Fundamentals of Valuation P.V. Viswanath Partly based on Damodaran’s Corporate Finance Cash Flows: The Accountant’s Approach The objective of the Statement of Cash Flows, prepared by accountants, is to explain changes in the cash balance rather than to measure the health or value of the firm P.V. Viswanath 2 The Statement of Cash Flows Figure 4.3: Statem ent of Cash Flows Net cash flow from operat ions, aft er t axes and int erest expenses Cash Flows From Operations Includes divest it ure and acquisit ion of real assets (capit al expenditures) + Cash Flows From Investing and disposal and purchase of financial asset s. Also includes acquisitions of ot her firms. Net cash flow from t he issue and + Cash Flows from Financing repurchase of equity, from t he issue and repayment of debt and aft er dividend payment s = Net Change in Cash Balance P.V. Viswanath 3 Cash Flows: The Financial Analyst’s Approach In financial analysis, we are much more concerned about Cash flows to Equity: These are the cash flows generated by the asset after all expenses and taxes, and also after payments due on the debt. Cash flows to equity, which are after cash flows to debt but prior to cash flows to equity Cash flow to Firm: This cash flow is before debt payments but after operating expenses and taxes. This looks at not just the equity investor in the asset, but at the total cash flows generated by the asset for both the equity investor and the lender. These cash flow measures can be used to value assets, the firm’s equity and the entire firm itself. P.V. Viswanath 4 Present and Future Value Present Value – earlier money on a time line Future Value – later money on a time line 0 100 100 100 100 100 100 1 2 3 4 5 6 If a project yields $100 a year for 6 years, we may want to know the value of those flows as of year 1; then the year 1 value would be a present value. If we want to know the value of those flows as of year 6, that year 6 value would be a future value. If we wanted to know the value of the year 4 payment of $100 as of year 2, then we are thinking of the year 4 money as future value, and the year 2 dollars as present value. P.V. Viswanath 5 Rates and Prices A rate is a “price” used to convert earlier money into later money, and vice-versa. If $1 of today’s money is equal in value to $1.05 of next period’s money, then the conversion rate is 0.05 or 5%. Equivalently, the price of today’s dollar in terms of next period money is 1.05. The excess of next period’s monetary value over this period’s value (1.05 – 1.00 or 0.05) is often referred to, as interest. The price of next period’s money in terms of today’s money would be 1/1.05 or 95.24 cents. This price reflects two elements: (1) Preference for current consumption (Greater =>Higher Discount Rate) (2) the uncertainty in the future cash flows (Higher Risk =>Higher Discount Rate) P.V. Viswanath 6 Rate Terminology Interest rate – “exchange rate” between earlier money and later money (normally the later money is certain). Discount Rate – rate used to convert future value to present value. Compounding rate – rate used to convert present value to future value. Cost of capital – the rate at which the firm obtains funds for investment. Opportunity cost of capital – the rate that the firm has to pay investors in order to obtain an additional $ of funds. Required rate of return – the rate of return that investors demand for providing the firm with funds for investment. P.V. Viswanath 7 Relation between rates If capital markets are in equilibrium, the rate that the firm has to pay to obtain additional funds will be equal to the rate that investors will demand for providing those funds. This will be “the” market rate. Hence this is the rate that should be used to convert future values to present values and vice-versa. Hence this should be the discount rate used to convert future project (or security) cashflows into present values. P.V. Viswanath 8 Two essential concepts 1. Cash flows at different points in time cannot be compared and aggregated. All cash flows have to be brought to the same point in time, before comparisons and aggregations are made. 2. The concept of a Time Line: P.V. Viswanath 9 Discount Rates and Risk In reality there is no single discount rate that can be used to evaluate all future cashflows. The reason is that future cashflows differ not only in terms of when they occur, but also in terms of riskiness. Hence, one needs to either convert future risky cashflows into certainty-equivalent cashflows, or, as is more commonly done, add a risk premium to the “certain-future-cashflows” discount rate to get the discount rate appropriate for risky-futurecashflows. P.V. Viswanath 10 Discounted Cashflow Valuation t = n CF t Value = t t =1 (1+ r) where, n = life of the asset CFt = cashflow in period t r = discount rate reflecting the riskiness of the estimated cashflows P.V. Viswanath 11 Cash Flow Types and Discounting Mechanics There are five types of cash flows simple cash flows, annuities, growing annuities perpetuities and growing perpetuities P.V. Viswanath 12 I. Simple Cash Flows A simple cash flow is a single cash flow in a specified future time period. Cash Flow: CFt ________________________________________|____ Time Period: t The present value of this cash flow isPV of Simple Cash Flow = CFt / (1+r)t The future value of a cash flow is FV of Simple Cash Flow = CF0 (1+ r)t P.V. Viswanath 13 Application: The power of compounding - Stocks, Bonds and Bills Between 1926 and 1998, Ibbotson Associates found that stocks on the average made about 11% a year, while government bonds on average made about 5% a year. If your holding period is one year,the difference in end-of-period values is small: Value of $ 100 invested in stocks in one year = $ 111 Value of $ 100 invested in bonds in one year = $ 105 P.V. Viswanath 14 Holding Period and Value P.V. Viswanath 15 The Frequency of Compounding The frequency of compounding affects the future and present values of cash flows. The stated interest rate can deviate significantly from the true interest rate – For instance, a 10% annual interest rate, if there is semiannual compounding, works out toEffective Interest Rate = 1.052 - 1 = .10125 or 10.25% The general formula is Effective Annualized Rate = (1+r/m)m – 1 where m is the frequency of compounding (# times per year), and r is the stated interest rate (or annualized percentage rate (APR) per year P.V. Viswanath 16 The Frequency of Compounding Frequency Rate t Formula Effective Annual Rate Annual 10% 1 r 10.00% Semi-Annual 10% 2 (1+r/2)2-1 10.25% Monthly 10% 12 (1+r/12)12-1 10.47% Daily 10% 365 (1+r/365)365-1 10.52% Continuous 10% er-1 10.52% P.V. Viswanath 17 II. Annuities An annuity is a constant cash flow that occurs at regular intervals for a fixed period of time. Defining A to be the annuity, 0 A | 1 A | 2 A | 3 A | 4 P.V. Viswanath 18 Present Value of an Annuity The present value of an annuity can be calculated by taking each cash flow and discounting it back to the present, and adding up the present values. Alternatively, there is a short cut that can be used in the calculation [A = Annuity; r = Discount Rate; n = Number of years] A 1 PV of an Annuity PV ( A, r, n) 1 n r (1 r ) P.V. Viswanath 19 Example: PV of an Annuity The present value of an annuity of $1,000 at the end of each year for the next five years, assuming a discount rate of 10% is 1 1 5 (1.10) PV of $1000 each year for next 5 years = $1000 $3,791 .10 The notation that will be used in the rest of these lecture notes for the present value of an annuity will be PV(A,r,n). P.V. Viswanath 20 Annuity, given Present Value The reverse of this problem, is when the present value is known and the annuity is to be estimated