Professional Documents
Culture Documents
Implications:
• Shareholders can judge the efficacy of management’s decisions and performance
• Managers can better understand how the market determines prices
Value concepts
• Enterprise value (EV)
– Market convention = MV Debt + MV Equity – Cash and ST investments
– Valuation textbooks = estimated value, sometimes incl cash and equivalents,
sometimes excluding them
• Fair value
– IFRS and US GAAP: “the price that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between marketplace participants at the measurement date.”
Levels of value
Per share
value
$12.00 Synergistic (strategic) value
20% strategic
acquisition premium
• NPV > 0
– ROI > WACC
• Stock prices include the value that the market already believes the firm will create or
destroy
– What about expected future value creation from previously made investments?
– What if investors expect the firm to report NPV > 0?
• For more on this, listen to McKinsey partner Tim Koller’s tutorial on creating value.
Year
0 1 2 3 4 5 6 7 8
7 7 𝐶𝐹8
𝐶𝐹𝑡 𝑉7 𝐶𝐹𝑡 ൘𝑟−𝑔
𝑉= 𝑡
+ 7
= 𝑡
+ 7
1+𝑟 1+𝑟 1+𝑟 1+𝑟
𝑡=1 𝑡=1
𝐶𝐹8
𝑉7 = = 𝑇𝑉
𝑟 − 𝑔𝐶𝐹
Example
• CF8 = 168
• r = 7.5%
• g = 3%
168
𝑉7 = = 3,733
0.075 − 0.03
DCF example – TV
Year CF PV Sum PV ΣPV/TV Year CF PV Sum PV ΣPV/TV r 7,50%
2025 163 2051 352 54 2504 67,1% g 3,0%
2026 168 156 156 4,2% 2052 362 51 2555 68,5% TV 3733
2027 173 150 306 8,2% 2053 373 49 2605 69,8%
2028 178 143 449 12,0% 2054 384 47 2652 71,1%
2029 183 137 587 15,7% 2055 396 45 2697 72,3%
• TV = PV of all free 2030 189 132 718 19,2% 2056 408 43 2740 73,4%
cash flows the firm is 2031 195 126 844 22,6% 2057 420 41 2782 74,5%
expected to generate 2032 201 121 965 25,9% 2058 432 40 2822 75,6%
2033 207 116 1081 29,0% 2059 445 38 2860 76,6%
from year 2026
2034 213 111 1192 31,9% 2060 459 36 2896 77,6%
onwards 2035 219 106 1298 34,8% 2061 473 35 2931 78,5%
2036 226 102 1400 37,5% 2062 487 34 2965 79,4%
• Technically, you sum
2037 232 98 1498 40,1% 2063 501 32 2997 80,3%
CFs into eternity, but 2038 239 94 1591 42,6% 2064 516 31 3028 81,1%
cash flows beyond 2039 247 90 1681 45,0% 2065 532 29 3057 81,9%
the first 50 years or 2040 254 86 1767 47,3% 2066 548 28 3085 82,7%
so typically have little 2041 262 82 1849 49,6% 2067 564 27 3112 83,4%
impact on value 2042 269 79 1928 51,7% 2068 581 26 3138 84,1%
2043 278 76 2003 53,7% 2069 599 25 3163 84,8%
2044 286 72 2076 55,6% 2070 617 24 3187 85,4%
2045 294 69 2145 57,5% 2071 635 23 3210 86,0%
2046 303 66 2211 59,3% 2072 654 22 3232 86,6%
2047 312 64 2275 61,0% 2073 674 21 3252 87,2%
2048 322 61 2336 62,6% 2074 694 20 3273 87,7%
2049 331 58 2394 64,2% 2075 715 19 3292 88,2%
2050 341 56 2450 65,7% 2076 736 18 3310 88,7%
Simplifying terminal value models
Stable growth model Two-stage growth model
g g
gS
g gL
0 t t
gS gS
gL gL
t t
Simplifying terminal value models
No growth Stable growth
Example
• CFn = 163
• r = 7.5%
• g = 3%
Example
• CFn = 163 𝐶𝐹𝑛+ℎ =?
• r = 7.5% ℎ+1 6
𝐶𝐹𝑛+ℎ = 𝐶𝐹𝑛 1 + 𝑔𝐻 = 163 1 + 0.05 = 218
• gH = 5%
• gL = 3%
• h = 5 years
5
1 + 0.05 218 1 + 0.03
163 1 + 0.05 1 −
1 + 0.075 0.075 − 0.03
𝑇𝑉𝑛 = +
0.075 − 0.05 1 + 0.075 5
Simplifying terminal value models
Three-stage H (declining growth) model
ℎ
1 + 𝑔𝑆 𝐶𝐹𝑛 𝑔𝑆 − 𝑔𝐿 𝐻 𝐶𝐹𝑛 1 + 𝑔𝐿
𝐶𝐹𝑛 1 + 𝑔𝑆 1− +
1+𝑟 𝑟 − 𝑔𝐿 𝑟 − 𝑔𝐿
𝑇𝑉𝑛 = +
𝑟 − 𝑔𝑆 1+𝑟 ℎ