im10

19

Click here to load reader

description

finance chapter 10

Transcript of im10

Page 1: im10

Chapter 10Corporate Valuation, Value-Based Management, and

Corporate GovernanceANSWERS TO BEGINNING-OF-CHAPTER QUESTIONS

10-1 Operating assets include cash required for liquidity purposes, inventories, receivables, and fixed assets necessary to operate a business, while non-operating assets include financial assets like marketable securities (above the level needed for liquidity) and investments in other businesses. We make this distinction because we want to find the value of the firm’s operations as a going concern and then add the value of the non-operating assets to find the firm’s total value.

This breakdown is useful in management, where line managers have control over operating assets but not over financial assets (which are under the control of top management and under the supervision of the treasurer). Managers are judged and compensated on the basis of the returns they produce on the operating assets under their control, and for this purpose it is essential to segregate assets over which managers do and do not have control. The breakdown is also useful when valuing firms for purposes of mergers, spin-offs, IPOs, and the like, because it is helpful to find the value of operations and the separate value of any non-operating asset the firm might hold.

In the BOC model, we assume that all of the firm’s assets are needed in operations. These assets total to 70% of sales, or 0.7($200) = $140 in 2001, and they are forecasted to grow over time at the same rate as sales. Net working capital is current assets minus the sum of A/P and accruals, which is (35% - 15%)($200) = 0.2($200) = $40 in 2001. Again, this number is expected to grow with sales.

10-2 Free cash flow (FCF) is generally taken to mean the cash flow generated

by operations less the new investment in operating assets required to keep the business going so that it can generate cash flows in the future. In other words, FCF is the amount of cash flow that can be paid out as dividends or interest, used to repurchase stock or retire debt, invested in assets to support growth, or invested in other businesses.

FCF can be calculated as follows:FCF = NOPAT – Required investment in operating assets,

whereNOPAT = EBIT(1 – T),Investment = Net Operating W.C. + Net F.A.

= [ Op. C.A. - (A/P and Accruals)] + Net F. A.

FCF can be calculated for past years from the financial statements, but for valuation purposes the FCF of interest is the estimated future stream of FCF. For our firm in 2002, FCF is $14.4 - $14 - $14 + $6 = -$7.6 as detailed in the model printout shown at the end of the answer.

The corporate valuation model is used to find the expected future FCF, and then the PV of the FCF is calculated to determine the value of

Answers and Solutions: 10 - 1

Page 2: im10

the firm’s operations. The firm’s total value is the value of its operations plus the value of its non-operating assets.

Note that the corporate valuation model can be applied to the various divisions or other units of a large firm as well as to the firm as a whole. This separation is useful when determining managerial compensation, and also when trying to determine the value of a division that the firm is thinking about selling.

Note also that the FCF model requires less restrictive assumptions than the Discounted Dividends model because it calculates all cash flow that could be paid out, not just the amount of dividends that management chooses to pay out. Of course, the accuracy of the FCF model does depend on the accuracy of the cash flow forecast and the WACC discount rate (which in our example is the cost of equity, because the company uses no interest-bearing debt), and those forecasts are fraught with uncertainty, just as they are for the Discounted Dividends model. The Scenario analyses shown in the model output show how changes in the inputs can lead to huge changes in the firm’s valuation.

10-3 Value-based management means a system of management under which all significant decisions are evaluated in terms of their effects on the value of the firm using the corporate valuation model. For example, if the firm were considering changing its inventory procedures, it would estimate the effects of the change on its inventory requirement, production costs, and so on, and then run the model to see how inventory changes would affect value. So, value-based management simply makes decisions based on whether or not they increase the firm’s expected value.

There is no economically efficient alternative to value-based management, although management in some firms consider the effects on the firm’s value subjectively rather than through the use of a quantitative model. In situations where the inputs required to use the model simply cannot be quantified, and the use of the model would just make a speculative guess look more precise than it really was, the subjective approach is probably appropriate. However, as computer power increases, and as corporate data bases become increasingly complete, it is becoming less and less necessary to make decisions in a purely judgmental manner, so the corporate model is being used to an ever-increasing extent in business.

