0 Up votes0 Down votes

2.1K views51 pagesDetailed discounted cash flow analysis

Apr 12, 2012

© Attribution Non-Commercial (BY-NC)

Detailed discounted cash flow analysis

Attribution Non-Commercial (BY-NC)

2.1K views

Detailed discounted cash flow analysis

Attribution Non-Commercial (BY-NC)

- Principles: Life and Work
- The Intelligent Investor, Rev. Ed
- The Total Money Makeover: Classic Edition: A Proven Plan for Financial Fitness
- Business Adventures: Twelve Classic Tales from the World of Wall Street
- The Hard Thing About Hard Things: Building a Business When There Are No Easy Answers
- The Nest
- Awaken the Giant Within: How to Take Immediate Control of Your Mental, Emotional, Physical and Financial
- Rich Dad Poor Dad: What The Rich Teach Their Kids About Money - That the Poor and Middle Class Do Not!
- MONEY Master the Game: 7 Simple Steps to Financial Freedom
- The Law of Sacrifice: Lesson 18 from The 21 Irrefutable Laws of Leadership
- Secrets of the Millionaire Mind: Mastering the Inner Game of Wealth
- I Will Teach You to Be Rich, Second Edition: No Guilt. No Excuses. No BS. Just a 6-Week Program That Works
- Secrets of Six-Figure Women: Surprising Strategies to Up Your Earnings and Change Your Life
- Bad Blood: Secrets and Lies in a Silicon Valley Startup
- The Total Money Makeover: A Proven Plan for Financial Fitness
- The Intelligent Investor Rev Ed.
- You Are a Badass at Making Money: Master the Mindset of Wealth
- The Intelligent Investor

You are on page 1of 51

Value at Risk

Part 4: Detailed discounted cash ow analysis

www.efcientminds.com

Introduction

Value at Risk

Outline

1

Introduction The basics Details Discount rate and growth rate Weighted average cost of capital Growth rates Five intrinsic value models Residual income model Dividend discount model Direct discounted free cash ow model Whole rm discounted free cash ow model Equity discounted free cash ow model Value at Risk IsoVaR - VaR for asset held in isolation PortVar - VaR for an asset held in a portfolio

Value at Risk

Outline

1

Introduction The basics Details Discount rate and growth rate Weighted average cost of capital Growth rates Five intrinsic value models Residual income model Dividend discount model Direct discounted free cash ow model Whole rm discounted free cash ow model Equity discounted free cash ow model Value at Risk IsoVaR - VaR for asset held in isolation PortVar - VaR for an asset held in a portfolio

Value at Risk

Stock tips from your friends in industry. Stocks from the J.O. Cornerstone Value II screen. Stocks you believe are a good value. Closest competitors of those stocks!

Value at Risk

Graph of company stock vs. overall market in the past 3 to 12 months. Any recent news that impact the assessment of future cash ows?

Who is buying what they are selling?

What is the P/E compared to industry/sector average? What is the P/E compared to industry leader? What is the P/E ratio over time? Is the stock over or under valued based on the P/E numbers? Cheap target: forecasted earnings historical average P/E Maybe repeat with J.O.s P/sales instead, or P/CF.

The basic analysis here could be used to place a stock on ones watch list.

Value at Risk

Look at DuPont over time and vs. competitors: ROE = PM TATR EM

With this single equation you can measure operational efciency PM = NI/Sales, investment efciency TATR = Sales/A, and nancing efciency EM = A/E.

Buy

Estimates for WACC and g. Sensitivity analysis of intrinsic value vs. WACC and g. Identical analysis of closest competitor to illustrate just how good of a buy this stock is.

Sell or Hold

Forecast vs. actual numbers for sales, free cash ow, residual income, etc. If we are meeting or exceeding forecasts, why sell?

