Top Banner
119 United Technologies: DCF parts valuation Cost of capital, by business Aswath Damodaran 119 Division Unlevered Beta Debt/Equity Ratio Levered beta Cost of equity After-tax cost of debt Debt to Capital Cost of capital Carrier 0.83 30.44% 0.97 9.32% 2.95% 23.33% 7.84% Pratt & Whitney 0.81 30.44% 0.95 9.17% 2.95% 23.33% 7.72% Otis 1.19 30.44% 1.39 12.07% 2.95% 23.33% 9.94% UTC Fire & Security 0.65 30.44% 0.76 7.95% 2.95% 23.33% 6.78% Hamilton Sundstrand 1.04 30.44% 1.22 10.93% 2.95% 23.33% 9.06% Sikorsky 1.17 30.44% 1.37 11.92% 2.95% 23.33% 9.82%
36

United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

Apr 04, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

119

UnitedTechnologies:DCFpartsvaluationCostofcapital,bybusiness

Aswath Damodaran

119

Division Unlevered Beta

Debt/Equity Ratio

Levered beta

Cost of equity

After-tax cost of debt

Debt to Capital

Cost of capital

Carrier 0.83 30.44% 0.97 9.32% 2.95% 23.33% 7.84% Pratt & Whitney 0.81 30.44% 0.95 9.17% 2.95% 23.33% 7.72% Otis 1.19 30.44% 1.39 12.07% 2.95% 23.33% 9.94% UTC Fire & Security 0.65 30.44% 0.76 7.95% 2.95% 23.33% 6.78% Hamilton Sundstrand 1.04 30.44% 1.22 10.93% 2.95% 23.33% 9.06% Sikorsky 1.17 30.44% 1.37 11.92% 2.95% 23.33% 9.82%

Page 2: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

120

UnitedTechnologies:DCFvaluationFundamentals,bybusiness

Aswath Damodaran

120

Division Total Assets

Capital Invested Cap Ex

Allocated Reinvestment

Operating income after taxes

Return on capital

Reinvestment Rate

Carrier $10,810 $6,014 $191 $353 $816 13.57% 43.28% Pratt & Whitney $9,650 $5,369 $412 $762 $1,316 24.51% 57.90% Otis $7,731 $4,301 $150 $277 $1,536 35.71% 18.06% UTC Fire & Security $10,022 $5,575 $95 $176 $336 6.03% 52.27% Hamilton Sundstrand $8,648 $4,811 $141 $261 $681 14.16% 38.26% Sikorsky $3,985 $2,217 $165 $305 $296 13.37% 102.95%

Page 3: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

121

UnitedTechnologies,DCFvaluationGrowthChoices

Aswath Damodaran

121

Division Cost of capital

Return on capital

Reinvestment Rate

Expected growth

Length of growth period

Stable growth rate

Stable ROC

Carrier 7.84% 13.57% 43.28% 5.87% 5 3% 7.84% Pratt & Whitney 7.72% 24.51% 57.90% 14.19% 5 3% 12.00% Otis 9.94% 35.71% 18.06% 6.45% 5 3% 14.00% UTC Fire & Security 6.78% 6.03% 52.27% 3.15% 0 3% 6.78% Hamilton Sundstrand 9.06% 14.16% 38.26% 5.42% 5 3% 9.06% Sikorsky 9.82% 13.37% 102.95% 13.76% 5 3% 9.82%

Page 4: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

122

UnitedTechnologies,DCFvaluationValuesoftheparts

Aswath Damodaran

122

Business Cost of capital

PV of FCFF

PV of Terminal Value

Value of Operating Assets

Carrier 7.84% $2,190 $9,498 $11,688 Pratt & Whitney 7.72% $3,310 $27,989 $31,299 Otis 9.94% $5,717 $14,798 $20,515 UTC Fire & Security 6.78% $0 $4,953 $4,953 Hamilton Sundstrand 9.06% $1,902 $6,343 $8,245 Sikorsky 9.82% -$49 $3,598 $3,550 Sum $80,250

