Corporate Finance Fundamentals Guide
Corporate Finance Fundamentals Guide
2. PV Formula in Excel
Using those assumptions, we arrive at a PV of $7,972 for the $10,000 future cash flow in two years.
PV = $10,000 ÷ (1 + 12%)^(2 × 1) = $7,972
Thus, the $10,000 cash flow in two years is worth $7,972 on the present date, with the downward
adjustment attributable to the time value of money (TVM) concept.
What is NPV?
Net Present Value (NPV) refers to the difference between the present value (PV) of a future stream
of cash inflows and outflows.
In practice, NPV is widely used to determine the perceived profitability of a potential investment or
project — which can help guide investing and operating decisions.
NPV Formula
To calculate the net present value (NPV) in Excel, the XNPV function can be used.
Unlike the NPV function, which assumes the time periods are equal, XNPV takes into account the
specific dates that correspond to each cash flow.
Therefore, XNPV is a more practical measure of NPV, considering cash flows are usually generated at
irregular intervals.
The Excel formula for XNPV is as follows:
=XNPV(Rate, Values, Dates)
Where:
Rate = The appropriate discount rate based on the riskiness and potential returns of the cash
flows
Values = The array of cash flows, with all cash outflows and inflows accounted for
Dates = The corresponding dates for the series of cash flows that were selected in the
“values” array
If we calculate the sum of all cash inflows and outflows, we get $17.3m once again for our NPV.
In closing, the project in our example exercise would likely be accepted given its positive calculated
NPV.
Accept or Reject Project?: “Accept”
What is PVGO?
PVGO, or “present value of growth opportunities”, estimates the portion of a company’s share price
attributable to expectations of future earnings growth.
How to Calculate PVGO (Step-by-Step)
PVGO is the component of a company’s share price corresponding to expectations of
future earnings growth.
PVGO, shorthand for the “present value of growth opportunities,” represents the value of a
company’s future growth.
The PVGO metric measures the potential value-creation from a company reinvesting earnings back
into itself, i.e. from accepting projects to drive future growth.
There are two components to a company’s current share price:
1. Present Value (PV) of No-Growth Earnings
2. Present Value (PV) of Earnings with Growth
The earnings with no growth can be valued as a perpetuity, where the expected earnings per share
(EPS) next year is divided by the cost of equity (Ke).
The latter part, the future earnings growth, is what PVGO attempts to measure, i.e. the value of
growth.
PVGO Formula
The formula shown below of the market share price states that a company’s valuation is equal to the
sum of the present value (PV) of its no-growth earnings and the present value of growth
opportunities.
Vo = [EPS (t =1) / Ke ] + PVGO
Where:
Vo = Market Share Price
EPS (t =1) = Next Year Earnings Per Share (EPS)
Ke = Cost of Equity
After rearranging the formula, the formula is as follows.
PVGO = Vo – [EPS (t =1) / Ke]
Therefore, PVGO is conceptually the difference between a company’s value minus the present value
(PV) of its earnings, assuming zero growth.
Suppose a company is currently trading at a share price of $50.00, with the market anticipating its
earnings per share (EPS) next year to be $2.00.
If we assume a required rate of return of 10%, what proportion of the company’s market price is
attributable to its future growth?
Market Share Price (Vo) = $50.00
Expected Earnings Per Share (EPS t=1) = $2.00
Cost of Equity (Ke) = 10%
After entering the provided assumption into our share price formula from earlier, we are left with
the following:
$50.00 = ($2.00 / 10%) + PVGO
By dividing the EPS expected next year by the required rate of return (i.e. the cost of equity), we
arrive at the zero-growth valuation of $20.
We can now solve for PVGO by rearranging the formula and then subtracting the zero-growth
valuation price component ($2.00 / 10% = $20.00) from the total valuation.
$50.00 = $20.00 + PVGO
PVGO = $50.00 – $20.00 = $30.00
Upon dividing the $30 PVGO by the $50 share price, we can conclude that the market assigns 60% of
the market price to future growth — which implies that significant growth expectations are priced
into our illustrative company’s current share price.
PVGO % Vo = $30.00 / $50.00 = 60%
What is APV?
The Adjusted Present Value (APV) is defined as the sum of the present value of a project assuming
solely equity financing and the PV of all financing-related benefits.
From the finished output of the first example, we can see the answer comes out to 2.5 years (i.e., 2
years and 6 months).
