainable growth patterns of 64 JSE listed companies were examined using data from 1994 to 2014, followed by curve fitting to determine whether the profiles were sigmoid. Interestingly, 50% of the firms showed typical sigmoid growth patterns. Ultimately, a model was developed for valuing equities by replacing growth, g, in the Gordon Growth Model with equivalent parameters in the sigmoid equation. In conclusion, the findings of this study accentuate that the Gordon Growth Model for equity valuation must factor in the complex growth parameters of firms in order to circumvent mispricing shares. Key Words: Equity Valuation; Sigmoid Growth Equation; Gordon Growth Model; Sustainable Growth Rate; Johannesburg Securities Exchange Listed Companies Field of Research: Finance; Stock markets, Financial modelling 1. Introduction The valuation of equity is a central topic in finance and accounting (Schreiner, 2007). Nevertheless, equity valuation is still subjective as different analysts obtain target prices that are not similar despite using the same publicly available information. This could be due to the analysts’ different forecasts or the use of various models where the inputs vary because of different assumptions. The growth dynamics of diverse populations follows a sigmoid shape, which consists of lag, exponential, stationary and decline phases. A typical example is microbial growth when bacteria are introduced into a closed environment with fresh nutrients under laboratory conditions. The number of bacterial cells increases at a slow pace initially, followed by rapid exponential growth, then the growth becomes stable for some time _______________________________________________________________________ 1 University School of Business Leadership, Cnr Janadel and Alexandra Avenues, Midrand, 1686, Gauteng, South Africa*: Corresponding author, Evelyn Madoroba, University School of Business Leadership, Cnr Janadel and Alexandra Avenues, Midrand, 1686, Gauteng, South Africa, Email: evelyn.madoroba@gmail.com 1 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 before death of bacterial cells leads to a decline phase (Baranyi, 2010). During the lag phase, it takes time for bacteria to adjust to the new environment. During the exponential or logarithmic phase, bacteria divide and grow rapidly and exponentially. The exponential bacterial growth leads to depletion of nutrients, accumulation of toxic metabolites and waste, which leads to a stationary phase and subsequent decline phase if there is no injection of fresh growth media. There is scope in applying the principles behind the bacterial sigmoid growth curve dynamics to the business environment. Almost all companies do not start by experiencing high growth, but instead, they are anticipated to go through the ‘lag phase’ of adaptation, followed by ‘exponential’, ‘stationary’ phase with or without value addition and a ‘decline phase’ depending on whether management adjusts company strategy to avoid decline. The lag phase may be equated to a phase when a business is being set-up or after a new strategy is introduced. The exponential phase may be akin to the high growth period of businesses. The stationary phase is reminiscent of stable growth in businesses. The decline phase during bacterial growth can be equated to the phase when business growth declines due to market saturation or stiff competition in the market. Due to the pertinent role that growth rate plays in equity valuation, sufficient attention should be awarded to the growth parameter, otherwise the resulting equity values might be misleading. This study argues that equity valuation should be based on sigmoidal growth depicted by the sigmoid growth equation (Gompertz, 1825). Therefore, the aim of this study was to provide evidence for firm sigmoid growth and to develop a model for valuing equities by capturing the complexities of firm growth dynamics through substituting the growth rate, g, in the Gordon Growth Model (Gordon, 1962), with the growth rate function in sigmoid equation using the Gompertz equation as an example. The specific objectives of the study were: i) To examine cumulative sustainable growth patterns of 64 Johannesburg Stock Exchange Listed Companies using data from 1994 to 2014, followed by comparison with sigmoid curves; ii) To develop a model for valuing equities by substituting growth rate, g, in the Gordon Growth Model with parameters of a sigmoid Gompertz equation. 