Page 5: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

123

UnitedTechnologies,DCFvaluationSumoftheParts

Aswath Damodaran

123

Valueoftheparts =$80,250Valueofcorporateexpenses

=$4,587

Valueofoperatingassets(sumofpartsDCF)=$75,663Valueofoperatingassets(sumofpartsRV) =$74,230Valueofoperatingassets(companyDCF) =$71,410Enterprisevalue(basedonmarketprices) =$52,261

=Corporate ExpensesCurrent (1− t)(1+ g)

(Cost of capitalCompany − g)=408(1−.38)(1.03)(.0868−.03)

Page 6: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

PRIVATECOMPANYVALUATION

AswathDamodaran

Aswath Damodaran 124

Page 7: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

125

ProcessofValuingPrivateCompanies

¨ Theprocessofvaluingprivatecompaniesisnotdifferentfromtheprocessofvaluingpubliccompanies.Youestimatecashflows,attachadiscountratebasedupontheriskinessofthecashflowsandcomputeapresentvalue.Aswithpubliccompanies,youcaneithervalue¤ Theentirebusiness,bydiscountingcashflowstothefirmatthecostof

capital.¤ Theequityinthebusiness,bydiscountingcashflowstoequityatthe

costofequity.¨ Whenvaluingprivatecompanies,youfacetwostandard

problems:¤ Thereisnotmarketvalueforeitherdebtorequity¤ Thefinancialstatementsforprivatefirmsarelikelytogobackfewer

years,havelessdetailandhavemoreholesinthem.

Aswath Damodaran

125

Page 8: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

126

1.NoMarketValue?

¨ Marketvaluesasinputs:Sinceneitherthedebtnorequityofaprivatebusinessistraded,anyinputsthatrequirethemcannotbeestimated.1. Debtratiosforgoingfromunleveredtoleveredbetasandfor

computingcostofcapital.2. Marketpricestocomputethevalueofoptionsandwarrants

grantedtoemployees.¨ Marketvalueasoutput:Whenvaluingpubliclytradedfirms,themarketvalueoperatesasameasureofreasonableness.Inprivatecompanyvaluation,thevaluestandsalone.

¨ Marketpricebasedriskmeasures,suchasbetaandbondratings,willnotbeavailableforprivatebusinesses.

Aswath Damodaran

126

Page 9: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

127

2.CashFlowEstimationIssues

¨ Shorterhistory:Privatefirmsoftenhavebeenaroundformuchshortertimeperiodsthanmostpubliclytradedfirms.Thereisthereforelesshistoricalinformationavailableonthem.

¨ DifferentAccountingStandards:Theaccountingstatementsforprivatefirmsareoftenbasedupondifferentaccountingstandardsthanpublicfirms,whichoperateundermuchtighterconstraintsonwhattoreportandwhentoreport.

¨ Interminglingofpersonalandbusinessexpenses:Inthecaseofprivatefirms,somepersonalexpensesmaybereportedasbusinessexpenses.

¨ Separating“Salaries” from“Dividends”:Itisdifficulttotellwheresalariesendanddividendsbegininaprivatefirm,sincetheybothendupwiththeowner.

Aswath Damodaran

127

Page 10: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

128

PrivateCompanyValuation:Motivematters

¨ Youcanvalueaprivatecompanyfor¤ ‘Show’ valuations

n Curiosity:Howmuchismybusinessreallyworth?n Legalpurposes:Estatetaxanddivorcecourt

¤ Transactionvaluationsn Saleorprospectivesaletoanotherindividualorprivateentity.n Saleofonepartner’sinteresttoanothern Saletoapubliclytradedfirm

¤ Aspreludetosettingtheofferingpriceinaninitialpublicoffering¨ Youcanvalueadivisionordivisionsofapubliclytradedfirm

¤ Aspreludetoaspinoff¤ Forsaletoanotherentity¤ Todoasum-of-the-partsvaluationtodeterminewhetherafirmwillbe

worthmorebrokenuporifitisbeingefficientlyrun.

