kokwah Valuation for Mergers and Acquisitions - … This seminar will explain: Various valuation approaches for M&A exercises; Determine the value of target companies as well as post-merger

Prepared By

Valuation for Mergers and Valuation for Mergers and Valuation for Mergers and Valuation for Mergers and

AcquisitionsAcquisitionsAcquisitionsAcquisitions

Prepared By

Ooi Kok Hwa

MRR Consulting

AgendaAgendaAgendaAgenda

�This seminar will explain: �Various valuation approaches for M&A exercises;

�Determine the value of target companies as well as post-merger valuations;

Valuation Approaches Valuation Approaches Valuation Approaches Valuation Approaches

�Enterprise Value/EBITDA

�Comparable company analysis

�Comparable transaction analysis�Comparable transaction analysis

�Discounted cash flow method

Enterprise value

= MV Equity + MV Debt + MV Preferred Stock - Cash and InvestmentsPreferred Stock - Cash and Investments

Enterprise value is often viewed as the cost of a takeover.

Total Asset Total Liabilities + Equity

CashOther CACurrent Assets Current Liabilities

Long-term Assets Long-termliabilities Market liabilities

Equity

Market Value

Enterprise Value = MV of Equity + MV of Debt – Cash or= MV of Op Asset (CA + LTA) – MV of CL

EBITDAEBITDAEBITDAEBITDA

� Earnings Before interest, Taxes, Depreciation, and Amortization, and before non-cash, non-reoccurring, non-operating and non-fair- market expenses.

�M&A: EBITDA is the “new cash” available for no �M&A: EBITDA is the “new cash” available for no other purpose than debt-service, taxes and re-investment and investor return.

� It is a “more reliable” measure of cash profits.

Median Deal Multiples - Investment Banker Survey (Spring 2011)

Industry$1M

EBITDA

$5M

EBITDA

$10M

EBITDA

$15M

EBITDA

$25M

EBITDA

$50M

EBITDA

$100M

EBITDA

Service 4.0 5.0 6.0 7.0 7.0 8.0 12.0

Mfg. 4.0 5.0 6.0 5.3 6.0 7.0 10.0

Retail 3.5 5.0 6.0 7.0 6.0 7.5 8.5

Wholesale 4.8 5.3 3.3 4.0 6.5 7.0 8.0

Distribution 4.3 5.3 5.0 4.5 5.3 6.5 6.0

Oil and Gas 4.5 4.0 4.0 5.0 6.0 7.0 NA

Restaurant 3.0 3.0 3.5 4.0 6.0 6.0 NA

Healthcare 5.0 6.5 6.8 6.0 6.0 7.0 7.0

Technology 5.0 7.0 8.0 9.0 8.0 10.5 9.0

Media / Ent. 5.5 5.5 4.0 7.0 7.0 8.0 7.5

Average 4.4 5.2 5.3 5.9 6.4 7.5 8.5

Definition of ValueDefinition of ValueDefinition of ValueDefinition of Value- The standard of value for M&A transaction is Enterprise Value.

- M&A: Enterprise Value, BV: Equity Value.

- Enterprise Value is the negotiated value between a willing buyer and a willing seller to acquire the business.buyer and a willing seller to acquire the business.

- Enterprise Value is the present value of the amount to be paid, either in cash or a combination of cash and future payments.

- For the Enterprise Value buyer gets the Operating Balance Sheet including intangible assets.

Comparable Company AnalysisComparable Company AnalysisComparable Company AnalysisComparable Company Analysis

Comparable transaction analysisComparable transaction analysisComparable transaction analysisComparable transaction analysis


Valuation variables Company C

Company D

Company E

TargetCompany

B

The relevant data for the three comparable companies and for

Company B are as follows:-

11

Current stock price (RM) 44.00 23.00 51.00 31.00

Earnings/Share (RM) 3.01 1.68 2.52 1.98

Sales/Share (RM) 20.16 14.22 18.15 17.23

Book value/share (RM) 15.16 7.18 11.15 10.02

Comparable company analysisComparable company analysisComparable company analysisComparable company analysis

Relative Valuation Ratio Company C

Company D

Company E

Mean

Calculate the relative valuation ratios for the three comparable

companies and their means

12

P/E 14.62 13.69 20.24 16.18

P/S 2.18 1.62 2.81 2.2

P/BV 2.90 3.20 4.57 3.56

Valuation Variables Company B Mean Multiple for comparables

Estimated Stock Price

Current stock price 31.00


Apply the means to the valuation variables for Company B to get the

estimated stock price for Company B based on the comparable

companies

Earnings/share 1.98 16.18 32.04

Sales/price 17.23 2.20 37.91

Book value/share 10.02 3.56 35.67

13

The mean estimated stock price = (32.04+ 37.91+35.67)/3 = RM35.21


Valuation Variables Company

F

Company

G

Company

H

Stock price pre-takeover (RM)