10-4 EVA is Economic Value Added, defined back in Chapter 6 as follows:

EVA = Operating income - Cost of all capital used to finance operations

= EBIT(1-T) – WACC(Debt and Equity necessary to finance operating assets).

EVA is determined annually, and it differs from year to year. For our firm in 2002, EVA = $0.80, so the company is earning more than its cost of capital.

MVA is Market Value Added, defined as the market value of the stock minus the book value of the equity:

MVA = (Shares outstanding * P0) - (Common stock + Retained earnings).

Answers and Solutions: 10 - 2

Page 3: im10

In 2002, based on the FCF model, MVA is $21.74, so the company has been successful over its lifetime.

MVA changes from year to year, but it really reflects management’s effectiveness over the firm’s entire history.

If management is doing a good job, then both EVA and MVA will be positive. Both can be estimated within the corporate valuation model.

EVA for the just-passed year is often used to help determine the compensation for managers at all levels, while the MVA is used to help determine the compensation of the firm’s top managers, especially CEOs who have held that position for many years.

10-5 We often think of corporate managers as being focused on just one thing—shareholder wealth maximization. However, in truth managers are people, and many of them no more concentrate single-mindedly on wealth maximization than all students do on grade maximization. And, if a manager does not inherently focus on wealth maximization, then he or she will not necessarily make decisions based on the corporate valuation model. So, the field of corporate governance has been developed to help us understand how managers are likely to behave, and actions that stockholders can take to insure that managers—who are really employees of the stockholders—behave in a manner that is consistent with wealth maximization.a. Entrenched managers are ones who have a firm control over the firm’s

board of directors and who cannot easily be replaced if they are ineffective or simply not interested in maximizing shareholder wealth. Entrenchment can obviously exist if the CEO and the other executives have a majority of the stock, but it can also exist through other means. Years ago, before the increase in institutional ownership of stock, managers controlled the proxy mechanism, and the thousands of small stockholders “voted with their feet” instead of voting incompetent managers out of office. So, in the past, management entrenchment and the inefficiencies it brings on was a huge problem that retarded economic efficiency. The increasing importance of institutional investors, who have so much stock that it is difficult for them to just sell out, has changed the situation, and management entrenchment has been significantly weakened, which is good. Other factors as discussed below have also impacted managerial entrenchment.

Based on the analysis in the model, there is no obvious reason why stockholders would want to replace our firm’s managers. However, before reaching a firm conclusion on this, we would want to compare the firm’s performance to other firms in its industry. Also, potential raiders (a buyout firm or another corporation) would construct a model like ours, but more complete, and analyze the situation to determine if they could improve the company’s performance and thus derive a higher estimated value. See Chapter 25 for a discussion of mergers and buyouts. If they could, then they might try to take the firm over and earn a profit.

b. Hostile takeovers have also reduced entrenchment. The concentration of ownership in institutional hands, and the development of the junk bond market for financing takeovers, has made hostile takeovers easier, and that has led to the replacement of many ineffective management teams.

Answers and Solutions: 10 - 3

Page 4: im10

Note that if a firm is operating at maximum efficiency, then it would be unlikely that any other firm or management group could take the company over, improve operations, and earn a profit. Thus, there is incentive for management to operate efficiently as shown by the corporate valuation model.

c. Incentive compensation plans, such as those that pay managers (and even lower-level employees) in part with stock and options, and where the size of the awards are based on EVA, MVA, and other market-related metrics, are a key part of corporate governance, and they are designed to align managers’ interests with stockholders’ interests.

If compensation is based on EVA and/or MVA, then management will have an incentive to operate on a value-based management system, plan to improve these metrics, and then try to implement the plans so that the predicted results occur.

d. Greenmail is like blackmail, and it refers to a situation where a firm’s management buys the stock of a person or company that is threatening a takeover at price higher than the fair market price of the firm’s stock. Managements sometimes “pay greenmail” to ward off hostile takeovers and retain their entrenched positions. This is doubly bad for stockholders, because it (1) dissipates corporate assets and (2) leaves an ineffective management team in place.

e. Poison pills refer to any action that a management might take to ward off a takeover. Originally, companies did things like build into debt contracts terms that would greatly increase the interest rate the firm was required to pay in the event of a takeover, hence they really were poison pills. Now, though, clever lawyers have devised a multitude of schemes to slow down if not thwart takeovers. The most common one today is a provision that gives a firm’s stockholders the right to buy, at a low price, shares of any firm that takes it over without management’s approval. A hostile takeover firm can get around this provision, and most other poison pills, given enough time, but the pills do give a firm’s managers time to mount defenses and head off takeovers at prices well below the firm’s true intrinsic value, often by bringing in another firm that is willing to pay more for the company (a “white knight”).

