Professional Documents
Culture Documents
DCF Analysis Template
DCF Analysis Template
JOSHUA ROSENBAUM
JOSHUA PEARL
ValueCo Corporation
Discounted Cash Flow Analysis
($ in millions, fiscal year ending December 31)
Operating Scenario
1
Mid-Year Convention
Y
Operating Scenario
Historical Period
2005
Sales
% growth
2006
CAGR
2007
NA
COGS
Gross Profit
% margin
SG&A
EBITDA
% margin
Taxes
EBIAT
Plus: Depreciation & Amortization
Less: Capital Expenditures
Less: Increase in Net Working Capital
Unlevered Free Cash Flow
WACC
Discount Period
Discount Factor
Present Value of Free Cash Flow
2009
2013
('08 - '13)
-
2.5
1.00
-
3.5
1.00
-
-1.0x
0
0
0
0
0
CAGR
2012
-x
1.00
-%
Enterprise Value
2011
Exit Multiple
Terminal Value
Discount Factor
Present Value of Terminal Value
% of Enterprise Value
2010
Enterprise Value
Exit Multiple
-0.5x
0.0x
0
0
0
0
0
$0
0
0
0
0
0.5
1.00
-
1.5
1.00
-
Implied EV/EBITDA
Enterprise Value
LTM 9/30/2008 EBITDA
NA
0.5x
0
0
0
0
0
1.0x
0
0
0
0
0
-%
-1.0%
-0.5%
0.0%
0.5%
1.0%
4.5
1.00
-
WACC
Terminal Value
Terminal Year EBITDA (2013E)
WACC
Projection Period
2008
-%
Enterprise Value
Cumulative Present Value of FCF
0.0
-1.0%
-0.5%
0.0%
0.5%
1.0%
('05 - '07)
-
Base
-%
Implied EV/EBITDA
-1.0x
-%
-%
-%
-%
-%
-x
0.5x
-%
-%
-%
-%
-%
1.0x
-%
-%
-%
-%
-%
ValueCo Corporation
Sensitivity Analysis
($ in millions)
0.0
-1.0%
-0.5%
0.0%
0.5%
1.0%
-1.0x
0
0
0
0
0
-0.5x
0
0
0
0
0
Exit Multiple
0.0x
0
0
$0
0
0
1.0x
0
0
0
0
0
WACC
WACC
Enterprise Value
0.0
-1.0%
-0.5%
0.0%
0.5%
1.0%
-%
-1.0%
-0.5%
0.0%
0.5%
1.0%
-1.0x
NA
NA
NA
NA
NA
-1.0x
-%
-%
-%
-%
-%
-0.5x
NA
NA
NA
NA
NA
-0.5x
0
0
0
0
0
Exit Multiple
0.0x
0
0
$0
0
0
0.5x
0
0
0
0
0
1.0x
0
0
0
0
0
0.5x
-%
-%
-%
-%
-%
1.0x
NA
NA
NA
NA
NA
1.0x
-%
-%
-%
-%
-%
WACC
NA
-1.0%
-0.5%
0.0%
0.5%
1.0%
Exit Multiple
0.0x
NA
NA
NA
NA
NA
WACC
WACC
WACC
-1.0x
0
0
0
0
0
-%
-1.0%
-0.5%
0.0%
0.5%
1.0%
-x
-1.0%
-0.5%
0.0%
0.5%
1.0%
-1.0x
-%
-%
-%
-%
-%
-1.0x
-x
-x
-x
-x
-x
-0.5x
-%
-%
-%
-%
-%
Exit Multiple
0.0x
-%
-%
-%
-%
-%
0.5x
-%
-%
-%
-%
-%
1.0x
-%
-%
-%
-%
-%
0.5x
-x
-x
-x
-x
-x
1.0x
-x
-x
-x
-x
-x
ValueCo Corporation
Working Capital Projections
($ in millions)
Historical Period
2005
2006
Projection Period
2007
2008
2009
2010
2011
2012
2013
Sales
Cost of Goods Sold
Current Assets
Accounts Receivable
Inventories
Current Liabilities
Accounts Payable
Accrued Liabilities
Other Current Liabilities
Total Current Liabilities
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
ValueCo Corporation
Weighted Average Cost of Capital Analysis
($ in millions)
WACC Calculation
Target Capital Structure
Debt-to-Total Capitalization
Equity-to-Total Capitalization
Cost of Debt
Cost of Debt
Tax Rate
After-tax Cost of Debt
Cost of Equity
Risk-free Rate(1)
Market Risk Premium(2)
Levered Beta
Size Premium(3)
Cost of Equity
-%
-%
-%
Company
CompCo1
CompCo2
CompCo3
CompCo4
CompCo5
Levered Beta(4)
-
Mean
Median
Market
Market
Debt/
Marginal
Value of Debt
-
Value of Equity
-
Equity
Tax Rate
-%
-%
-%
-%
-%
Unlevered
Beta
-
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
Relevered Beta
Target
Debt/
Equity
-
Target
Marginal
Tax Rate
-%
Relevered
Beta
-
-%
WACC
-%
Debt-to-Total
Capitalization
-1.0%
0.2%
0.1%
0.0%
-0.1%
-0.2%
-0.5%
0.1%
0.1%
0.0%
-0.1%