A(PV,r,n). r Annuity given Present Value= A(PV,r,n) = PV 1 1 (1+ r)n P.V. Viswanath 21 Computing Monthly Payment on a Mortgage Suppose you borrow $200,000 to buy a house on a 30-year mortgage with monthly payments. The annual percentage rate on the loan is 8%. The monthly payments on this loan, with the payments occurring at the end of each month, can be calculated using this equation: Monthly interest rate on loan = APR/12 = 0.08/12 = 0.0067 Mont hly Paym ent on Mortgage = $200,0 00 P.V. Viswanath 0.0067 $1473.11 1 1 (1.0067)360 22 Future Value of an Annuity The future value of an end-of-the-period annuity can also be calculated as follows(1 + r)n - 1 FV of an Annuity = FV(A,r,n) = A r P.V. Viswanath 23 An Example Thus, the future value of $1,000 at the end of each year for the next five years, at the end of the fifth year is (assuming a 10% discount rate) 5 (1.10) - 1 FV of $1,0 00 each year for next 5 years = $1000 = $6,1 05 .10 The notation that will be used for the future value of an annuity will be FV(A,r,n). P.V. Viswanath 24 Annuity, given Future Value If you are given the future value and you are looking for an annuity - A(FV,r,n) in terms of notation r Annuity given Future Value= A(FV,r,n) = FV n (1+ r) - 1 Note, however, that the two formulas, Annuity, given Future Value and Present Value, given annuity can be derived from each other, quite easily. You may want to simply work with a single formula. P.V. Viswanath 25 Application : Saving for College Tuition Assume that you want to send your newborn child to a private college (when he gets to be 18 years old). The tuition costs are $16000/year now and that these costs are expected to rise 5% a year for the next 18 years. Assume that you can invest, after taxes, at 8%. Expected tuition cost/year 18 years from now = 16000*(1.05)18 = $38,506 PV of four years of tuition costs at $38,506/year = $38,506 * PV(A ,8%,4 years) = $127,537 If you need to set aside a lump sum now, the amount you would need to set aside would be Amount one needs to set apart now = $127,357/(1.08)18 = $31,916 If set aside as an annuity each year, starting one year from now If set apart as an annuity = $127,537 * A(FV,8%,18 years) = $3,405 P.V. Viswanath 26 Valuing a Straight Bond You are trying to value a straight bond with a fifteen year maturity and a 10.75% coupon rate. The current interest rate on bonds of this risk level is 8.5%. PV of cash flows on bond = 107.50* PV(A,8.5%,15 years) + 1000/1.08515 = $ 1186.85 If interest rates rise to 10%, PV of cash flows on bond = 107.50* PV(A,10%,15 years)+ 1000/1.1015 = $1,057.05 Percentage change in price = -10.94% If interest rate fall to 7%, PV of cash flows on bond = 107.50* PV(A,7%,15 years)+ 1000/1.0715 = $1,341.55 Percentage change in price = +13.03% P.V. Viswanath 27 III. Growing Annuity A growing annuity is a cash flow growing at a constant rate for a specified period of time. If A is the current cash flow, and g is the expected growth rate, the time line for a growing annuity looks as follows – P.V. Viswanath 28 Present Value of a Growing Annuity The present value of a growing annuity can be estimated in all cases, but one - where the growth rate is equal to the discount rate, using the following model: (1+ g) n 1 n (1+ r) PV of an Annuity= P V(A,r ,g,n) = A(1+ g) (r g) In that specific case, the present value is equal to the nominal sums of the annuities over the period, without the growth effect. P.V. Viswanath 29 The Value of a Gold Mine Consider the example of a gold mine, where you have the rights to the mine for the next 20 years, over which period you plan to extract 5,000 ounces of gold every year. The price per ounce is $300 currently, but it is expected to increase 3% a year. The appropriate discount rate is 10%. The present value of the gold that will be extracted from this mine can be estimated as follows – 20 (1.03) 