Poison pills are not necessarily good or bad. They are good (from the target firm’s shareholders perspective) if they prevent takeovers at too low a price, but they are bad if they simply entrench an incompetent management. We have much more to say about takeovers in Chapter 25, which deals with mergers.

f. A strong board of directors is one that is not controlled by the chairman of the board, that has competent independent (outside) directors, and that is willing to replace an ineffective management team. Some characteristics of a strong board are (1) outside directors as opposed to employees of the firm, (2) directors who do not have ties to the firm, such as one of its lawyers or other suppliers who get fees from the firm, (3) people who are financially independent and do not need their director fees, and (4) people who have a demonstrated ability in some capacity that relates to the firm’s business. Weak boards consist of insiders (whom the chairman can fire), cronies of the chairman, and people whose incomes and/or status are dependent on remaining on the board. Also, a board is weakened if the CEOs of different boards are interlocked, as that leads to a “you scratch my back and I’ll scratch yours” attitude.

Answers and Solutions: 10 - 4

Page 5: im10

It is useful for a firm to have on its board executives of companies that themselves practice value-based management, because such directors would be less tolerant of managers who do not consider the effects of their actions on stockholders in a rational manner.

g. The vesting period refers to how soon options really belong to an

employee. For example, an employee might be given options to buy 5,000 shares of stock, but only if he or she remains with the company for 3 years after the option was granted. Obviously, options cannot be exercised (and sold) until they have been vested. The vesting period helps to keep valuable employees from leaving the firm, and it also helps to make employees focus on actions that provide long-term as opposed to short-term benefits to the firm.

h. An ESOP is an Employee Stock Ownership Plan. ESOPs provide significant tax advantages to companies, and they were authorized by Congress to encourage employee ownership of the companies they work for. ESOPs are fairly complicated, but in terms of corporate governance, if an ESOP owns a large block of a company’s stock, this often helps entrench management, because the employee-owners often rightly think that if the firm is taken over, there will be layoffs, so they vote with management and against the takeover firm.

10-6 In principle the two methods should give the same answers, provided they make the same underlying assumptions. However, in practice it is difficult to calibrate the two models so that they give the exact same answers. Over the short term the dividend level is basically a management choice, and the dividend growth model doesn’t have any built in mechanism to make sure that the assumed dividend payments are consistent with the amount of cash that the firm generates and its current capital structure. For an assumed dividend to be consistent in this fashion it must be a “residual dividend.” That is, small enough so that the firm is able to make all of its required investments without having to issue new stock or increase the proportion of debt in its capital structure, and large enough so that the firm doesn’t accumulate cash or pay down its debt. If the assumed dividend payment satisfies this condition, then the Discounted Dividends Model should give the same value for the firm as the Free Cash Flow Model. The examples below, in the BOC spreadsheet model, show the results of calculating the value of a firm using both models, along with the P/E multiple approach.

Answers and Solutions: 10 - 5

Page 6: im10

ANSWERS TO END-OF-CHAPTER QUESTIONS

10-1 a. Assets-in-place, also known as operating assets, include the land, buildings, machines, and inventory that the firm uses in its operations to produce its products and services. Growth options are not tangible. They include items such as R&D and customer relationships. Financial, or nonoperating, assets include investments in marketable securities and non-controlling interests in the stock of other companies.

b. Operating current assets are the current assets used to support operations, such as cash, accounts receivable, and inventory. It does not include short-term investments. Operating current liabilities are the current liabilities that are a natural consequence of the firm’s operations, such as accounts payable and accruals. It does not include notes payable or any other short-term debt that charges interest. Net operating working capital is operating current assets minus operating current liabilities. Operating capital is sum of net operating working capital and operating long-term assets, such as net plant and equipment. Operating capital also is equal to the net amount of capital raised from investors. This is the amount of interest-bearing debt plus preferred stock plus common equity minus short-term investments. NOPAT is the amount of net income a company would generate if it had no debt and held no financial assets. NOPAT is a better measure of the performance of a company’s operations because debt lowers income. In order to get a true reflection of a company’s operating performance, one would want to take out debt to get a clearer picture of the situation. Free cash flow is the cash flow actually available for distribution to investors after the company has made all the investments in fixed assets and working capital necessary to sustain ongoing operations. It is the most important measure of cash flows because it shows the exact amount available to all investors.