By the end of Year 2, the net cash balance is negative $2mm, and $4mm in cash flows will be
generated in Year 3, so we add the two years that passed before the project became profitable, as
well as the fractional period of 0.5 years ($2mm ÷ $4mm).
What is NRV?
The Net Realizable Value (NRV) represents the profit realized from selling an asset, less the
estimated sale or disposal costs.
In practice, the NRV method is most common in inventory accounting, as well as for calculating the
value of accounts receivable (A/R).
Net Income = $100 million
Depreciation and Amortization (D&A) = $20 million
Change in Net Working Capital (NWC) = –$10 million
Cash Flow from Investing = –$80 million
Capital Expenditures (Capex) = –$80 million
Cash Flow from Financing = $10 million
Issuance of Long-Term Debt = $40 million
Repayment of Long-Term Debt = –$20 million
Issuance of Common Dividends = –$10 million
Dividend Formula
There are three common metrics used to measure the payout of dividends:
Dividends Per Share (DPS): The dollar amount of dividends issued per share outstanding.
Dividend Yield: The ratio between DPS and the latest closing share price of the issuer,
expressed as a percentage.
Dividend Payout Ratio: The proportion of a company’s net earnings paid out as dividends to
compensate common and preferred shareholders.
The formulas for the dividend per share (DPS), dividend yield, and dividend payout ratio are shown
below.
Dividend Per Share (DPS) = Dividends Paid / Number of Shares Outstanding
Dividend Yield (%) = Annual Dividend Per Share (DPS) / Current Share Price
Dividend Payout Ratio = Annual DPS / Earning Per Share (EPS)
AT&T
Market Value (Source: Bloomberg)
For the entire forecast – from Year 1 to Year 4 – the payout ratio assumption of 25% will be
extended across each year.
As a side calculation, we’ll also calculate the retention ratio, which is the retained earnings balance
divided by net income.
Retention Ratio (Year 0) = $150m Retained Earnings ÷ $200m Net Income = 75%
To summarize, the 25% payout ratio indicates that 25% of the company’s net income is issued to
equity shareholders, whereas 75% of the net earnings are kept each period (and rolled over and
accumulated into the next period).
Dividends $50,000
Payable
As shown in the general ledger above, the retained earnings account is debited by $50,000 while the
payables account is credited $50,000.
Once the previously declared cash dividends are distributed, the following entries are made on the
date of payment.
Cash $50,000
Since the cash dividends were distributed, the corporation must debit the dividends payable account
by $50,000, with the corresponding entry consisting of the $50,000 credit to the cash account.
What is Dividend Per Share?
Dividend Per Share (DPS) represents the total dividend amount issued by a company on a per-share
basis, most often using annualized figures.
How to Calculate Dividend Per Share (Step-by-Step)
Dividends are defined as the distribution of a company’s after-tax earnings (i.e. net income) to
common and preferred shareholders as a form of shareholder compensation.
A common metric used to assess a company’s dividend policy on a per-share basis is the dividends
per share (DPS), which standardizes the metric to allow for comparisons in dividend policies among
different companies.
Unlike the gross dividend amount, the DPS of a company can also be compared to that of historical
periods to observe year-over-year (YoY) trends.
CORPORATE ACTIONS
What is a Stock Buyback?
A Stock Buyback occurs when a company decides to repurchase its own previously issued shares
either directly in the open markets or via a tender offer.
Stock Buyback Definition in Corporate Finance
A stock buyback, or “stock repurchase,” describes the event wherein shares previously issued to the
public and were trading in the open markets are bought back by the original issuer.
After a company repurchases a portion of its shares, the total number of shares outstanding (and
available for trading) in the market is subsequently reduced.
Buybacks can demonstrate that the company has sufficient cash set aside for near-term spending
and point to management’s optimism about upcoming growth, resulting in a positive share price
impact.
Since the proportion of shares owned by existing investors increases post-repurchase, management
is essentially betting on itself by completing a buyback.
In other words, the company might believe its current share price (and market capitalization) is
undervalued by the market, making buybacks a profitable move.
Stock Split Ratio Post-Split Shares Owned Split Adjusted Share Price
Let’s assume that you currently own 100 shares in a company with a share price of $100.
If the company declares a two-for-one stock split, you would now own 200 shares at $50 per share
post-split.