1 (1.10)20 PV of extract ed gold= $300* 5000* (1.03) $16,145,980 .10- .03 P.V. Viswanath 30 IV. Perpetuity A perpetuity is a constant cash flow at regular intervals forever. The present value of a perpetuity isPV of Perpetuity= P.V. Viswanath A r 31 Valuing a Consol Bond A consol bond is a bond that has no maturity and pays a fixed coupon. Assume that you have a 6% coupon console bond. The value of this bond, if the interest rate is 9%, is as follows Value of Consol Bond = $60 / .09 = $667 P.V. Viswanath 32 V. Growing Perpetuities A growing perpetuity is a cash flow that is expected to grow at a constant rate forever. The present value of a growing perpetuity is PV of Growing Perpetuity = CF1 (r - g) where CF1 is the expected cash flow next year, g is the constant growth rate and r is the discount rate. P.V. Viswanath 33 Valuing a Stock with Growing Dividends Southwestern Bell paid dividends per share of $2.73 in 1992. Its earnings and dividends have grown at 6% a year between 1988 and 1992, and are expected to grow at the same rate in the long term. The rate of return required by investors on stocks of equivalent risk is 12.23%. Current Dividends per share = $2.73 Expected Growth Rate in Earnings and Dividends = 6% Discount Rate = 12.23% Value of Stock = $2.73 *1.06 / (.1223 -.06) = $46.45 P.V. Viswanath 34 Two Measures of Discount Rates Cost of Equity: This is the rate of return required by equity investors on an investment. It will incorporate a premium for equity risk -the greater the risk, the greater the premium. This is used to value equity. Cost of capital: This is a composite cost of all of the capital invested in an asset or business. It will be a weighted average of the cost of equity and the after-tax cost of borrowing. This is used to value the entire firm. P.V. Viswanath 35 Equity Valuation Figure 5.5: Equity Valuation Assets Cash flows considered are cashflows from assets, after debt payments and after making reinvestments needed for future growth Liabilities Assets in P lace Growth Assets Debt Equity Discount rate reflects only the cost of raising equity financing P resent value is value of just the equity claims on the firm Free Cash Flow to Equity = Net Income – Net Reinvestment – Net Debt Paid (or + Net Debt Issued), where Net Reinvestment = Incr in Working Capital + Cap Exp – Depreciation P.V. Viswanath 36 Valuing Equity in a Finite Life Asset Assume that you are trying to value the Home Depot’s equity investment in a new store. Assume that the cash flows from the store after debt payments and reinvestment needs are expected will be $850,000 a year, growing at 5% a year for the next 12 years. In addition, assume that the salvage value of the store, after repaying remaining debt will be $ 1 million. Finally, assume that the cost of equity is 9.78%. (1.05)12 850,000 (1.05) 1 - (1.0978)12 1,000,000 Value of Equit y in St ore= + = $8,053,999 (.0978-.05) (1.0978)12 P.V. Viswanath 37 Firm Valuation Figure 5.6: Firm Valuation Assets Cash flows considered are cashflows from assets, prior to any debt payments but after firm has reinvested to create growth assets Liabilities Assets in P lace Growth Assets Debt Equity Discount rate reflects the cost of raising both debt and equity financing, in proportion to their use P resent value is value of the entire firm, and reflects the value of all claims on the firm. Free Cash Flow to the Firm = Earnings before Interest and Taxes (1-tax rate) – Net Reinvestment Net Reinvestment is defined as actual expenditures on short-term and long-term assets less depreciation. The tax benefits of debt are not included in FCFF because they are taken into account in the firm’s cost of capital. P.V. Viswanath 38 Valuing a Finite-Life Asset Consider the Home Depot's investment in a proposed store. The store is assumed to have a finite life of 12 years and is expected to