Answers and Solutions: 10 - 6

Page 7: im10

c. The value of operations is the present value of all the future free cash flows that are expected from current assets-in-place and the expected growth of assets-in-place when discounted at the weighted average cost of capital:

The terminal, or horizon value, is the value of operations at the end of the explicit forecast period. It is equal to the present value of all free cash flows beyond the forecast period, discounted back to the end of the forecast period at the weighted average cost of capital:

The corporate valuation model defines the total value of a company as the value of operations plus the value of nonoperating assets plus the value of growth options.

d. Value-based management is the systematic application of the corporate value model to a company’s decisions. The four value drivers are the growth rate in sales (g), operating profitability (OP=NOPAT/Sales), capital requirements (CR=Capital/Sales), and the weighted average cost of capital (WACC). Return on Invested Capital (ROIC) is NOPAT divided by the amount of capital that is available at the beginning of the year.

e. Managerial entrenchment occurs when a company has such a weak board of directors and has such strong anti-takeover provisions in its corporate charter that senior managers feel there is very little chance that they will be removed. Non-pecuniary benefits are perks that are not actual cash payments, such as lavish offices, memberships at country clubs, corporate jets, and excessively large staffs.

f. Targeted share repurchases, also known as greenmail, occur when a company buys back stock from a potential acquiror at a higher than fair-market price. In return, the potential acquiror agrees not to attempt to take over the company. Shareholder rights provisions, also known as poison pills, allow existing shareholders in a company to purchase additional shares of stock at a lower than market value if a potential acquiror purchases a controlling stake in the company. A restricted voting rights provision automatically deprives a shareholder of voting rights if the shareholder owns more than a specified amount of stock.

Answers and Solutions: 10 - 7

Page 8: im10

g. A stock option allows its owner to purchase a share of stock at a fixed price, called the exercise price, no matter what the actual price of the stock is. Stock options always have an expiration date, after which they cannot be exercised. A restricted stock grant allows an employee to buy shares of stock at a large discount from the current stock price, but the employee is restricted from selling the stock for a specified number of years. An Employee Stock Ownership Plan, often called an ESOP, is a type of retirement plan in which employees own stock in the company.

10-2 The first step is to find the value of operations by discounting all expected future free cash flows at the weighted average cost of capital. The second step is to find the total corporate value by summing the value of operations, the value of nonoperating assets, and the value of growth options. The third step is to find the value of equity by subtracting the value of debt and preferred stock from the total value of the corporation. The last step is to divide the value of equity by the number of shares of common stock.

10-3 A company can be profitable and yet have an ROIC that is less than the WACC if the company has large capital requirements. If ROIC is less than the WACC, then the company is not earning enough on its capital to satisfy its investors. Growth adds even more capital that is not satisfying investors, hence, growth decreases value.

10-4 Entrenched managers consume to many perquisites, such as lavish offices, excessive staffs, country club memberships, and corporate jets. They also invest in projects or acquisitions that make the firm larger, even if they don’t make the firm more valuable.

10-5 Stock options in compensation plans usually are issued with an exercise price equal to the current stock price. As long as the stock price increases, the option will become valuable, even if the stock price doesn’t increase as much as investors expect.

Answers and Solutions: 10 - 8

Page 9: im10

SOLUTIONS TO END-OF-CHAPTER PROBLEMS

10-1 NOPAT = EBIT(1 - T)= 100(1 - 0.4) = $60.

Net operating WC03 = ($27 + $80 + $106) - ($52 + $28)= $213 - $80 = $133.

Operating capital03 = $133 + $265 = $398.

Net operating WC04 = ($28 + $84 + $112) - ($56 + $28)= $224 - $84 = $140.