1.1. Investigation Approach In the subsequent sections, we discuss each of the objectives of this study. Section 2 presents empirical evidence of sigmoid growth patterns for 64 JSE listed companies. In section 3, we propose a ‘new’ model. Section 4 concludes the study findings. 2 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 2. Sigmoid growth in equity valuation Despite the success of sigmoid curves in predicting future growth, there is very little information regarding application of the principles behind the sigmoid growth curve in equity valuation. Herbst and Wu (2004) Herbst and Wu determined the influence of earnings growth on cost of equity capital, and the optimal time to sell stocks. The authors concluded that in the long run, companies follow sigmoid growth patterns. Subsequently, the authors fitted a sigmoid curve to earnings data of Microsoft and measured the magnitude to which investors presumably miscalculate if they calculate share value based on Gordon formula instead of the method that shows varying growth. Gap analysis: The study was not aimed at equity valuation, which is the thrust of our study. 2.1. Sample Selection and Description In this section of the study, we sought to determine the cumulative sustainable growth patterns of JSE listed firms with data for at least 15 consecutive years from 1994 to 2014. Companies that did not have complete data for sustainable growth rate data for at least 15 consecutive years from 1994 to 2014 were excluded from this study resulting in 64 firms being assessed. Cumulative sustainable growth was plotted on a time scale for each company. 2.2. Curve fitting and Statistical analysis The cumulative sustainable growth patterns of all the 64 JSE firms were examined for sigmoid patterns through curve fitting using the DMFit programme, which was developed by Baranyi and Roberts (1994). Briefly, DMFit is an Excel add-in that uses regression analysis to enable fitting of sigmoid curves, linear and biphasic functions to the data under investigation. DMFit calculates the best fit parameters that comply with the input controls. In addition, other statistical and computational indicators were calculated. The four main parameters of DMFit are rate, lag, y0, yEnd and two curvature parameters named mCurv and nCurv. The primary parameter is ‘rate’, which is the potential or theoretical maximum rate of the model. The initial point of the sigmoid curve is denoted by y0. The upper asymptote of the sigmoid curve is called yEnd. The curvature parameters at the beginning and end of the linear phase are respectively described by nCurv and mCurv. 3 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 2.3. Empirical Findings Figures 1 and 2 show examples of typical sigmoid growth patterns that were obtained from cumulative sustainable growth of JSE companies. The number of firms that followed sigmoid patterns after fitting the sustainable growth patterns of 64 JSE listed firms was 50% (n = 32). These firms had the lag, exponential and stationary phases. The values for the different phases are shown in Table 1. The same proportion of firms that were analysed in this study did not display sigmoid patterns. Figure 1: Typical diversity of the sigmoid* curves of cumulative sustainable growth patterns of JSE listed companies after curve fitting using DMFit software (Baranyi and Roberts, 1994). The yValue represents cumulative sustainable growth, and Fit 1 shows the line that was plotted through DMFit. TFG refers to The Foschini Group. 800 TFG 350 700 300 600 250 500 200 yVal 150 Fit 1 100 Cash Build 400 yVal 300 Fit 1 200 50 0 1990 -50 yVal yVal 400 100 2000 2010 Time in years 2020 0 1990 2000 2010 Time in years 2020 4 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 2500 350 ARGENT AFROX 300 2000 1500 yVal 1000 yVal yVal 250 200 yVal 150 Fit 1 Fit 1 100 500 50 0 1990 2000 0 1990 2010 2020 Time in years 2000 2010 Time in years 2020 Figure 2: Typical diversity of the non-sigmoid curves of cumulative sustainable growth patterns of JSE listed firms after curve fitting using DMFit software. The yValue represents cumulative sustainable growth, and Fit 1 shows the line that was plotted through DMFit. 