Aswath Damodaran

128

Page 11: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

129

Privatecompanyvaluations:Fourbroadscenarios

¨ Privatetoprivatetransactions:Youcanvalueaprivatebusinessforsalebyoneindividualtoanother.

¨ Privatetopublictransactions:Youcanvalueaprivatefirmforsaletoapubliclytradedfirm.

¨ PrivatetoIPO:Youcanvalueaprivatefirmforaninitialpublicoffering.

¨ PrivatetoVCtoPublic:Youcanvalueaprivatefirmthatisexpectedtoraiseventurecapitalalongthewayonitspathtogoingpublic.

Aswath Damodaran

129

Page 12: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

130

I.PrivatetoPrivatetransaction

¨ Inprivatetoprivatetransactions,aprivatebusinessissoldbyoneindividualtoanother.Therearethreekeyissuesthatweneedtoconfrontinsuchtransactions:¨ Neitherthebuyernorthesellerisdiversified.Consequently,risk

andreturnmodelsthatfocusonjusttheriskthatcannotbediversifiedawaywillseriouslyunderestimatethediscountrates.

¨ Theinvestmentisilliquid.Consequently,thebuyerofthebusinesswillhavetofactorinan“illiquiditydiscount” toestimatethevalueofthebusiness.

¨ Keypersonvalue:Theremaybeasignificantpersonalcomponenttothevalue.Inotherwords,therevenuesandoperatingprofitofthebusinessreflectnotjustthepotentialofthebusinessbutthepresenceofthecurrentowner.

Aswath Damodaran

130

Page 13: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

131

Anexample:Valuingarestaurant

¨ AssumethatyouhavebeenaskedtovalueaupscaleFrenchrestaurantforsalebytheowner(whoalsohappenstobethechef).Boththerestaurantandthechefarewellregarded,andbusinesshasbeengoodforthelast3years.

¨ Thepotentialbuyerisaformerinvestmentbanker,whotiredoftheratrace,hasdecidetocashoutallofhissavingsandusetheentireamounttoinvestintherestaurant.

¨ Youhaveaccesstothefinancialstatementsforthelast3yearsfortherestaurant.Inthemostrecentyear,therestaurantreported$1.2millioninrevenuesand$400,000inpre-taxoperatingprofit.Whilethefirmhasnoconventionaldebtoutstanding,ithasaleasecommitmentof$120,000eachyearforthenext12years.

Aswath Damodaran

131

Page 14: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

132

Pastincomestatements…

3 years ago

2 years ago Last year

Revenues $800 $1,100 $1,200 Operating at full capacity- Operating lease expense $120 $120 $120 (12 years left on the lease)

- Wages $180 $200 $200(Owner/chef does not draw salary)

- Material $200 $275 $300 (25% of revenues)- Other operating expenses $120 $165 $180 (15% of revenues)Operating income $180 $340 $400- Taxes $72 $136 $160 (40% tax rate)Net Income $108 $204 $240

All numbers are in thousands

Aswath Damodaran

132

Page 15: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

133

Step1:Estimatingdiscountrates

¨ Conventionalriskandreturnmodelsinfinancearebuiltonthepresumptionthatthemarginalinvestorsinthecompanyarediversifiedandthattheythereforecareonlyabouttheriskthatcannotbediversified.Thatriskismeasuredwithabetaorbetas,usuallyestimatedbylookingatpastpricesorreturns.

¨ Inthisvaluation,bothassumptionsarelikelytobeviolated:¤ Asaprivatebusiness,thisrestauranthasnomarketpricesorreturnstouseinestimation.

¤ Thebuyerisnotdiversified.Infact,hewillhavehisentirewealthtiedupintherestaurantafterthepurchase.