Operating capital04 = $140 + $281 = $421.

FCF = NOPAT - Net investment in operating capital= $100(0.6) - ($421 - $398)= $37.0.

10-2 Value of operations = Vop = PV of expected future free cash flow

Vop = = = $6,000,000.

10-3 a. = = $2,700,000.

b. 0 1 2 3 N | | | | | $80,000 $100,000 $108,000$ 71,428.57 79,719.39

2,152,423.47 = 2,700,000 =

$2,303,571.43

Answers and Solutions: 10 - 9

WACC = 12% g = 8%

Page 10: im10

10-4 a. = = $713.33.

b. 0 1 2 3 4 N | | | | | | -20 30 40($ 17.70)

23.49 = 713.33

522.10 753.33 $527.89

c. Total valuet=0 = $527.89 + $10.0 = $537.89.Value of common equity = $537.89 - $100 = $437.89.

Price per share = = $43.79.

10-5 The growth rate in FCF from 2005 to 2006 is g=($750.00-$707.55)/$707.50 = 0.06.

VOp at 2005 = = $15,000.

10-6

=$200,000,000 + (-$40,000,000)= $160,000,000.MVA = $160,000,000 - $200,000,000 = -40,000,000.

10-7 Capital2007 = Sales2007 (0.43)= $129,000,000.

10-8 Total corporate value = Value of operations + marketable securities = $756 + $77 = $833 million.

Value of equity = Total corporate value – debt – Preferred stock = $833 – ($151 + $190) - $76 = $416 million.

10-9 Total corporate value = Value of operations + marketable securities = $651 + $47 = $698 million.

Value of equity = Total corporate value – debt – Preferred stock = $698 – ($65 + $131) - $33 = $469 million.

Price per share = $469 / 10 = $46.90.

10-10 a. NOPAT2004 = $108.6(1-0.4) = $65.16NOWC2004 = ($5.6 + $56.2 + $112.4) – ($11.2 + $28.1) = $134.9 million.Capital2004 = $134.9 + $397.5 = $532.4 million.FCF2004 = NOPAT – Investment in Capital = $65.16 – ($532.4 - $502.2)

= $65.16 - $30.2 = $34.96 million.b. HV2004 = [$34.96(1.06)]/(0.11-0.06) = $741.152 million.c. VOp at 12/31/2003 = [$34.96 + $741.152]/(1+0.11) = $699.20 million.

Answers and Solutions: 10 - 10

WACC = 13% g = 7%

Page 11: im10

d. Total corporate value = $699.20 + $49.9 = $749.10 million.e. Value of equity = $749.10 – ($69.9 + $140.8) - $35.0 = $503.4

million.Price per share = $503.4 / 10 = $50.34.

Answers and Solutions: 10 - 11

Page 12: im10

SOLUTION TO SPREADSHEET PROBLEM

10-11 The detailed solution for the problem is available both on the instructor’s resource CD-ROM (in the file “Solution for Ch 10-11 Build a Model.xls”) and on the instructor’s side of the web site, http://brigham.swcollege.com.

Answers and Solutions: 10 - 12

Page 13: im10

MINI CASE

YOU HAVE BEEN HIRED AS A CONSULTANT TO KULPA FISHING SUPPLIES (KFS), A COMPANY THAT IS SEEKING TO INCREASE ITS VALUE. KFS HAS ASKED YOU TO ESTIMATE THE VALUE OF TWO PRIVATELY HELD COMPANIES THAT KFS IS CONSIDERING ACQUIRING. BUT FIRST, THE SENIOR MANAGEMENT OF KFS WOULD LIKE FOR YOU TO EXPLAIN HOW TO VALUE COMPANIES THAT DON’T PAY ANY DIVIDENDS. YOU HAVE STRUCTURED YOUR PRESENTATION AROUND THE FOLLOWING QUESTIONS.

A. LIST THE THREE TYPES OF ASSETS THAT COMPANIES OWN.

ANSWER: ASSETS-IN-PLACE, GROWTH OPTIONS, AND NONOPERATING, OR FINANCIAL, ASSETS.