Introduction Details

Value at Risk

Outline

1

Introduction The basics Details Discount rate and growth rate Weighted average cost of capital Growth rates Five intrinsic value models Residual income model Dividend discount model Direct discounted free cash ow model Whole rm discounted free cash ow model Equity discounted free cash ow model Value at Risk IsoVaR - VaR for asset held in isolation PortVar - VaR for an asset held in a portfolio

Introduction Details

Value at Risk

Intrinsic value

The goal is to obtain the intrinsic value of a share of common stock. In general:

V0 =

t=

CFt (1 + r )t

(1)

The trick is in accurately (as possible) forecasting cashows (CFt ) and using the appropriate discount rate (r ). If we presume constant growth of cash ows at rate g, Eq. 1 simplies to: CF1 V0 = 1g However, discount rates (r ), cash ows (CFt ), and growth rates (g) all vary over time.

Introduction Details

Value at Risk

Several different paths (models) to the summit of valuation:

Residual income model (RIM) Dividend discount model (DDM) Direct discounted free cash ow model (D-DCF) Whole rm discounted free cash ow model (F-DCF) Equity discounted free cash ow model (E-DCF) Value at Risk (VaR)

A little philosophy behind model selection (Occams razor): select among competing hypotheses that which makes the fewest assumptions and thereby offers the simplest explanation of the effect -Wikipedia 2012.03.08

Introduction Details

Value at Risk

Model RIM Comments Adds current book value to expected future additions to book value. Very simple but need to consider OBS items and FMV of assets and liabilities. Discounts future dividends by rs . Simple but only works for dividend-paying rms. Discounts free cash ows available to all investors by WACC. Easiest FCF extraction. Similar to D-DCF. Moderately complex FCF extraction. Discounts free cash ows available to equity investors by rs . High complexity FCF extraction. Universal applicability based solely on historical returns. Fin? Y

N* N N Y

VaR

Introduction Details

Value at Risk

Start simple and suite: Use RIM, DDM, D-DCF, and VaR for each stock under analysis. Yes, all that you can. I acknolowedge DDM and DCF may be unapplicable to nancial rms. Each model has its own pros and cons. But the proposed analysis suite will look at the problem of valuation from many angles. Start with constant growth. The model is simpler (adheres to Occams razor) and produces conservative estimates. Complicate the model only as needed. Perhaps there is a strong reason to believe revenues will grow 3X the economy the next ve years (e.g., APPL in 2011-2013). We will see APPL is still a buy with the constant growth model at current (2012.03.08) market prices. In the cases where constant growth produces ambiguous results use multi-growth to further rene the analysis.

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

Lazy approach: just use 10%. Precise approach:

1

(2)

Estimate the expected target weights for long-term debt wd , preferred stock wps , and common stock wcs .

Do not include suppliers (AP) and employees (ACC) as sources of capital. We already adjust for AP and ACC when computing FCF.

Estimate the cost of debt rd , cost of preferred stock rps , and cost of common stock rcs

Q: is there any particular order about the capital components in Eq. (2)?

Introduction

Value at Risk

WACC weights

Morningstar.com (enter ticker symbol the select bonds) has weights based on book value. IFM10, CWS4, and RWJ4 suggest weights should be based on market values. Ideally you would use the target market weights as stated by the company in their SEC lings. Not all companies do this. Market value of debt MVd . MHS approximation: MVd BVnotes payable + BVST debt + BVcurrent port. of LT debt + BVLT debt Market value of preferred stock MVps . Since the income stream of preferred stocks is more stable Dps = rps Pps we can presume MVps = BVps . Market value of common stock MVcs . Just go to Yahoo and look at the market cap. Be mindful of the timing relative to MVd . MVtot = MVd + MVps + MVcs and wd =

MVd MVtot

, wps =

MVps MVtot

, wcs =

MVcs MVtot

Introduction

Value at Risk

Cost of debt rd : Do not use rates on existing debt. These are historical rates. Use the current rate - the rate of a 10 year bond commensurate with their credit rating. Obtain credit rating from morningstar.com and current market rates for that rating on bonds.yahoo.com. Cost of preferred stock rps : Given the book value of preferred stock Pps and the most recent preferred dividend Dps the cost of preferred stock is: rps = Dps Pps

In theory this number is between rd and rcs . Cost of common stock rcs . Use the capital asset pricing model (CAPM).