Aswath Damodaran

133

Page 16: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

134

Nomarketprice,noproblem…Usebottom-upbetastogettheunleveredbeta

¨ Theaverageunleveredbetaacross75publiclytradedrestaurantsintheUSis0.86.

¨ Acaveat:Mostofthepubliclytradedrestaurantsonthislistarefast-foodchains(McDonald’s,BurgerKing)ormassrestaurants(Applebee’s,TGIF…)Thereisanargumenttobemadethatthebetaforanupscalerestaurantismorelikelytobereflecthigh-endspecialtyretailersthanitisrestaurants.Theunleveredbetafor45high-endretailersis1.18.

Aswath Damodaran

134

Page 17: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

80 unitsof firm specificrisk

20 units of market risk

Private owner of businesswith 100% of your weatlthinvested in the business

Publicly traded companywith investors who are diversified

Is exposedto all the riskin the firm

Demands acost of equitythat reflects thisrisk

Eliminates firm-specific risk in portfolio

Demands acost of equitythat reflects only market risk

Market Beta measures justmarket risk

Total Beta measures all risk= Market Beta/ (Portion of the total risk that is market risk)

Private Owner versus Publicly Traded Company Perceptions of Risk in an Investment

Aswath Damodaran135

Page 18: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

136

Estimatingatotalbeta

¨ Togetfromthemarketbetatothetotalbeta,weneedameasureofhowmuchoftheriskinthefirmcomesfromthemarketandhowmuchisfirm-specific.

¨ Lookingattheregressionsofpubliclytradedfirmsthatyieldthebottom-upbetashouldprovideananswer.¤ TheaverageR-squaredacrossthehigh-endretailerregressionsis25%.¤ Sincebetasarebasedonstandarddeviations(ratherthanvariances),

wewilltakethecorrelationcoefficient(thesquarerootoftheR-squared)asourmeasureoftheproportionoftheriskthatismarketrisk.

¨ TotalUnleveredBeta=MarketBeta/Correlationwiththemarket=1.18/0.5=2.36

Aswath Damodaran

136

Page 19: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

137

Thefinalstepinthebetacomputation:EstimateaDebttoequityratioandcostofequity

¨ Withpubliclytradedfirms,were-leverthebetausingthemarketD/Eratioforthefirm.Withprivatefirms,thisoptionisnotfeasible.Wehavetwoalternatives:¤ Assumethatthedebttoequityratioforthefirmissimilartotheaverage

marketdebttoequityratioforpubliclytradedfirmsinthesector.¤ Useyourestimatesofthevalueofdebtandequityastheweightsinthe

computation.(Therewillbeacircularreasoningproblem:youneedthecostofcapitaltogetthevaluesandthevaluestogetthecostofcapital.)

¨ Wewillassumethatthisprivatelyownedrestaurantwillhaveadebttoequityratio(14.33%)similartotheaveragepubliclytradedrestaurant(eventhoughweusedretailerstotheunleveredbeta).¤ Leveredbeta=2.36(1+(1-.4)(.1433))=2.56¤ Costofequity=4.25%+2.56(4%)=14.50%(TBondratewas4.25%atthetime;4%istheequityriskpremium)

Aswath Damodaran

137

Page 20: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

138

Estimatingacostofdebtandcapital

¨ Whilethefirmdoesnothavearatingoranyrecentbankloanstouseasreference,itdoeshaveareportedoperatingincomeandleaseexpenses(treatedasinterestexpenses)CoverageRatio=OperatingIncome/Interest(Lease)Expense

=400,000/120,000=3.33Ratingbasedoncoverageratio=BB+ Defaultspread=3.25%After-taxCostofdebt=(Riskfree rate+Defaultspread)(1– taxrate)

=(4.25%+3.25%)(1- .40)=4.50%¨ Tocomputethecostofcapital,wewillusethesameindustry

averagedebtratiothatweusedtoleverthebetas.¤Costofcapital=14.50%(100/114.33)+4.50%(14.33/114.33)=13.25%¤(Thedebttoequityratiois14.33%;thecostofcapitalisbasedonthedebttocapitalratio)