B. WHAT ARE ASSETS-IN-PLACE? HOW CAN THEIR VALUE BE ESTIMATED?

ANSWER: ASSETS-IN-PLACE ARE TANGIBLE, SUCH AS BUILDINGS, MACHINES, INVENTORY. USUALLY THEY ARE EXPECTED TO GROW. THEY GENERATE FREE CASH FLOWS. THE PV OF THEIR EXPECTED FUTURE FREE CASH FLOWS, DISCOUNTED AT THE WACC, IS THE VALUE OF OPERATIONS.

C. WHAT ARE GROWTH OPTIONS? HOW CAN THEIR VALUE BE ESTIMATED?

ANSWER: GROWTH OPTIONS ARE NOT TANGIBLE. THEY INCLUDE R&D, SUCH AS AT DRUG COMPANIES AND GENETIC ENGINEERING COMPANIES, AND BUILDING CUSTOMER RELATIONSHIPS, SUCH AS AT AMAZON.COM. GROWTH OPTIONS ARE VALUED USING OPTION PRICING TECHNIQUES IN CHAPTER 17.

D. WHAT ARE NONOPERATING ASSETS? HOW CAN THEIR VALUE BE ESTIMATED?

ANSWER: NON OPERATING ASSETS ARE MARKETABLE SECURITIES AND OWNERSHIP OF NON-CONTROLLING INTEREST IN ANOTHER COMPANY. THE VALUE OF NONOPERATING ASSETS USUALLY IS VERY CLOSE TO FIGURE THAT IS REPORTED ON BALANCE SHEETS.

E. WHAT IS THE TOTAL VALUE OF A CORPORATION? WHO HAS CLAIMS ON THIS VALUE?

ANSWER: TOTAL CORPORATE VALUE IS SUM OF VALUE OF OPERATIONS, VALUE OF NONOPERATING ASSETS, AND VALUE OF GROWTH OPTIONS. (NO EXAMPLES IN THIS CHAPTER HAVE A GROWTH OPTION-- THIS IS DEFERRED UNTIL CHAPTER 15). DEBTHOLDERS HAVE FIRST CLAIM. PREFERRED STOCKHOLDERS HAVE THE NEXT CLAIM. ANY REMAINING VALUE BELONGS TO STOCKHOLDERS.

Mini Case: 10 - 13

Page 14: im10

F. 1. THE FIRST ACQUISITION TARGET IS A PRIVATELY HELD COMPANY IN A MATURE INDUSTRY. THE COMPANY CURRENTLY HAS FREE CASH FLOW OF $20 MILLION. ITS WACC IS 10% AND IT IS EXPECTED TO GROW AT A CONSTANT RATE OF 5%. THE COMPANY HAS MARKETABLE SECURITIES OF $100 MILLION. IT IS FINANCED WITH $200 MILLION OF DEBT, $50 MILLION OF PREFERRED STOCK, AND $210 MILLION OF BOOK EQUITY. WHAT IS ITS VALUE OF OPERATIONS?

ANSWER:

F. 2. WHAT IS ITS TOTAL CORPORATE VALUE? WHAT IS ITS VALUE OF EQUITY?

ANSWER: TOTAL CORPORATE VALUE = VOP + MKT. SEC. = $420 + $100

= $520 MILLION

VALUE OF EQUITY = TOTAL - DEBT - PREF. = $520 - $200 - $50

= $270 MILLION

F. 3. WHAT IS ITS MVA (MVA = TOTAL CORPORATE VALUE – TOTAL BOOK VALUE)?

ANSWER: MVA = TOTAL CORPORATE VALUE OF FIRM MINUS TOTAL BOOK VALUE OF FIRMTOTAL BOOK VALUE OF FIRM = BOOK VALUE OF EQUITY + BOOK VALUE OF DEBT

+ BOOK VALUE OF PREFERRED STOCKMVA = $520 - ($210 + $200 + $50)