Introduction

Value at Risk

rcs = Rf + (E [Rm ] Rf ) Do not mix historical (i.e., geometric average) for E [Rm ] and current Rf . Use the 10-year Treasry bond for Rf . E [Rm ] estimation

Use the forward-looking arithmetic average (a B.L.U.E. estimator), or CGM DDM with a total stock market ETF such as VTI, or E [Rm ] = vti = r Analysts estimate. D1 +g P0 (4)

(3)

The market risk premium (E [Rm ] Rf ) should be between 3.5% and 6.5% (IFM10).

Introduction

Value at Risk

Value at Risk

Outline

1

Value at Risk

Do not mix nominal cash ows with real discount rates or vice versa. If WACC is nominal use nominal FCFs and g. From IFM10:

In other words, if g is real then the forecasted cash ows are real and likely inconsistent with the WACC estimate. I recommend staying nominal on everything. This avoids confusion and introduction of ination measurement error.

Value at Risk

Growth rate

In the long run nothing can grow faster than the economy. From 1930 to 2011 real GDP growth was 3.62%, ination was 3.73%, and nominal GDP growth was 7.48% (see next slide). In the short-run (3 to 5 years) a company may grow faster than the economy. Can base the estimate on sales or units depending on data availability. Approaches to estimating g:

"

Behind the scenes of LOGEST function of Excel: salest = (1 + g)t sales0 ln [salest ] = t ln[1 + g] + ln [sales0 ] = a0 + a1 t with a0 = ln [sales0 ] and a1 = ln[1 + g]. LOGEST estimates a0 and a1 and reports exp[a1 ] = exp[ln[1 + g]] = 1 + g (5)

Value at Risk

The rate of 7.48% should be used for the long-run growth rate. One can infer the average rate of ination over the time period from the data with the Fisher equation: 1 + rnom = (1 + rreal ) (1 + INFL) INFL = 1 + rnom 1 1 + rreal 1.0748 = 1 = 3.73% 1.0362

Value at Risk

Note: If performing a two-stage multi-growth model use the rate of 10.12% as the super-normal growth rate.

Value at Risk

Outline

1

Value at Risk

RIM Theory

Dene book value (book value of common stock) as: BV BVcs = TSE PS where TSE is total stockholders equity and PS is the book value of preferred stockholders. Dene residual income as the net income available to common stock holders less the cost of equity used to generate that net income: RIt = NIt BVt1 rs Therefore the current value of common stock is equal to the book value plus discounted future residual income: V0 = BV0 +

t=1

(1 + rt

RI

s)

If we presume constant growth of residual income the model simplies to: RI1 V0 = BV0 + rs g

Value at Risk

Application: AAPL

Apple has no preferred stock. Therefore total stockholders equity = book value of common equity.

Value at Risk

Comments

Apple was a simple case. No debt, no preferred stock. Greater care must be taken when calculating book value of common equity for nancial institutions. Specically, adjustments must be made to a nancial institutions assets (outstanding debts and loans). The adjustments should account for default risk, interest rate risk, and market risk. According to the residual income model Apple is undervalued with a market value of P0 = 541.99 (Yahoo Finance 2012.03.08) and an intrinsic value of V0 = 1, 257.61. Even if you use the proverbial 10% discount rate Apple is still undervalued with an intrinsic value of approximately V0 = 700.

Value at Risk

Outline

1

Value at Risk

DDM Theory

The present value of a share of common stock is the discounted value of all future dividends:

P0 =

t=1

(1 + r

Dt

t s)

Value at Risk

Application: GE

Value at Risk

Comments

The constant growth DDM model suggest GE is overvalued with market value P0 = 19.03 and intrinsic value V0 = 11.35. However, if you set the discount rate to the proverbial rs = 10% you obtain an intrinsic value V0 = 19.05 that is close to the market value. We know that the growth rate will vary over time going forward. However, if we are accurate with our estimate for the average growth rate going forward the CGM still holds.