Aswath Damodaran

138

Page 21: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

139

Step2:Cleanupthefinancialstatements

Stated AdjustedRevenues $1,200 $1,200- Operating lease expenses $120 Leases are financial expenses- Wages $200 $350 ! Hire a chef for $150,000/year- Material $300 $300- Other operating expenses $180 $180Operating income $400 $370- Interest expnses $0 $69.62 7.5% of $928.23 (see below)Taxable income $400 $300.38- Taxes $160 $120.15Net Income $240 $180.23

Debt 0 $928.23 ! PV of $120 million for 12 years @7.5%

Aswath Damodaran

139

Page 22: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

140

Step3:Assesstheimpactofthe“key” person

¨ Partofthedrawoftherestaurantcomesfromthecurrentchef.Itispossible(andprobable)thatifhesellsandmoveson,therewillbeadropoffinrevenues.Ifyouarebuyingtherestaurant,youshouldconsiderthisdropoffwhenvaluingtherestaurant.Thus,if20%ofthepatronsaredrawntotherestaurantbecauseofthechef’sreputation,theexpectedoperatingincomewillbelowerifthechefleaves.¤ Adjustedoperatingincome(existingchef)=$370,000¤ Operatingincome(adjustedforchefdeparture)=$296,000

¨ Astheowner/chefoftherestaurant,whatmightyoubeabletodotomitigatethislossinvalue?

Aswath Damodaran

140

Page 23: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

141

Step4:Don’tforgetvaluationfundamentals

¨ Tocompletethevaluation,youneedtoassumeanexpectedgrowthrate.Aswithanybusiness,assumptionsaboutgrowthhavetobeconsistentwithreinvestmentassumptions.Inthelongterm,Reinvestmentrate=Expectedgrowthrate/Returnoncapital

¨ Inthiscase,wewillassumea2%growthrateinperpetuityanda20%returnoncapital.

Reinvestmentrate=g/ROC=2%/20%=10%¨ Eveniftherestaurantdoesnotgrowinsize,thisreinvestment

iswhatyouneedtomaketokeeptherestaurantbothlookinggood(remodeling)andworkingwell(newovensandappliances).

Aswath Damodaran

141

Page 24: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

142

Step5:Completethevaluation

¨ Inputstovaluation¤ AdjustedEBIT=$296,000¤ Taxrate=40%¤ Costofcapital=13.25%¤ Expectedgrowthrate=2%¤ Reinvestmentrate(RIR)=10%

¨ ValuationValueoftherestaurant=ExpectedFCFFnextyear/(Costofcapital–g)=ExpectedEBITnextyear(1- taxrate)(1- RIR)/(Costofcapital–g)

=296,000(1.02)(1-.4)(1-.10)/(.1325- .02)=$1.449million

Valueofequityinrestaurant=$1.449million- $0.928million(PVofleases)b=$0.521million

Aswath Damodaran

142

Page 25: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

143

Step6:Considertheeffectofilliquidity

¨ Inprivatecompanyvaluation,illiquidityisaconstanttheme.Allthetalk,though,seemstoleadtoaruleofthumb.Theilliquiditydiscountforaprivatefirmisbetween20-30%anddoesnotvaryacrossprivatefirms.

¨ Butilliquidityshouldvaryacross:¤ Companies:Healthierandlargercompanies,withmoreliquidassets,shouldhavesmallerdiscountsthanmoney-losingsmallerbusinesseswithmoreilliquidassets.

¤ Time:Liquidityisworthmorewhentheeconomyisdoingbadlyandcreditistoughtocomebythanwhenmarketsarebooming.

¤ Buyers:Liquidityisworthmoretobuyerswhohaveshortertimehorizonsandgreatercashneedsthanforlongerterminvestorswhodon’tneedthecashandarewillingtoholdtheinvestment.