Shares Owned Post-Split = 100 Shares × 2 = 200 Shares
Share Price Post-Split = $100 Share Price ÷ 2 = $50.00
Dividends and Stock Splits
If the company undergoing a stock split has a dividend, the dividends per share (DPS) issued to
shareholders will be adjusted in proportion to the split.
The DDM forecasts a company’s The DCF, on the other hand, projects a
future dividend payments company’s future free cash flows
based on specific dividend per (FCFs) based on discretionary
share (DPS) and growth rate operating assumptions such as
assumptions, which are profitability margins, revenue
discounted using the cost of growth rate, free cash flow
equity. conversion ratio, and more.
For calculating the terminal value, And for the terminal value calculation,
an equity value-based multiple the exit multiple used can be either
(e.g. P/E) must be used if the an equity value-based multiple or
exit multiple approach is used. enterprise value-based multiple –
depending on whether the DCF is
on a levered or unlevered basis.
Upon completion, the DDM directly calculates the equity value (and implied share price) similar to
levered DCFs, whereas unlevered DCFs calculate the enterprise value directly – and would require
further adjustments to get to equity value.
After repeating the calculation for Year 1 to Year 5, we can add up each value to get $9.72 as the PV
of the Stage 1 dividends.
Next, we’ll move to Stage 2 dividends, which we’ll start by calculating the Year 6 dividend and
entering the value into the constant growth perpetuity formula.
Upon multiplying the DPS of $2.55 in Year 5 by (1 + 3%), we get $2.63 as the DPS in Year 6. Then, we
can divide the $2.63 DPS by (6.0% – 3.0%) to arrive at $87.64 for the terminal value in Stage 2.
But since the valuation is based on the present date, we must discount the terminal value by dividing
$87.64 by (1 + 6%)^5.
What are the Pros and Cons of Gordon Growth Model (GGM)?
The Gordon Growth Model (GGM) offers a convenient, easy-to-understand method for calculating
the approximate value of a company’s share price.
As we saw earlier, the single-stage model requires only a handful of assumptions, but this aspect
tends to restrict the accuracy of the model when it comes to high-growth companies with changing
capital structures, dividend payout policies, etc.
Instead, the GGM is most applicable for mature companies with a consistent track record
of profitability and issuance of dividends.
The main drawback to the GGM is the assumption that dividends will continue to grow at the same
rate indefinitely.
In reality, companies and their business model undergo significant adjustments as time passes and
as new risks emerge in the market.
Because of the assumption that dividends grow at a fixed rate perpetually, the model is most
meaningful for mature, established companies with consistent growth in dividends.
Another concern for reliance on the GGM is that underperforming companies can issue large
dividends to themselves (e.g. a reluctance to cut dividends) despite the deterioration in their
financials.
Hence, a disconnect between the fundamentals of the company and the dividend policy can occur,
which the GGM would not capture.
So, let’s say you decide you’re willing to pay $800 for the below. We can solve this as:
If I make the same proposition but instead of only promising $1,000 next year, say I promise $1,000
for the next 5 years.The math gets only slightly more complicated:
In Excel, you can calculate this using the PV function (see below). However, if cash flows are different
each year, you will have to discount each cash flow separately:
How to Build a DCF Model: 6-Step Framework
The premise of the DCF model is that the value of a business is purely a function of its future cash
flows. Thus, the first challenge in building a DCF model is to define and calculate the cash flows that
a business generates. There are two common approaches to calculating the cash flows that a
business generates.
1. Unlevered DCF approach
Forecast and discount the operating cash flows. Then, when you have a present value,
just add any non-operating assets such as cash and subtract any financing-related
liabilities such as debt.
2. Levered DCF approach
Forecast and discount the cash flows that remain available to equity shareholders
after cash flows to all non-equity claims (i.e. debt) have been removed.
Both should theoretically lead to the same value at the end (though in practice it’s actually pretty
hard to get them to be exactly equal). The unlevered DCF approach is the most common and is thus
the focus of this guide. This approach involves 6 steps:
Step 3. Discounting the cash flows to the present at the weighted average cost of capital
The discount rate that reflects the riskiness of the unlevered free cash flows is called
the weighted average cost of capital.
Because unlevered free cash flows represent all operating cash flows, these cash flows
“belong” to both the company’s lenders and owners.
As such, the risks of both providers of capital (i.e. debt vs. equity) need to be accounted for
using appropriate capital structure weights (hence the term “weighted average” cost of
capital).
Once discounted, the present value of all unlevered free cash flows is called the enterprise
value.