24.90 43.20 29.00

The relevant data for the three recently acquired companies are given

below:-

14

(RM)

Acquisition stock price (RM)

28.00 52.00 34.50

Earnings/Share (RM) 1.40 2.10 2.35

Sales/Share (RM) 10.58 20.41 15.93

Book value/Share (RM) 8.29 10.14 9.17

� The takeover premiums on three recent comparable takeovers are:


Company F: (28.00 – 24.90)/24.90 = 12.45%

Company G: (52.00 – 43.20)/43.20 = 20.37%

15

Company H: (34.50 – 29.00)/29.00 = 18.97%

Mean takeover premium = 17.26%

Using the comparable company approach, considering the mean

takeover premium = 17.26%, the estimated fair acquisition price for

Company B = 35.21 * (1+0.1726) = RM41.29


Relative Valuation Ratio Company F

Company G

Company H

Mean

Calculate the relative valuation ratios for the three comparable

companies and their means

16

P/E 20.00 24.76 14.68 19.81

P/S 2.65 2.55 2.17 2.46

P/BV 3.38 5.13 3.76 4.09

Valuation Variables Company B Mean Multiple for comparables

Estimated Acquisition Price

Current stock price 31.00


Apply the means to the valuation variables for Company B to get the

estimated stock price for Company B based on the comparable

transactions.

Earnings/share 1.98 19.81 39.22

Sales/price 17.23 2.46 42.39

Book value/share 10.02 4.09 40.98

17

The mean estimated acquisition stock price = (39.22+42.39+40.98)/3

= RM40.86

� Bootstrapping is a technique whereby a high P/E firm acquires a low P/E firm in an exchange of stock.

� The total earnings of the combined firm are unchanged, but the total shares outstanding are less than the two separate entities.

Bootstrapping EarningsBootstrapping EarningsBootstrapping EarningsBootstrapping Earnings

separate entities.

� The result is higher reported earnings per share, even though there may be no economic gains.

18

� Assume two companies are planning a merger. Company A is the acquirer, Company T is the target, and Company A* is the post-merger combination of the two companies. The companies’ stock prices and earnings per share are as shown below. Note that the acquirer has a PE of 25 and the target has a PE of 20:

Bootstrapping EarningsBootstrapping EarningsBootstrapping EarningsBootstrapping Earnings

19

A T A*

Stock price $100.00 $50.00

EPS $4.00 $2.50 $4.20

PE 25 20

Total share outstanding 100,000 50,000 125,000

Total earnings $400,000 $125,000 $525,000

Market value of equity $10,000,000 $2,500,000

� Given its stock price, the acquirer can issue 25,000 ($2,500,000/$100) of its own shares and use the proceeds to buy the target company.

� The total outstanding of the merged company will be 125,000 shares

Bootstrapping EarningsBootstrapping EarningsBootstrapping EarningsBootstrapping Earnings ((((contcontcontcont’)’)’)’)

� The new EPS = $525,000/125,000 = $4.20

(+$0.20 higher than original)

20

� The process for valuing a target company with discounted cash flow analysis requires the following steps:-

� Determine which free cash flow model to use for the analysis

� Develop pro forma financial estimates

� Calculate free cash flows using the pro forma data

Discounted Cash FlowDiscounted Cash FlowDiscounted Cash FlowDiscounted Cash Flow

� Discount free cash flows back to the present

� Determine the terminal value and discount it back to the present

� Add the discounted FCF values to the discounted terminal value

21

Example 1: Discounted Cash Flow� Company A buy Company B. Company B has 10 million shares of common stock outstanding and no debt. The post-merger free cash flow Company B, in millions of Ringgit, would be 15, 17, 20 and 23 at the end of the following four years.

� After Year 4, the free cash flow is expected to grow at a � After Year 4, the free cash flow is expected to grow at a constant rate of 6.5% a year. The discount rate = 11%.

Example 1: Discounted Cash Flow

(con’t)

The value of Company B

= total present value (PV) of free cash flows (FCF) during the first 4 years + PV of the terminal value at the end of the fourth year using the constant growth model

Total PV of free cash flows during the first 4 years

= 15/1.11 + 17/1.112 + 20/1.113 + 23/1.114 = RM57.09 million

Example 1: Discounted Cash Flow

(cont’)

Based on the constant growth model, the terminal value of Company B at the end of the fourth year

= FCF at the end of fifth year/(r – g)

+ (23 x 1.065)/(0.11 – 0.065) = RM544.33 million

Present value of the terminal value = 544.33/1.114= Present value of the terminal value = 544.33/1.114= RM358.57 million

Estimated value of Company B =RM57.09m+RM358.57m=RM415.66m

Estimated stock price = 415.66m/10m = RM41.57

Documents

kokwah Valuation for Mergers and Acquisitions - … This seminar will explain: Various valuation approaches for M&A exercises; Determine the value of target companies as well as post-merger