have cash flows before debt payments and after reinvestment needs of $ 1 million, growing at 5% a year for the next 12 years. The store is also expected to have a value of $ 2.5 million at the end of the 12th year (called the salvage value). The Home Depot's cost of capital is 9.51%. P.V. Viswanath 39 Expected Cash Flows and present value Year Expecte d Cash Flows Value at End PV at 9 .5 1% 1 $ 1,050 ,0 00 $ 958 ,8 17 2 $ 1,102 ,5 0 0 $ 919 ,3 29 3 $ 1,157 ,6 25 $ 881 ,4 68 4 $ 1,215 ,5 06 $ 845 ,1 66 5 $ 1,276 ,2 82 $ 810 ,3 59 6 $ 1,340 ,0 96 $ 776 ,9 86 7 $ 1,407 ,1 00 $ 744 ,9 87 8 $ 1,477 ,4 55 $ 714 ,3 06 9 $ 1,551 ,3 28 $ 684 ,8 88 10 $ 1,628 ,8 95 $ 656 ,6 82 11 $ 1,710 ,3 39 $ 629 ,6 38 12 $ 1,795 ,8 56 $ 1 ,4 44 ,1 24 $ 2,500 ,0 00 Value of St ore = P.V. Viswanath $ 10 ,0 66 ,7 49 40 Valuation with Infinite Life DISCOUNTED CASHFLOW VALUATION Expecte d Gr ow th Firm: Grow th in Operating Earnings Equity: Grow th in Net Income/EPS Cas h flow s Firm: Pre-debt cash f low Equity: After debt cash flow s Firm is in stable grow th: Grow s at constant rate f orever Terminal Value Value Firm: V alue of Firm CF 1 CF 2 CF 3 CF 4 CF 5 CF n ......... Forever Equity: Value of Equity Le ngth of Pe r iod of High Gr ow th Dis count Rate Firm:Cost of Capital Equity: Cost of Equity P.V. Viswanath 41 Valuing the Home Depot’s Equity Assume that we expect the free cash flows to equity at Home Depot to grow for the next 10 years at rates much higher than the growth rate for the economy. To estimate the free cash flows to equity for the next 10 years, we make the following assumptions: The net income of $1,614 million will grow 15% a year each year for the next 10 years. The firm will reinvest 75% of the net income back into new investments each year, and its net debt issued each year will be 10% of the reinvestment. To estimate the terminal price, we assume that net income will grow 6% a year forever after year 10. Since lower growth will require less reinvestment, we will assume that the reinvestment rate after year 10 will be 40% of net income; net debt issued will remain 10% of reinvestment. P.V. Viswanath 42 Estimating cash flows to equity: The Home Depot Year 1 2 3 4 5 6 7 8 9 10 Net Income $ $ $ $ $ $ $ $ $ $ 1,856 2,135 2,455 2,823 3,246 3,733 4,293 4,937 5,678 6,530 Reinvestment Needs Net Debt Paid $ 1,392 $ $ 1,601 $ $ 1,841 $ $ 2,117 $ $ 2,435 $ $ 2,800 $ $ 3,220 $ $ 3,703 $ $ 4,258 $ $ 4,897 $ Sum of PV of FCFE = P.V. Viswanath (139) (160) (184) (212) (243) (280) (322) (370) (426) (490) FCFE $ $ $ $ $ $ $ $ $ $ 603 694 798 917 1,055 1,213 1,395 1,605 1,845 2,122 PV of FCFE $ $ $ $ $ $ $ $ $ $ 549 576 603 632 662 693 726 761 797 835 $6,833 43 Terminal Value and Value of Equity today FCFE11 = Net Income11 – Reinvestment11 – Net Debt Paid (Issued)11 = $6,530 (1.06) – $6,530 (1.06) (0.40) – (-277) = $ 4,430 million Terminal Price10 = FCFE11/(ke – g) = $ 4,430 / (.0978 - .06) = $117,186 million The value per share today can be computed as the sum of the present values of the free cash flows to equity during the next 10 years and the present value of the terminal value at the end of the 10th year. Value of the Stock today = $ 6,833 million + $ 117,186/(1.0978)10 = $52,927 million P.V. Viswanath 44 Valuing Boeing as a firm Assume that you are valuing Boeing as a firm, and that Boeing has cash flows before debt payments but after reinvestment needs and taxes of $ 850 million in the current year. Assume that these cash flows will grow at 15% a year for the next 5 years and at 5% thereafter. Boeing has a cost of capital of 9.17%. P.V. Viswanath 45 Expected Cash Flows and Firm Value Terminal Value = $ 1710 (1.05)/(.0917-.05) = $ 43,049 million Year Cash Flow Terminal Value 1 $978 $895 2 3 4 5 $1,124 $1,293 $1,487 $1,710 $943 $994 $1,047 $28,864 $43,049 Value of Boeing as a firm = P.V. Viswanath Present Value $32,743 46