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

D-DCF Theory

The value of any asset is the present value of discounted expected future cash ows. The constant growth model is utilized in all three approaches here. This can complicated as needed (although Occams Razor suggests that will not help). The three ingredients of the constant growth model are free cash ows FCF , the weighted average cost of capital WACC, and the growth rate g. V0 = FCF1 WACC g

In the direct approach we obtain FCF directly from the statement of cash ows: FCF = NCFoperations NetCAPEX

Introduction

Value at Risk

D-DCF Theory

... continued

Now that we have FCF we can compute the intrinsic value by following these steps: 1 Compute the value of operating assets. Vop =

2

FCF1 WACC g

Compute the value of non-operating assets. Vnon-op = short term inv. + long term inv.

Introduction

Value at Risk

Application: AAPL

Introduction

Value at Risk

Comments

Value increases with growth rate. Value decreases with WACC. At a current market price of $541.99 on 2012.03.08 the stock is a buy (or hold) . g = 6.51% is a conservative estimate given AAPL has grown at 11% the last couple decades.

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

F-DCF Theory

FCF is the cash available to all investors after paying taxes and making necessary investment. Lets dive into the FCF equation: FCFt = NOPATt TNOCt = EBITt (1 ) ((OCAt OCLt + FAt ) (OCAt1 OCLt1 + FAt1 )) = EBITt (1 ) ((FAt FAt1 ) + (OCAt OCAt1 ) (OCLt OCLt1 )) = (EBITt (1 ) + DEPt ) (FAt + DEPt + OCAt OCLt ) = (EBITt (1 ) + DEPt ) (FAt + DEPt ) (OCAt OCLt ) = Operating cash ow Gross xed asset exp. Change in working cap Where OCA = cash+AR+INV and OCL = AP + ACC Note that depreciation is added in operating cash ow because it is a non-cash expense. However, it is effectively removed because in the long run the dollar amount associated with depreciation must be spent to maintain equipment.

Introduction

Value at Risk

Application: AAPL

Same theory as direct discounted cash ow only free cash ow is calculated differently.

Introduction

Value at Risk

Comments

2012 Forecast ($million) RI2012 = 23, 217 FCF2012 = 35, 435 FCF2012 = 31, 881

Sales in 2012 is forecasted to be between 115,296 @ g = 6.51% and 120,432 @ g = 11.25%. In all cases AAPL is a buy/hold. Prior to 2012 one could verify AAPL is on track to meet the four forecasts here.

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

E-DCF Theory

The approach is the same as direct (D-DCF) and whole rm (F-DCF) with a different calculation of FCF and discounting by rs as opposed to WACC. In this approach free cash ows are calculated as: FCFcs = NOPAT TNOC INT PRIN You will need to make decisions regarding future interest and principal payments. This will involve in-depth nancial statement gyrations to extract FCFcs . However, once you have FCFcs you can get to Vcs relatively easily. Google-ing can reveal this approach has been applied to bank valuation. Good luck! I wont cover this here.

Introduction

Value at Risk

VaR Theory

Value at risk measures the worst-case loss in value over a future period. VaR is used by nancial institutions to measure interest-rate, exchange-rate, market risk, etc. We will use it to measure market risk two ways:

1

Worst case loss in dollars of an investment in stock X in isolation. Worst case loss in dollars of a portfolio that contains stock X.

The second approach is interesting because it enables us to examine the impact of correlation without ever measuring correlation!

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

In isolation...

Begin by dening worst case. In the context of normal distributions, the 5% worst case would be 1.65 below the mean. In other words, given daily returns compute and dene the daily earnings at risk as: DEAR = dollars invested 1.65 The N-day 5% VaR is computed as: VaR = DEAR N The end result is interpreted as a 5% chance of losing VaR dollars over the next N days.

Introduction

Value at Risk

Interpretation: There is a 5% chance that we would lose $4,490 over the next year on a $6,250 investment in BAC.

Introduction

Value at Risk

Outline

1

Introduction

Value at Risk

In a portfolio...