300 600 AVI TRUWORTHS 500 250 400 300 150 yVal Fit 1 100 200 yVal 100 0 1990 -100 50 0 1990 yVal yVal 200 Fit 1 2000 2010 2020 -200 2000 2010 time 2020 -300 time 5 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 1000 800 GROUP 5 900 ELB 700 800 600 700 500 500 yVal 400 Fit 1 300 yVal yVal 600 400 yVal 300 Fit 1 200 200 100 100 0 1990 2000 2010 2020 0 1990 -100 2000 2010 2020 time time Table 1: Summary of DMFit results obtained for some JSE listed firms Firm rate Lag y0 yEnd se(fit) R^2_stat First Rand 33.2467959 3.90780356 9.2563109 395.36707 7.8777468 0.997204159 FPT 133.113293 9.66921833 0.6955976 319.36675 12.980232 0.992994219 INVLTD 23.8172473 7.63881008 28.06562 239.81864 14.594816 0.971531987 PUTPRO 44.6046753 13.013106 16.101247 257.22769 8.7533831 0.990085133 SANTAM 573.074136 8.88302787 54.430004 891.70679 34.852635 0.993030578 STANBANK 39.7999405 4.04288962 56.129875 518.44444 16.503533 0.991404856 SYCOM 59.4488134 45.741419 317.50165 14.19903 0.987061065 AVI 22.4241302 10.0312889 NL 29.520436 21.888975 0.926811061 Crookes 188.310358 14.3185733 122.58341 257.61634 NS 85.48716 0.935538069 Distell 9.89257591 NS 11.581869 0.94247422 19.7896402 6.12752689 NL 15.769882 Illovo 9.5437087 14.274991 0.979029474 Metair 24.6965455 NL 86.722165 294.83307 NS 44.799573 0.920948539 Nuworld 52.7654871 NL 14.267791 418.38905 148.73255 0.408677303 Oceana 82.6386885 NL 556.631 45.506318 0.943860241 SAB 10.7114586 NL -25.31682 17.895316 NS 7.7522075 0.985243904 Sovfood 22.1751439 25.63889 82.041595 4.9391516 0.910026716 Tongaat 26.1549022 2.5797762 NL -1.811203 98.489374 31.454805 0.445843563 41.915845 719.21337 13.109105 0.997808593 127.96754 22.889461 0.951738092 11.500592 0.97850978 Cash Build Caxton 18.8996807 7.15570179 NL City Lodge 12.5138312 NL 34.70026 434.65709 NS 163.30323 9.69794378 122.4789 563.59491 66.050554 0.910518575 Fam Brands 105.197269 9.04803135 66.322239 623.4228 35.619434 0.980221229 Italtile 8820.00244 7.07166601 215.92084 8314.3541 143.5494 0.998706107 CMH 77.62648 6 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 JD Group 26.9834998 NL 62.528293 348.23609 14.974797 0.977290366 Mass Mart 571.354978 102.59648 0.97290704 140.71862 776.87792 NS 33.420166 Mr Price 8.94633956 NL 127.44331 0.987518895 ND NICTUS 23.6796836 10.7274789 14.477805 NS 9.6235741 0.983824942 Rex True 69.1866748 49.497367 483.67875 30.246013 0.973484611 Shoprite 31.9613279 9.85403082 NL 37.74414 606.84552 15.757928 0.992534241 SUNINT 91.2018918 4.01659056 1064.6712 77.937776 0.964396805 TFG 34.4347254 337.30651 11.39365 0.993153485 24.269745 5.209539 NL 10.257066 0.6264769 337.43803 40.869869 0.830409471 Truworths 41.8438726 4.06866277 49.1951 34.927766 464.47088 17.585371 0.987756418 Wollies 18.7198659 2.40887208 431.99889 540.17651 39.613749 0.277978416 Altron 689.071844 6.03053259 88.673581 903.06209 66.665892 0.970791224 Argent 569.753664 7.34320252 2104.0429 173.41658 0.964278506 Barworld 27.9914682 NL 204.9893 9.6006148 259.47696 26.821785 0.920417199 Bowcalf Firm 61.2330325 rate NL Lag 188.56715 y0 1023.774 yEnd 55.305388 se(fit) 0.964300107 R^2_stat Cargo 142.364893 7.44731133 85.708691 43.505243 0.990815812 ELB 76.0727155 11.0610733 47.264548 1135.0277 NS 41.778335 0.969019974 Grindrod 521.984022 5.82968332 55.934084 0.969357737 54.0429054 6.28845989 171.52936 2027.0182 NS 160.96155 Group 5 27.59099 0.988258391 ILIAD 1044.43963 589.20766 2.32449351 344.08922 5292.2536 NS 494.69899 Imperial 2.53807928 NL 123.98768 0.879137117 ND Invicta M&R Holdings 1454.7947 0.91670998 674.28556 2579.4586 189.32256 0.795774257 14.2415614 NL 61.435421 NS 74.033462 0.52746959 Masnite 12.8150576 NL 32.495681 136.19323 11.077272 0.904731568 6.7913466 NL 0.6889697 4.1397115 0.960715439 Reunert 18.6524805 NL 137.86567 61.569576 NS 36.350301 0.909805878 Sasol 35.4958859 4.77170456 16.49745 439.59867 18.57781 0.981405762 AFROX 31.8059851 3.2970976 0.967644967 28.5294156 38.893939 302.52664 NS 21.842996 ANGLO 3.27559927 NL 78.74222 0.833443057 Anglo Gold Anglo Platinum 11.8570351 NL 4.9727895 NS 111.42937 0.232539699 50.6074545 NL -63.99026 NS 153.64398 0.804952028 ARC Mittal 52.1437893 8.90335511 36.785947 327.58645 15.092221 0.986710595 BHP Billiton 265.572258 10.5072198 NL 192.22416 42.476126 0.988267495 Tsogo PPC 18.49632 1011.8942 NS 44.877776 0.933316687 GFIELDS 54.6151743 NL -30.23806 505.29389 39.187829 0.955868901 IMPLATS 35.8979724 6.34903177 315.09523 15.416075 0.985271594 LONMIN 235.157497 1.49472686 14.077197 78.376955 493.77951 218.80699 0.314681569 NOTHAM 10.7336415 9.22162961 14.910801 91.074813 4.1256078 0.983194113 Delta 27.106987 7 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 21.499758 NS 101.1161 0.939329756 20.919797 3.19684926 NL 17.949368 NS 33.840954 0.930179743 382.577218 8.49589761 89.32693 1961.4092 90.572302 0.989051576 OMNIA 71.7273253 SAPPI Sentula Key: Rate refers to the potential or theoretical maximum rate of the model. The 'lag' represents the lag growth parameter as defined by Baranyi and Roberts (1994). The y0 represents initial point of the sigmoid curve. The yEnd refers to the upper asymptote of the sigmoid curve. NL, NS and ND indicates that there was no lag phase, no stable phase and no defined fit respectively; which implies that the growth pattern was not sigmoid. R^2_stat refers to the Adjusted R-square statistics of the fitting, whereR2 is the coefficient of determination, which shows the proportion of variability in the data set due to the statistical model. 