1 1
Chapter 13
Equity Valuation
2 2
Fundamental Stock Analysis: Models of Equity Valuation
Basic Types of ModelsBalance Sheet ModelsDividend Discount ModelsPrice/Earning Ratios
Estimating Growth Rates and Opportunities
3 3
Intrinsic Value and Market PriceIntrinsic Value
Self assigned ValueVariety of models are used for estimation
Market PriceConsensus value of all potential traders
Trading SignalIV > MP BuyIV < MP Sell or Short SellIV = MP Hold or Fairly Priced
444
Dividend Discount Models:General Model
VDk
ot
tt
=+=
¥
å( )11
V0 = Value of StockDt = Dividendk = required return
555
No Growth Model
VDk
o=
Stocks that have earnings and dividends that are expected to remain constant
Preferred Stock
666
No Growth Model: Example
E1 = D1 = $5.00
k = .15V0 = $5.00 / .15 = $33.33
VDk
o=
7 7
Exercise in class
Suppose stock is expected to pay a $0.50 dividend every quarter and the required return is 10% with quarterly compounding. What is the price?
888
Constant Growth Model
VoD gk g
o
=+-
( )1
g = constant perpetual growth rate
999
Constant Growth Model: Example
VoD gk g
o
=+-
( )1
E1 = $5.00 b = 40% k = 15%
g = 8%V0 = 3/(.15-.08) = 42.86.
10 10
Exercise in class
Suppose Big D, Inc. just paid a dividend of $.50. It is expected to increase its dividend by 2% per year. If the market requires a return of 15% on assets of this risk, how much should the stock be selling for?
111111
Estimating Dividend Growth Rates
g ROE b= ´
g = growth rate in dividendsROE = Return on Equity for the firmb = plowback or retention percentage rate
(1- dividend payout percentage rate)
121212
Shifting Growth Rate Model
V Dgk
D gk g k
o o
t
tt
TT
T=++
++
- +=å ( )
( )( )
( )( )11
11
1
1
2
2
g1 = first growth rate
g2 = second growth rate
T = number of periods of growth at g1
13 13
Shifting Growth Rate Model: ExampleD0 = $2.00 g1 = 20% for 3years g2 = 5%
forever k = 15% T = 3 D1 = 2.40
D2 = 2.88 D3 = 3.46 D4 = 3.63
V0 = D1/(1.15) + D2/(1.15)2 + D3/(1.15)3 +
D4 / (.15 - .05) ( (1.15)3
V0 = 2.09 + 2.18 + 2.27 + 23.86 = $30.40
14 14
Exercise in class
Suppose a firm is expected to increase dividends by 20% in one year and by 15% in the next two years. After that dividends will increase at a rate of 5% per year indefinitely. If the last dividend was $1 and the required return is 20%, what is the price of the stock?
151515
Specified Holding Period Model
01
12
2
1 1 1V Dk
Dk
D Pk
N NN
= + ++
+ + +( ) ( ) ( )...
PN = the expected sales price for the stock at time N
N = the specified number of years the stock is expected to be held
16 16
Exercise in class1. Gagliardi Way Corporation has an expected ROE of 15%. Its dividend growth rate will be
__________ if it follows a policy of paying 30% of earning in the form of dividends. A) 4.5% B) 10.5% C) 15.0% D) 30.0%
2. Rose Hill Trading Company is expected to have EPS in the upcoming year of $8.00. The expected ROE is 18.0%. An appropriate required return on the stock is 14%. If the firm has a plowback ratio of 70%, its dividend in the upcoming year should be __________. A) $1.12 B) $1.44 C) $2.40 D) $5.60
3. Rose Hill Trading Company is expected to have EPS in the upcoming year of $6.00. The expected ROE is 18.0%. An appropriate required return on the stock is 14%. If the firm has a plowback ratio of 70%, its intrinsic value should be __________. A) $20.93 B) $69.77 C) $128.57 D) $150.00
17 17
Exercise in class4. Cache Creek Manufacturing Company is expected to pay a dividend of $3.36 in the upcoming year.