Step 4. Add the value of non-operating assets to the present value of unlevered free cash flows
If a company has any non-operating assets such as cash or has some investments just sitting
on the balance sheet, we must add them to the present value of unlevered free cash
flows.
For example, if we calculate that the present value of Apple’s unlevered free cash flows is
$700 billion, but then we discover that Apple also has $200 billion in cash just sitting
around, we should add this cash.
If we assume that after 2022, Apple’s UFCFs will grow at a constant 4% rate into perpetuity and will
face a weighted average cost of capital of 10% in perpetuity, the terminal value (which is the present
value of all Apple’s future cash flows beyond 2022) is calculated as:
At this point, notice that we have finally calculated enterprise value as simply the sum of the stage 1
present value of UFCFs + the present value of the stage 2 terminal value.
Where:
Debt = market value of debt
Equity = market value of equity
rdebt = cost of debt
requity = cost of equity
Getting to equity value: Adding the value of non-operating assets
Many companies have assets not directly tied to operations. Assets such as cash obviously increase
the value of the company (i.e. a company whose operations are worth $1 billion but also has $100
million in cash is worth $1.1 billion). But up to now, the value is not accounted for in the unlevered
free cash flow calculation. Therefore, these assets need to be added to the value. The most common
non-operating assets include:
Cash
Marketable securities
Equity investments
Below is Apple’s 2016 year-end balance sheet. The non-operating assets are its cash and equivalents,
short-term marketable securities and long-term marketable securities. As you can see, they
represent a significant portion of the company’s balance sheet.
Unlike operating assets such as PP&E, inventory and intangible assets, the carrying value of non-
operating assets on the balance sheet is usually fairly close to their actual value. That’s because they
are mostly comprised of cash and liquid investments that companies generally can mark up to fair
value. That’s not always the case (equity investments are a notable exception), but it’s typically safe
to simply use the latest balance sheet values of non-operating assets as the actual market values.
Getting to equity value: Subtracting debt and other non-equity claims
At this point, we need to identify and subtract all non-equity claims on the business in order to arrive
at how much of the company value actually belongs to equity owners. The most common non-equity
claims you’ll encounter are:
All debt (short term, long term, bonds, loans, etc..)
Capital Leases
Preferred stock
Non-controlling (minority) interests
Below are Apple’s 2016 year-end balance sheet liabilities. You can see it includes commercial paper,
current portion of long term debt and long term debt. These are the three items that would make up
Apple’s non-equity claims.
As with the non-operating assets, finance professionals usually just use the latest balance sheet
values of these items as a proxy for their actual values. This is usually a safe approach when the
market values are fairly close to the balance sheet values. The market value of debt doesn’t usually
deviate too much from the book value unless market interest rates have changed dramatically since
the issue or if the company’s credit profile has changed dramatically (i.e. a company in financial
distress will have its debt trading at pennies on the dollar).
One place where the book value-as-proxy-for-market-value can be dangerous is with “non-
controlling interests.” Non-controlling interests are usually understated on the balance sheet. If
they are significant, it is preferable to apply an industry multiple to better reflect their true value.
The bad news is that we rarely have enough insight into the nature of the non-controlling interests’
operations to figure out the right multiple to use. The good news is that non-controlling interests are
rarely large enough to make a significant difference in valuation (most companies don’t have any).
Net debt formula
When building a DCF model, finance professionals often net non-operating assets against non-equity
claims and call it net debt, which is subtracted from enterprise value to arrive at equity value:
Enterprise value – net debt = Equity value
The formula for net debt is simply the value of all nonequity claims less the value of all non-
operating assets:
Gross Debt (short term, long term, bonds, loans, etc..)
+ Capital Leases
+ Preferred stock
+ Non-controlling (minority) interests
– Cash
– Marketable securities
– Equity investments
Net debt
Using Apple’s 2016 10K, we can see that it has a substantial negative net debt balance. For
companies that carry significant debt, a positive net debt balance is more common, while a negative
net debt balance is common for companies that keep a lot of cash.
From equity value to equity value per share
Once a company’s equity value has been calculated, the next step is to determine the value of each
individual share. In order to figure this out, we have to determine the number of shares that are
currently outstanding. We have written a thorough guide to calculating a company’s current
shares but will summarize the key steps here:
1. Take the current actual share count from the front cover of the company’s latest annual (10K) or
interim (10Q) filing. For Apple, it is:
2. Next, add the effect of dilutive shares. These are shares that aren’t quite common stock yet, but
that can become common stock and thus be potentially dilutive to the common shareholders (i.e.
stock options, warrants, restricted stock and convertible debt and convertible preferred stock).