2.4. Discussion of empirical findings The fact that 50% of the 64 JSE listed firms in this study followed sigmoid growth patterns may have implications on mispricing of equities during the period studied if the GGM was used to value equities. This is because the findings clearly demonstrated sigmoid growth. Similar findings were obtained by Herbst and Wu (2004) who illustrated how investors would err if they applied constant growth models instead of using growth patterns that are specific to the company. The very high R2 values that were obtained in this study demonstrate that the estimates of regression lines were very close to the actual data points. This implies that more accurate share values would be obtained if the growth parameter in equity valuation models is based on the sigmoid equations. There are a plethora of reasons that give rise to non-sigmoidal growth patterns among firms. Failure to follow sigmoid growth patterns by firms may be caused by growth setbacks or high growth as a result of complicated industry, macroeconomic or firm dynamics. We propose that companies follow sigmoid growth patterns as a simple way of managing resources and predicting future growth. 3. Linking Gordon Growth Model and the Development of An Equity Valuation Model Gompertz curve: Due to the theoretical scope of substituting growth in the Gordon Growth Model with parameters from the Gompertz equation, we developed the equity valuation model by decomposing both the Gordon Growth formula and the Gompertz equations. The substitution could also be based on Logistic, and Richards sigmoid equations or their 8 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 variations depending on the best determined model. This model selection could be done using other software that specifically defines the type of sigmoid curve, but this was outside the scope of this study. Nevertheless, model selection constitutes future work. In the standard Gordon growth model, the constant growth rate is g and the model is represented by: Vj= D / (Ke - g) …………………………………………………………………………….....(1) Where: Vj = Value of stock j Ke = The required rate of return on stock j, which is the cost of equity capital, D = Dividend, g = Expected long-term sustainable growth rate in cash flow to the investor We then incorporated growth parameters of a Gompertz sigmoid growth equation in Gordon growth formula (1). Although the substitution is not expected to fit completely due to the differences between continuous and discrete values, the growth parameters are comparable and it is estimated that the continuous growth function is a better representative of the reality (Herbst and Wu, 2004). Unlike previous one, two and three stage growth models that were characterized by discrete phases, our model assumes continuous growth. The Gompertz curve has diverse mathematical representations and some of the expressions are shown below: According to McKellar and Lu, (2004), the Gompertz Model can be represented as: loge N (t)= A+C exp{exp[−B (t −M)]}………………………………………….................…(2) where N(t) is the momentary number of cells in the population, A: represents the logarithm of the initial number, that is, A ≈ logeN0, C: is the asymptotic logarithmic growth ratio, that is, N(t)/N0 when t →∞ , B: is the relative growth rate, and M: the time that corresponds to the maximum growth rate, that is, it marks the inflection point location of the sigmoid growth curve. In a study of mammalian growth curves by Zullinger and co-workers (1984), the Gompertz equation is represented as: ………………………………………………….............................................................(3) 9 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 Where A = Asymptomatic mass M(t) = mass (g) at age t K = growth rate constant I = age at inflection point Using the Gompertz curve in (3), we developed the model as follows: In order to make K the subject of formula, the following algebraic steps were taken: Each side of the equation was divided by A resulting in the expression: M(t)= e^-e^K*(t – I)…………………………………………………………….....................