Aswath Damodaran

143

Page 26: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

144

TheStandardApproach:Illiquiditydiscountbasedonilliquidpubliclytradedassets

¨ Restrictedstock:ThesearestockissuedbypubliclytradedcompaniestothemarketthatbypasstheSECregistrationprocessbutthestockcannotbetradedforoneyearaftertheissue.

¨ Pre-IPOtransactions:Thesearetransactionspriortoinitialpublicofferingswhereequityinvestorsintheprivatefirmbuy(sell)eachother’sstakes.

¨ Inbothcases,thediscountisestimatedthebethedifferencebetweenthemarketpriceoftheliquidassetandtheobservedtransactionpriceoftheilliquidasset.¤ DiscountRestrictedstock=Stockprice– Priceonrestrictedstockoffering

¤ DiscountIPO =IPOofferingprice– Priceonpre-IPOtransaction

Aswath Damodaran

144

Page 27: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

145

TheRestrictedStockDiscount

¨ Aggregatediscountstudies¤ Maherexaminedrestrictedstockpurchasesmadebyfourmutualfundsinthe

period1969-73andconcludedthattheytradedanaveragediscountof35.43%onpubliclytradedstockinthesamecompanies.

¤ Moroney reportedameandiscountof35%foracquisitionsof146restrictedstockissuesby10investmentcompanies,usingdatafrom1970.

¤ Inastudyofrestrictedstockofferingsfromthe1980s,Silber(1991)findsthatthemediandiscountforrestrictedstockis33.75%.

¨ Silberrelatedthesizeofthediscounttocharacteristicsoftheoffering:LN(RPRS)=4.33+0.036LN(REV)- 0.142LN(RBRT)+0.174DERN+0.332DCUST¤ RPRS=Relativepriceofrestrictedstock(topubliclytradedstock)¤ REV=Revenuesoftheprivatefirm(inmillionsofdollars)¤ RBRT=RestrictedBlockrelativetoTotalCommonStockin%¤ DERN=1ifearningsarepositive;0ifearningsarenegative;¤ DCUST=1ifthereisacustomerrelationshipwiththeinvestor;0otherwise;

Aswath Damodaran

145

Page 28: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

146

CrosssectionaldifferencesinIlliquidity:ExtendingtheSilberregression

Figure 24.1: Illiquidity Discounts: Base Discount of 25% for profitable firm with $ 10 million in revenues

0.00%

5.00%

10.00%

15.00%

20.00%

25.00%

30.00%

35.00%

40.00%

5 10 15 20 25 30 35 40 45 50 100 200 300 400 500 1000Revenues

Dis

coun

t as %

of V

alue

Profitable firm Unprofitable firm

Aswath Damodaran

146

Page 29: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

147

TheIPOdiscount:Pricingonpre-IPOtransactions(in5monthspriortoIPO)

Aswath Damodaran

147

Page 30: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

148

The“sampling” problem

¨ WithbothrestrictedstockandtheIPOstudies,thereisasignificantsamplingbiasproblem.¤ Thecompaniesthatmakerestrictedstockofferingsarelikelytobe

small,troubledfirmsthathaverunoutofconventionalfinancingoptions.

¤ ThetypesofIPOswhereequityinvestorsselltheirstakeinthefivemonthspriortotheIPOatahugediscountarelikelytobeIPOsthathavesignificantpricinguncertaintyassociatedwiththem.

¨ Withrestrictedstock,themagnitudeofthesamplingbiaswasestimatedbycomparingthediscountonallprivateplacementstothediscountonrestrictedstockofferings.Onestudyconcludedthatthe“illiquidity” aloneaccountedforadiscountoflessthan10%(leavingthebalanceof20-25%tobeexplainedbysamplingproblems).

Aswath Damodaran

148

Page 31: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

149

Analternativeapproach:Usethewholesample¨ Alltradedassetsareilliquid.Thebidaskspread,measuringthe

differencebetweenthepriceatwhichyoucanbuyandselltheassetatthesamepointintimeistheilliquiditymeasure.