Assuming that we calculated 50 million dilutive securities for Apple, we can now put all the pieces
together and complete the analysis:
Book Value Per Share (BVPS) vs. Market Value Per Share
The book value of equity and market value are frequently expressed on a per-share basis.
Book Value Per Share (BVPS) → The book value per share is the book value of equity
(i.e. shareholders equity) denoted on a per-share basis.
Market Value Per Share → The market value per share is the price that reflects the fair value
of each common share, which is determined by the most recent transactions that actually
occurred in the open markets.
DCF Pros
Intrinsic Valuation
The DCF method is a fundamentals-oriented approach, so the implied valuation is a function of the
company’s projected free cash flows (FCFs) and the cost of capital (i.e. discount rate) assumption.
In fact, the reliance of the DCF on discretionary assumptions regarding future financial performance
is the reason that the DCF is viewed as a more academically rigorous approach to measuring value.
The specific underlying drivers of the valuation are explicitly modeled – i.e. the assumptions related
to revenue growth, profitability margins, free cash flows – causing the DCF-derived valuation to be
more defensible as specific assumptions can be discussed in detail.
Market-Independence
Furthermore, the DCF analysis is independent of the market, so the current trading price should be
neglected and not impact the ending valuation.
The market can be and often is wrong on the pricing of a company – and the DCF is unaffected by
temporary market distortions and the mispricing of securities.
Another benefit to the DCF approach is that the valuation is self-sufficient and not dependent on the
existence of similar companies/transactions.
For instance, if there are no “pure-play” comparables or a limited number of peers, the DCF can still
be used as it does NOT require the existence of any comparable companies.
DCF Cons
Sensitivity to Assumptions
The reliance on assumptions is the main drawback of the DCF approach, in which minor adjustments
to key assumptions could have material impacts on the DCF valuation.
Since each assumption can have a sizeable impact on the firm’s valuation, the accuracy of the
valuation is a function of the financial projections (i.e. “garbage in, garbage out”).
In particular, projecting a company’s financials accurately becomes even more challenging for early-
stage companies.
What is NOPAT?
Net Operating Profit After Tax (NOPAT) represents a company’s theoretical after-tax operating
income if it had no debt in its capital structure.
By removing the impact of financing differences in capital structures, comparisons between industry
peers become more “apples to apples” – especially since discretionary decisions regarding leverage
can significantly skew data sets.
NOPAT Formula
NOPAT represents the operating income available to all providers of capital (e.g. debt lenders, equity
shareholders).
In particular, calculating the metric is a critical step in calculating a company’s available future free
cash flows (FCFs), which serve as the foundation of the discounted cash flow analysis (DCF) method.
The calculation comprises multiplying EBIT by (1 – t), in which “t” refers to the target’s marginal tax
rate.
Net Operating Profit After Tax (NOPAT) = EBIT * (1 – Tax Rate)
EBIT is your gross profit minus the total operating expenses for the period – and the OpEx line item
can include items such as depreciation, employee salaries, overhead, and rent.
While for purposes of modeling, the marginal tax rate can be used, the effective tax rate – the actual
tax rate paid based on historical data – can also serve as a useful point of reference.
Another formula begins with net income and has a couple of additional steps to calculate the metric.
NOPAT = (Net Income + Non-Operating Losses – Non-Operating Gains + Interest
Expense + Taxes) * (1 – Tax Rate)
From net income (“bottom line”), we add back non-operating losses and deduct any non-operating
gains, and then add back the impact of interest expense and taxes. In effect, we have gone from net
income up to the operating income line item.
Just like the 1st formula, the next step is to multiply by (1 – Tax Rate).
Net income is a metric that accounts for the effects of non-core income / (losses), interest expense,
and taxes, which is why we’re removing the impact of those line items from our calculation.
In theory, the metric should represent the core operating income (EBIT) of a company – taxed after
removing the impact of non-operating gains / (losses), debt financing (e.g. “tax shield”), and taxes
paid.
Thus, the net operating profit after tax is a company’s potential cash earnings if its capitalization
were unleveraged — that is, if it had no debt, i.e. tax savings from existing debt are NOT included.