-0.1%
0.5%
-0.1%
-0.1%
0.0%
0.1%
0.1%
1.0%
-0.2%
-0.1%
0.0%
0.1%
0.2%
Year 2
2010
Year 3
2011
Projection Period
Year 5
Year 6
2013
2014
Year 4
2012
Year 7
2015
Year 8
2016
Year 9
2017
Year 10
2018
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
SG&A (% sales)
Base
Management
Upside
Downside 1
Downside 2
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
Year 2
2010
Year 3
2011
Projection Period
Year 5
Year 6
2013
2014
Year 4
2012
Year 7
2015
Year 8
2016
Year 9
2017
Year 10
2018
Current Assets
Days Sales Outstanding (DSO)
Base
Management
Upside
Downside 1
Downside 2
1
2
3
4
5
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
Current Liabilities
Days Payable Outstanding (DPO)
Base
Management
Upside
Downside 1
Downside 2
1
2
3
4
5
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
1
2
3
4
5
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
-%
Copyright 2009 by Joshua Rosenbaum and Joshua Pearl. All rights reserved.
Published by John Wiley & Sons, Inc., Hoboken, New Jersey.
Published simultaneously in Canada.
No part of this publication may be reproduced, stored in a retrieval system, or transmitted in
any form or by any means, electronic, mechanical, photocopying, recording, scanning, or
otherwise, except as permitted under Section 107 or 108 of the 1976 United States Copyright
Act, without either the prior written permission of the Publisher, or authorization through
payment of the appropriate per-copy fee to the Copyright Clearance Center, Inc., 222
Rosewood Drive, Danvers, MA 01923, (978) 750-8400, fax (978) 750-4470, or on the web
at www.copyright.com. Requests to the Publisher for permission should be addressed to the
Permissions Department, John Wiley & Sons, Inc., 111 River Street, Hoboken, NJ 07030,
(201) 748-6011, fax (201) 748-6008, or online at http://www.wiley.com/go/permissions.
Limit of Liability/Disclaimer of Warranty: While the publisher and author have used their
best efforts in preparing this book, they make no representations or warranties with respect
to the accuracy or completeness of the contents of this book and specifically disclaim any
implied warranties of merchantability or fitness for a particular purpose. No warranty may
be created or extended by sales representatives or written sales materials. The advice and
strategies contained herein may not be suitable for your situation. You should consult with a
professional where appropriate. Neither the publisher nor author shall be liable for any loss
of profit or any other commercial damages, including but not limited to special, incidental,
consequential, or other damages.
For general information on our other products and services or for technical support, please
contact our Customer Care Department within the United States at (800) 762-2974, outside
the United States at (317) 572-3993 or fax (317) 572-4002.
Wiley also publishes its books in a variety of electronic formats. Some content that appears
in print may not be available in electronic books. For more information about Wiley
products, visit our web site at www.wiley.com.
Library of Congress Cataloging-in-Publication Data:
ISBN-13 978-0-470-44220-3
Printed in the United States of America
10 9 8 7 6 5 4 3 2 1