Dividends are expected to grow at 8% per year. The riskfree rate of return is 4% and the expected return on the market portfolio is 14%. Investors use the CAPM to compute the market capitalization rate, and the constant growth DDM to determine the value of the stock. The stock's current price is $84.00. Using the constant growth DDM, the market capitalization rate is __________. A) 9% B) 12% C) 14% D) 18%
5. Caribou Gold Mining Corporation is expected to pay a dividend of $6 in the upcoming year. Dividends are expected to decline at the rate of 3% per year. The risk-free rate of return is 5% and the expected return on the market portfolio is 13%. The stock of Caribou Gold Mining Corporation has a beta of -0.50. Using the constant growth DDM, the intrinsic value of the stock is __________. A) $50.00 B) $150.00 C) $200.00 D) $400.00
6. Lifecycle Motorcycle Company is expected to pay a dividend in year 1 of $2.00, a dividend in year 2 of $3.00, and a dividend in year 3 of $4.00. After year 3, dividends are expected to grow at the rate of 7% per year. An appropriate required return for the stock is 12%. Using the multistage DDM, the stock should be worth __________ today. A) $63.80 B) $65.13 C) $67.98 D) $85.60
181818
Partitioning Value: Growth and No Growth Components
VEk
PVGO
PVGOD g
k gEk
o
o
= +
=+
--
1
11( )( )
PVGO = Present Value of Growth OpportunitiesE1 = Earnings Per Share for period 1
19 19
Partitioning Value: Example
ROE = 20% dy = 60% b = 40%
E1 = $5.00 D1 = $3.00 k = 15%
g = .20 x .40 = .08 or 8%
20 20
V
NGV
PVGO
o
o
=-
=
= =
= - =
315 08
86
515
33
86 33 52
(. . )$42.
.$33.
$42. $33. $9.
Partitioning Value: Example
Vo = value with growth
NGVo = no growth component value
PVGO = Present Value of Growth Opportunities
21 21
Price Earnings RatiosP/E Ratios are a function of two factors
Required Rates of Return (k)Expected growth in Dividends
UsesRelative valuationExtensive Use in industry
222222
P/E Ratio: No expected growth
PEk
PE k
01
0
1
1
=
=
E1 - expected earnings for next yearE1 is equal to D1 under no growth
k - required rate of return
232323
P/E Ratio with Constant Growth
PD
k gE b
k b ROEPE
bk b ROE
01 1
0
1
1
1
=-
=-
- ´
=-
- ´
( )( )
( )
b = retention ration ROE = Return on Equity
24 24
Numerical Example: No Growth
E0 = $2.50 g = 0 k = 12.5%
P0 = D/k = $2.50/.125 = $20.00
PE = 1/k = 1/.125 = 8
25 25
Numerical Example with Growth
b = 60% ROE = 15% (1-b) = 40%E1 = $2.50 (1 + (.6)(.15)) = $2.73
D1 = $2.73 (1-.6) = $1.09
k = 12.5% g = 9%PE=?
26 26
Example 223The market capitalization rate on the stock of Aberdeen Wholesale Company is 10%. Its expected ROE is 12%
and its expected EPS is $5.00. If the firm's plow-back ratio is 40%, its P/E ratio will be __________. A) 8.33 B) 11.54 C) 19.23 D) 50.00
Gagliardi Way Corporation has an expected ROE of 15%. Its dividend growth rate will be __________ if it follows a policy of paying 30% of earning in the form of dividends. A) 4.5% B) 10.5% C) 15.0% D) 30.0%
Brevik Builders has an expected ROE of 25%. Its dividend growth rate will be __________ if it follows a policy of paying 30% of earning in the form of dividends. A) 5.0% B) 15.0% C) 17.5% D) 45.0%
27 27
Example 2223ART has come out with a new and improved product. As a result, the firm projects an ROE of 25%, and it will
maintain a plowback ratio of 0.20. Its earnings this year will be $3 per share. Investors expect a 12% rate of return on the stock.
At what price would you expect ART to sell? A) $25.00 B) $34.29 C) $42.86 D) none of the above
At what P/E ratio would you expect ART to sell? A) 8.33 B) 11.43 C) 14.29 D) none of the above
What is the present value of growth opportunities for ART? A) $8.57 B) $9.29 C) $14.29 D) none of the above
What price do you expect ART shares to sell for in 4 years? ? A) $53.96 B) $44.95 C) $41.68 D) none of the above
28 28
Pitfalls in Using PE Ratios
Flexibility in reporting makes choice of earnings difficult
Pro forma earnings may give a better measure of operating earnings
Problem of too much flexibility
29 29
Other Valuation Ratios & Approaches
Price-to-bookPrice-to-cash flowPrice-to-salesPresent Value of Free Cash FlowResidual Income Model