Example Definition
Litigation Fees The legal fees of a company that is the defendant in a lawsuit
— or the gain from successfully winning a lawsuit.
Mergers & Companies engaging in M&A hire investment banks for their
Acquisitions (M&A) advisory services.
Fees
Industry-Specific Adjustments
Industry knowledge is a necessary prerequisite to adjust for non-recurring expenses.
Litigation fees in the pharmaceutical industry are very common, for example, as patient disputes and
patent lawsuits are a frequent occurrence (i.e. research and development (R&D) spending comes
with substantial risks).
Equity analysts must question if such expenses are a normal occurrence within the pharmaceutical
industry and consider the likelihood of these sorts of expenses reappearing in the future.
But many adjustments are subjective – so the more important rule is to maintain consistency and
make note of discretionary decisions.
That being said, equity research reports can provide insightful commentary on non-recurring items
from analysts that cover the specific sector.
Next, the discount factor formula will add 1 to the 10% discount rate, and raise it to the negative
exponent of 0.5 since the mid-year toggle is switched to “ON” here (i.e., input zero into the cell).
And to calculate the present value of the Year 1 cash flow, we multiply the .95 discount factor by
$100, which comes out to $95 as the PV.
Step 2. Mid-Year Convention Present Value (PV) Calculation
In the final section of our post, the output for the model with the mid-year convention set to “ON”
has been posted below:
And now, for comparison purposes, if the toggle was set to “OFF”:
Here, the periods are left unadjusted (i.e., no deduction of 0.5, implying the standard year-end
discounting convention), which has the impact of making the discount factor lower and thereby
decreasing the implied PV each year.
The 0.91 is subsequently multiplied by the cash flow of $100 to get $91 as the PV of the 1st year cash
flow.
By the end of Year 5, we can see the discount factor drop in value from 0.91 to 0.62 by the end of
the forecast period due to the time value of money.
Here, in the finished output sheet below, the present values of the cash flows calculated under both
approaches result in the same figures.
Ultimately, it does not matter which approach you decide to take, because conceptually the
rationale and impact of the discount factor are exactly identical.
What’s the Difference Between Levered Free Cash Flow vs. Unlevered Free Cash Flow?
Levered Free Cash Flow: LFCF is a “levered” measure of cash flow because of the inclusion of
expenses that stem from financing obligations, namely interest expense and mandatory
debt repayment. For instance, interest payments are received only by debt holders,
which are higher in priority than all equity holders in the capital structure. Since LFCF
pertains only to equity shareholders, the discount rate it pairs with is the cost of
equity (ke), which would be used to calculate the equity value in a levered DCF model.
The levered DCF is seldom used in practice, aside from for financial institutions, as the
core of their business model is oriented around lending (and earning interest income).
Unlevered Free Cash Flow: On the other hand, UFCF is an “unlevered” measure of cash flow
since the spending obligations deducted are applicable to all capital providers, i.e. both
debt lenders and equity holders. Instead of starting from net income – which is post-
interest and includes the tax savings from the interest tax shield – the calculation of UFCF
starts from a capital-structure neutral metric, NOPAT, and does not account for any
repayment of debt obligations. Because UFCF represents all stakeholders, rather than
only one capital provider group, the corresponding discount rate is the weighted average
cost of capital (WACC), which calculates the enterprise value (TEV) in an unlevered DCF
model.
Furthermore, the following values were obtained from the company’s cash flow statement (CFS).
D&A = $4 million
Change in NWC = $2 million
Capex = ($6 million)
Net Borrowing = ($10 million)
Starting from net income, the first adjustment is D&A, which is treated as an add-back since it is a
non-cash expense.
From there, we adjust for the change in NWC, which is a cash inflow given the positive value, i.e. the
company’s net working capital balance decreased from the year prior (creating a “source of cash”).
As a general rule, a year-over-year (YoY) increase in a company’s net working capital (NWC) is a
“cash outflow”, whereas a decrease in net working capital is a “cash inflow”.
The next step is to deduct the capital expenditure (Capex) in the period as well as the
mandatory debt amortization for the given period. Since the net borrowing is a negative value, that
means the company repaid more debt than it raised.
Once we input our assumptions into the levered free cash flow formula, we arrive at $20 million for
our company’s LFCF in 2022.
Levered Free Cash Flow (LFCF) = $30 million + $4 million + $2 million – $6 million – $10
million = $20 million
What is a Levered DCF Model?