¨ Wecanregressthebid-askspread(asapercentoftheprice)againstvariablesthatcanbemeasuredforaprivatefirm(suchasrevenues,cashflowgeneratingcapacity,typeofassets,varianceinoperatingincome)andarealsoavailableforpubliclytradedfirms.

¨ Usingdatafromtheendof2000,forinstance,weregressedthebid-askspreadagainstannualrevenues,adummyvariableforpositiveearnings(DERN:0ifnegativeand1ifpositive),cashasapercentoffirmvalueandtradingvolume.Spread=0.145– 0.0022ln(AnnualRevenues)-0.015(DERN)– 0.016(Cash/FirmValue)– 0.11($Monthlytradingvolume/FirmValue)Youcouldpluginthevaluesforaprivatefirmintothisregression(withzerotradingvolume)andestimatethespreadforthefirm.

Aswath Damodaran

149

Page 32: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

150

EstimatingtheilliquiditydiscountfortherestaurantApproach used Estimated discount Value of restaurantBludgeon (Fixed discount) 25% $0.521 (1- .25) = $0.391

millionRefined Bludgeon (Fixed discount with adjustment for revenue size/ profitability)

28.75% (Silber adjustment for small revenues and positive profits to a base discount of 25%)

$0.521 (1-.2875) = $0.371 million

Bid-ask spread regression = 0.145 – 0.0022 ln (1.2) -0.015 (1) –0.016 (.05) – 0.11 (0)= 12.88%

$0.521 (1-.1288) = $0.454 million

Aswath Damodaran

150

Page 33: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

151

II.Privatecompanysoldtopubliclytradedcompany

¨ Thekeydifferencebetweenthisscenarioandthepreviousscenarioisthatthesellerofthebusinessisnotdiversifiedbutthebuyeris(oratleasttheinvestorsinthebuyerare).Consequently,theycanlookatthesamefirmandseeverydifferentamountsofriskinthebusinesswiththesellerseeingmoreriskthanthebuyer.

¨ Thecashflowsmayalsobeaffectedbythefactthatthetaxratesforpubliclytradedcompaniescandivergefromthoseofprivateowners.

¨ Finally,thereshouldbenoilliquiditydiscounttoapublicbuyer,sinceinvestorsinthebuyercanselltheirholdingsinamarket.

Aswath Damodaran

151

Page 34: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

152

Revisitingthecostofequityandcapital:RestaurantValuation

Private Public

Unlevred beta 2.36 1.18

Debt to equity ratio 14.33% 14.33%

Tax rate 40% 40%

Pre-tax cost of debt 7.50% 7.50%

Levered beta 2.56 1.28

Riskfree rate 4.25% 4.25%

Equity risk premium 4% 4%

Cost of equity 14.5% 9.38%

After-tax cost of debt 4.50% 4.50%

Cost of capital 13.25% 8.76%

Aswath Damodaran

152

Page 35: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

153

Revaluingtherestauranttoa“public”buyer

Aswath Damodaran

153

Page 36: United Technologies: DCF parts valuation Cost of …people.stern.nyu.edu/adamodar/podcasts/valfall16/val...119 United Technologies: DCF parts valuation Cost of capital, by business

154

So,whatpriceshouldyouaskfor?

¨ Assumethatyourepresentthechef/owneroftherestaurantandthatyouwereaskingfora“reasonable” pricefortherestaurant.Whatwouldyouaskfor?

a. $454,000b. $1.484millionc. Somenumberinthemiddle¨ Ifitis“somenumberinthemiddle”,whatwilldetermine

whatyouwillultimatelygetforyourbusiness?

¨ Howwouldyoualtertheanalysis,ifyourbestpotentialbidderisaprivateequityorVCfundratherthanapubliclytradedfirm?

Aswath Damodaran

154