(4) A Then the natural logarithm of each side of the equation was considered, which gives the expression: Ln A M(t) = ln M(t) – ln A, ……………………………………………………….....(5) Therefore, ln M(t) – lnA = -e^-K*(I–t)…………………………………………………………….........(6) Taking an additional natural logarithm to each side of the equation yields: ln (ln M(t)–ln A) = K*(t – I)……………………………………………………………........(7) Dividing both sides by (t – I) gives the expression; ln (ln M(t) – ln A) = K…………………………………………………………………….....(8) (t – I) We then substituted the constant and discreet growth function g in the Gordon Growth formula with K, the natural growth rate function in the Gompertz growth equation. We assign K in the Gompertz equation the designation Kappa to avoid confusion with Ke, which is the cost of equity in the Gordon Growth formula. The assumption is that dividends at time t, Dt follow the Gompertz growth equation and the firm will not ordinarily pay a dividend that is greater than the earnings (Herbst and Wu, 2004). Our proposed model for valuing equities is therefore: Vj =D …………………………………………………………………………………(9) Ke – Kappa Where Kappa = ln (ln M(t) – ln A) (t – I) A represents the maximum expected dividends over a chosen time horizon Mt = dividends at any time t within the chosen time horizon t = any time within the chosen time horizon Kappa is the natural growth rate I = duration of growth at inflection point 10 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 4. Conclusion This study has used cumulative sustainable growth data for 64 JSE listed companies over a 20 year period to provide empirical evidence that the growth of many firms actually follows sigmoid patterns. Indeed, empirical support for the proposed model was obtained as 50% of the companies clearly illustrated sigmoid growth patterns with high coefficient of determination values. The findings of this study can be used to reflect the intricacies of company growth. Furthermore, managers of companies may use the findings of this study to predict the optimal time to change company strategies. A ‘new model’ for valuing equities was then proposed based on the principles behind the Gordon Growth Model and the sigmoid growth equation. This model is expected to circumvent the challenges of discrete constant growth rate to perpertuity that are associated with the GGM. The ‘new model’ is expected improve equity valuation accuracy. 5. Future Work The quintessential test of any model is the precision of its prediction (Modis, 2007). It is our intention to use the ‘new’ model for predicting the value on stocks of publicly listed firms on diverse securities counters. 6. References Baranyi, J. 2010, Modelling and parameter estimation of bacterial growth with distributed lag time, Doctoral Thesis. School of Informatics University of Szeged, Hungary. Baranyi, J. and Roberts, T.A. 1994. ‘A dynamic approach to predicting bacterial growth in food;’ International Journal of Food Microbiology, vol. 23, pp. 277-294. Bierman, H. Jr. 2001. ‘Valuation of stocks with extraordinary growth prospects’, The Journal of Investing, vol. 10, issue 1, pp. 23-26. Damodaran, A. 2006, Valuation approaches and metrics: A survey of the theory and evidence, Stern School of Business. Gompertz, B. 1825. ‘On the nature of the fucntion of the law of human mortality, and a new mode of determining the value of live contingencies’, Philosophical Transactions of the Royal Society, vol. 182, pp. 513-585. 11 Proceedings of 30th International Business Research Conference 20 - 22 April 2015, Flora Grand Hotel, Dubai, UAE, ISBN: 978-1-922069-74-0 . Gordon, M. 1962, The investment financing and valuation of the corporation. Irwin: Homewood, IL. Haslem, J.A. 2002. ‘Valuation of stocks with prospects of dividend growth’, The Journal of Investing, vol. 11, issue 1, pp. 64-68. Herbst, A.F. and Wu, J.S.K. 2004. ‘Trajectory of earnings growth influences cost of equity capital, and optimal time to sell’. Investment Management and Financial Innovations, vol. 1, pp. 100-113. McKellar, R.C. and Lu, X. 2004, Modelling microbial responses in foods. CRC Press, Boca Raton, Fla. Miller, D. 1990, The Icarus paradox. New York: Harper Business. Modis, T. 2007. ‘Strengths and weaknesses of S-curves’, Technological Forecasting and Social Change’, vol. 74, issue 6, pp. 866–872. Schreiner, A. 2007, Equity valuation using multiples: An empirical investigation. PhD Thesis. Zullinger, E.M., Ricklefs, R.E., Redford, K.H. and Mace, G.M. 1984. ‘Fitting sigmoidal equations to mammalian growth curves’, Journal of Mammalian Research, vol. 65, pp. 607-636. 12