Compute the last 500 days of returns for hypothetical portfolio containing stock of interest and remaining portfolio. Sort by the portfolio return. Consider the return on the 25th worst day the price volatility (note 25/500 = 5%). Compute DEAR and VaR as before.

Introduction

Value at Risk

The following results are for a portfolio with $6,250 BAC and $243,750 SPY.

We have a 5% chance of losing $89,178 over the next year with a portfolio containing BAC compared to $85,336 with just SPY. From a VaR perspective, we are better off without BAC, at least with the portfolio weights under analysis.

Introduction

Value at Risk

Summary

Five approaches to measuring intrinsic value and two applications of the Value-at-Risk model were presented. The model matrix provides guidance on what scenarios these models work best. The residual income model puts more emphasis on measurable current value (book value). In contrast the DDM and DCF models place more empahsis on future cash ows. Only constant growth models are presented here. One could easily expand the models to multi-growth. Bear in mind Occams razor as you complicate any of the models. Do not be affraid to apply as man models as possible. You are painting the mosaic of stock analysis.

Introduction

Value at Risk

Compustat

valueline.com

Description Stock quotes, beta, links to SEC lings, historical prices, etc. Stock screening tools. See my presentation on stock screening. Corporate bond data Capital structure data, SEC lings, etc. Pulls data from multiple sources. Data includes stock prices, historical nancial statements, ratios, etc. Probably very useful for nancial rms. Historical SEC lings for all companies going back multiple decades. I am working on getting this loaded on the TAH2009 SIF ofce machine. Historical P/E ratios plus a lot more.

Introduction

Value at Risk

References

IFM10 Brigham and Daves (2010), Intermediate Financial Management, 10th edition. CWS4 Copeland, Weston, and Shastri (2005), Financial Theory and Corporate Policy, 4th edition. RWJ4 Ross, westereld, and Jaffee (1996), Corporate Finance, 4th edition. MHS Mark Hoven Stohs, Finance Department Chair, CSU Fullerton.

- Internal and sustainable growth ratesUploaded bydjmphd
- The Mosaic of Stock Analysis Part 3: Ratio analysisUploaded bydjmphd
- The Mosaic of Stock Analysis Part 1: Stock screeningUploaded bydjmphd
- The Mosiac of Stock Analysis Part 2: Basic valuationUploaded bydjmphd
- Risk and ReturnUploaded bydjmphd
- Investment Appraisal LectureUploaded byviettuan91
- FM0011 Ambuja CementsUploaded byArpit_Ja
- Corporate Finance FlexText™ 3eUploaded bydjmphd
- Pacific-Power--5-Samuel-C-HadawayUploaded byGenability
- Week 13 SolutionsUploaded byRickyChan
- WorldwideUploaded byRahul Kumar
- Worldwide.docxUploaded byRahul Kumar
- NoiseAIMR2012Uploaded byCarlos Jesús Ponce Araneda
- 20110621_Valeo DCF Model_Final VersionUploaded byPham Minh-Quang
- MscBA 2012 - Advanced Corporate Finance Coursework-2Uploaded byjoaopsmt
- Helsinki School of Economics and Business AdministrationUploaded byKanwar Simar Singh
- 2011 FedEx ValuationUploaded byjen18612
- UntitledUploaded bymuthuiscse
- Lecture 7 Valuation DCF UpdatedUploaded byAndrewDebay
- Final Valuation Report GSUploaded byGennadiy Sverzhinskiy
- How-to-Value-a-Company-and-Portfolio-roundup.pdfUploaded byAjay Kukreja
- Genting Spore 180810 NomuraUploaded byfinancejunkie
- APV WACC Flow to EquityUploaded byHậu Phạm
- O&G Modeling Course Outline OfferUploaded byBrenda Davis
- Fundamental of ValuationUploaded bykristeen1211
- Understanding Competitive MarketsUploaded byKumar Prashant
- Assignment#7 TapUploaded byNur Adilah Dila
- Risk EvaluationUploaded bypriyanka
- In BusinessUploaded byAli Butt
- Chap 15Uploaded byKelly Cueva Perez