= $60 MILLION

Mini Case: 10 - 14

Page 15: im10

G. 1. THE SECOND ACQUISITION TARGET IS A PRIVATELY HELD COMPANY IN A GROWING INDUSTRY. THE TARGET HAS RECENTLY BORROWED $40 MILLION TO FINANCE ITS EXPANSION; IT HAS NO OTHER DEBT OR PREFERRED STOCK. IT PAYS NO DIVIDENDS AND CURRENTLY HAS NO MARKETABLE SECURITIES. KFS EXPECTS THE COMPANY TO PRODUCE FREE CASH FLOWS OF -$5 MILLION IN ONE YEAR, $10 MILLION IN TWO YEARS, AND $20 MILLION IN THREE YEARS. AFTER THREE YEARS, FREE CASH FLOW WILL GROW AT A RATE OF 6%. ITS WACC IS 10% AND IT CURRENTLY HAS 10 MILLION SHARES OF STOCK. WHAT IS ITS HORIZON VALUE (I.E., ITS VALUE OF OPERATIONS AT YEAR THREE)? WHAT IS ITS CURRENT VALUE OF OPERATIONS (I.E., AT TIME ZERO)?

ANSWER: 0 1 2 3 4 N | | | | | | -5 10 20

$ -4.545 8.264 15.026 398.197 $416.942 = VALUE OF OPERATIONS

G. 2. WHAT IS ITS VALUE OF EQUITY ON A PRICE PER SHARE BASIS?

ANSWER:

VALUE OF EQUITY = VALUE OF OPERATIONS - DEBT = $416.94 - $40 = $376.94 MILLION.

PRICE PER SHARE = $376.94/10 = $37.69.

H. KFS IS ALSO INTERESTED IN APPLYING VALUE-BASED MANAGEMENT TO ITS OWN DIVISIONS. EXPLAIN WHAT VALUE-BASED MANAGEMENT IS.

ANSWER: VBM IS THE SYSTEMATIC APPLICATION OF THE CORPORATE VALUATION MODEL TO ALL CORPORATE DECISIONS AND STRATEGIC INITIATIVES. THE OBJECTIVE OF VBM IS TO INCREASE MARKET VALUE ADDED (MVA).

I. WHAT ARE THE FOUR VALUE DRIVERS? HOW DOES EACH OF THEM AFFECT VALUE?

ANSWER: MVA IS DETERMINED BY FOUR DRIVERS: SALES GROWTH, OPERATING PROFITABILITY (OP=NOPAT/SALES), CAPITAL REQUIREMENTS (CR=OPERATING CAPITAL / SALES, AND THE WEIGHTED AVERAGE COST OF CAPITAL. MVA WILL IMPROVE IF WACC IS REDUCED, OPERATING PROFITABILITY (OP) INCREASES, OR THE CAPITAL REQUIREMENT (CR) DECREASES. SEE THE NEXT QUESTION FOR AN EXPLANATION OF THE IMPACT OF GROWTH.

Mini Case: 10 - 15

= 530 =

rc = 10% g = 6%

Page 16: im10

J. WHAT IS RETURN ON INVESTED CAPITAL (ROIC)? WHY IS THE SPREAD BETWEEN ROIC AND WACC SO IMPORTANT?

ANSWER: ROIC IS THE RETURN ON THE CAPITAL THAT IS IN PLACE AT THE BEGINNING

OF THE PERIOD:

IF THE SPREAD BETWEEN THE EXPECTED RETURN, ROICT+1, AND THE REQUIRED RETURN, WACC, IS POSITIVE, THEN MVA IS POSITIVE AND GROWTH MAKES MVA LARGER. THE OPPOSITE IS TRUE IF THE SPREAD IS NEGATIVE.

K. KFS HAS TWO DIVISIONS. BOTH HAVE CURRENT SALES OF $1,000, CURRENT EXPECTED GROWTH OF 5%, AND A WACC OF 10%. DIVISION A HAS HIGH PROFITABILITY (OP=6%) BUT HIGH CAPITAL REQUIREMENTS (CR=78%). DIVISION B HAS LOW PROFITABILITY (OP=4%) BUT LOW CAPITAL REQUIREMENTS (CR=27%). WHAT IS THE MVA OF EACH DIVISION, BASED ON THE CURRENT GROWTH OF 5%? WHAT IS THE MVA OF EACH DIVISION IF GROWTH IS 6%?