- Value at RiskUploaded bydjmphd
- Applying historical context to home value estimatesUploaded bydjmphd
- 2015 FAME VII Conference NotesUploaded bydjmphd
- Fall 2014 Fund Introduction PresentationUploaded bydjmphd
- My Ph.D. DissertationUploaded bydjmphd
- 2014 FAME VI Conference NotesUploaded bydjmphd
- 2014 G.A.M.E. IV Conference NotesUploaded bydjmphd
- FAME V Conference NotesUploaded bydjmphd
- Portfolio Risk Two WaysUploaded bydjmphd
- Summary StatsUploaded bydjmphd
- A Framework for Restructuring Debt in Developing Countries Through the Creation of Special Sovereign Borrowing EntitiesUploaded bydjmphd
- Distressed property valuation and optimization of loan restructure termsUploaded bydjmphd
- An alternative marginal utility growth proxy for use in asset pricing modelsUploaded bydjmphd
- Conditional Estimation of Linear Asset Pricing Models Using Alternative Marginal Utility Growth InstrumentsUploaded bydjmphd
- Establishing a Market for Securitized LDC Debt: Feasibility and ViabilityUploaded bydjmphd
- 2011 Debt Ceiling CrisisUploaded bydjmphd
- My take on the 2008 financial crisisUploaded bydjmphd
- AIG bailout pictureUploaded bydjmphd
- Proof of PVAn formula simplificationUploaded bydjmphd
- HP CEO pay 1999 to 2012Uploaded bydjmphd
- Rsm_csUploaded bydjmphd
- Finance Toolbox Rev1Uploaded bydjmphd
- The Cadence of FinanceUploaded bydjmphd
- Corporate Finance FlexText™ 3eUploaded bydjmphd
- Mba Case 2 - Value Based ManagementUploaded bydjmphd
- Mba Case 1 WaccUploaded bydjmphd

- Asus (Financial Year)Uploaded byHayk Aramyan
- BIMBSec - Nestle Initial Coverage 20120509Uploaded byBimb Sec
- ICAIUploaded byjaimaakalika
- FI CO Period End ClosingUploaded bymaleenimudaliar
- Cost AccountingUploaded byPaul Mwangi Makau
- Accounting FraudUploaded byssimi137
- BuckeyeUploaded bymanastir_2000
- IRI_1114.pdfUploaded byMelissa Butler
- AccountsUploaded byNandikolla Srikanth
- Financial Modeling BenningaUploaded byBeatriz Montoya
- ch03accountingUploaded bymohammad.mamdooh9472
- Ch_06Financial Statement Analysis Solution Manual Ch_06Uploaded byOktarina
- A Piece of the Action - Employee Stock Options in the New EconomyUploaded bypjs15
- Chapter 018Uploaded byjlkdinhk
- China Hotel Carve OutUploaded byajaw267
- CPCM 14th June 2010 IPO Basic Concepts Part 1Uploaded byFauziyaKhan
- ContentUploaded byகோபிநாத் சுப்ரமணியம்
- SAP Network Blog How to Configure Valuated Project StockUploaded bySoumen Laru
- Fundamental Analysis Versus Technical AnalysisUploaded byShakti Shukla
- Valuation Report - PfizerUploaded bymcdonaghmatthew
- Inventory Usage SampleUploaded bySuhail
- 636213Uploaded byAnnissa Fadila
- Gbd May 2017Uploaded bydrmadmax1963
- Business Valuation of Balrampur Done for s.renuka Sugar. 1 Year Old ReportsUploaded byNiftyviews
- Kieso10eChp08Uploaded byViet Hoang
- Human Values and Economic Efficiency in IndustriesUploaded byamitmzu
- KSK_AOT@TB_061915_7630Uploaded bybodai
- What Every Small Business Owner Should KnowUploaded byJesus Flores Del Bosque
- merger n aquisitionUploaded byPrabha Mishra
- Bab 3 Interim PaymentUploaded byamyamirulali

## Much more than documents.

Discover everything Scribd has to offer, including books and audiobooks from major publishers.

Cancel anytime.