ANSWER:

DIVISION A DIVISION B OP 6% 6% 4% 4%CR 78% 78% 27% 27%GROWTH 5% 6% 5% 6%MVA (300.0) (360.0) 300.0 385.0

L. WHAT IS THE ROIC OF EACH DIVISION FOR 5% GROWTH AND FOR 6% GROWTH? HOW IS THIS RELATED TO MVA?

ANSWER:DIVISION A DIVISION B

CAPITAL0 $780 $780 $270 $270GROWTH 5% 6% 5% 6%SALES1 $1,050 $1,060 $1,050 $1,060NOPAT1 $63 $63.6 $42 $42.4ROIC1 8.1% 8.2% 15.6% 15.7%MVA (300.0) (360.0) 300.0 385.0

THE EXPECTED ROIC OF DIVISION A IS LESS THAN THE WACC, SO THE DIVISION SHOULD POSTPONE GROWTH EFFORTS UNTIL IT IMPROVES ROIC BY REDUCING CAPITAL REQUIREMENTS (E.G., REDUCING INVENTORY) AND/OR IMPROVING PROFITABILITY.THE EXPECTED ROIC OF DIVISION B IS GREATER THAN THE WACC, SO THE DIVISION SHOULD CONTINUE WITH ITS GROWTH PLANS.

Mini Case: 10 - 16

Page 17: im10

M. THE MANAGERS AT KFS HAVE HEARD THAT CORPORATE GOVERNANCE CAN AFFECT SHAREHOLDER VALUE. LIST FOR THEM THE THREE MECHANISMS OF CORPORATE GOVERNANCE.

ANSWER: THE THREE MECHANISMS ARE PROVISIONS IN THE CHARTER THAT AFFECT TAKEOVERS, COMPOSITION OF THE BOARD OF DIRECTORS, AND COMPENSATION PLANS.

N. WHY IS ENTRENCHED MANAGEMENT POTENTIALLY HARMFUL TO SHAREHOLDERS?

ANSWER: ENTRENCHMENT OCCURS WHEN THERE IS LITTLE CHANCE THAT POORLY PERFORMING MANAGERS WILL BE REPLACED. THERE ARE TWO CAUSES: ANTI-TAKEOVER PROVISIONS IN THE CHARTER AND A WEAK BOARD OF DIRECTORS. ENTRENCHED MANAGERS.MANAGEMENT CONSUMES PERKS: LAVISH OFFICES, CORPORATE JETS, EXCESSIVELY LARGE STAFFS, MEMBERSHIPS AT COUNTRY CLUBSMANAGEMENT ACCEPTS PROJECTS (OR ACQUISITIONS) TO MAKE FIRM LARGER, EVEN IF MVA GOES DOWN. THIS IS BECAUSE SALARY AND PRESTIGE ARE HIGHLY CORRELATED WITH SIZE.

O. LIST THREE PROVISIONS IN THE CORPORATE CHARTER THAT AFFECT TAKEOVERS.

ANSWER: THESE INCLUDE TARGETED SHARE REPURCHASES (I.E., GREENMAIL), SHAREHOLDER RIGHTS PROVISIONS (I.E., POISON PILLS), AND RESTRICTED VOTING RIGHTS PLANS.

P. EXPLAIN THE DIFFERENCE BETWEEN INSIDERS AND OUTSIDERS ON THE BOARD OF DIRECTORS. WHAT ARE INTERLOCKING BOARDS?

ANSWER: WEAK BOARDS HAVE MANY INSIDERS (I.E., THOSE WHO ALSO HAVE ANOTHER POSITION IN THE COMPANY) COMPARED WITH OUTSIDERS. INTERLOCKING BOARDS ARE WEAKER (CEO OF COMPANY A SITS ON BOARD OF COMPANY B, CEO OF B SITS ON BOARD OF A).

Q. WHAT IS A STOCK OPTION IN A COMPENSATION PLAN?

ANSWER: GIVES OWNER OF OPTION THE RIGHT TO BUY A SHARE OF THE COMPANY’S STOCK AT A SPECIFIED PRICE (CALLED THE EXERCISE PRICE) EVEN IF THE ACTUAL STOCK PRICE IS HIGHER. USUALLY CAN’T EXERCISE THE OPTION FOR SEVERAL YEARS (CALLED THE VESTING PERIOD). CAN’T EXERCISE THE OPTION AFTER A CERTAIN NUMBER OF YEARS (CALLED THE EXPIRATION, OR MATURITY, DATE).

Mini Case: 10 - 17