The Levered DCF Model values a company by discounting the forecasted cash flows that belong only
to equity holders, excluding all cash flows to non-equity claims such as debt.
Levered DCF Terminal Value – Perpetuity Growth and Exit Multiple Approach
The sum of the Stage 1 present value of the FCFE projection is $123 million.
We’ll now calculate the terminal value, where we have two options:
1. Perpetuity Growth Method
2. Exit Multiple Method
For the perpetuity growth method, we’ll assume the company’s long-term growth rate is 2.5%.
Next, the final year FCFE is grown by 2.5%, which comes out to $49 million.
Long-Term Growth Rate = 2.5%
Final Year FCF * (1 + g) = $49 million
To calculate the terminal value in the final year, we’ll divide $49 million by our 12.5% cost of equity
minus the 2.5% growth rate.
Terminal Value in Final Year = $49 million / (10% – 2.5%) = $493 million
The DCF is based on the current date on which the valuation is performed, meaning the terminal
value must also be discounted to the present date.
The present value of the terminal value is $290 million, which was calculated by dividing the
terminal value in the final year by (1 + ke) ^ Discount Factor.
Present Value of Terminal Value = $493 million / (1 + 12.5%) ^ 4.5
PV of Terminal Value = $290 million
The equity value is the sum of Stage 1 and Stage 2, i.e. $413 million.
If we assume the number of diluted shares outstanding is 10 million, the implied share price is
$41.28.
Implied Share Price = $413 million / 10 million = $41.28
As for the exit multiple method, we’ll assume the exit P/E multiple is 10.0x.
The reason we use the P/E multiple rather than the EV/EBITDA multiple is to ensure consistency is
maintained in the capital providers represented (in this case, only equityholders).
In other words, the P/E multiple is a post-debt levered metric, just like the FCFE and cost of equity.
The terminal year in the final year is equal to the exit P/E multiple times the final year net income.
Terminal Value in Final Year = $49 million * 10.0x = $498 million
Like the perpetuity growth method, we’ll discount the terminal value to the present date using the
same formula.
Present Value of Terminal Value = $293 million
By dividing the equity value by the diluted share count, the implied share price under the exit
multiple method is $41.57.
Expanding the discussion slightly, if you expect the business’s free cash flows to grow by 5% every
We can delve a little deeper into this formula by breaking down free cash flows and growth into their
component parts:
Free cash flows = NOPLAT [Net Operating Profit / Loss After Taxes] – Net Investment
Net Investment = Working Capital Investments + Capex + Intangible Asset – D&A
Growth rate = Return on invested capital (ROIC) * Investment rate
Investment rate = Net Investment / NOPLAT
Rearranging our value equation, we arrive at:
So where do multiples come in? Well, let’s take a common multiple: EV/EBIT. How does the
EV/EBIT multiple fit into our understanding of value?
Note that the denominator in these valuation multiples is what standardizes the absolute valuation
(enterprise value or equity value). Similarly, homes are often expressed in terms of sq. footage,
which helps standardize value for differently sized homes.
Based on the circumstances at hand, industry-specific multiples can oftentimes be used as well. For
example, EV/EBITDAR is frequently seen in the transportation industry (i.e. rental costs are added
back to EBITDA) while EV/(EBITDA – Capex) is frequently used for industrials and other capital-
intensive industries like manufacturing.
In practice, the EV/EBITDA multiple is the most commonly used, followed by EV/EBIT, especially in
the context of M&A.
The P/E ratio is typically used by retail investors, while P/B ratios are used far less often and normally
only seen when valuing financial institutions (i.e. banks).
When it comes to unprofitable companies, the EV/Revenue multiple is frequently used, as it’s
sometimes the only meaningful option (e.g. EBIT could be negative, making the multiple
meaningless).
Since we’re given the valuation measures and financial metrics side-by-side, the calculation of
the LTM multiples should be straightforward.
The process of calculating each valuation multiple is repeated, in which the valuation measure is
divided by the corresponding operating metric of each company.
For instance, in the case of Company A’s TEV/EBITDA calculation, we divide the $1.4bn TEV by the
$200m in EBITDA to get 7.0x.
Minimum: “=MIN(Range of Multiples)”
25th Percentile: “=QUARTILE(Range of Multiples,1)”
Median: “=MEDIAN(Range of Multiples)”
Mean: “=AVERAGE(Range of Multiples)”
75th Percentile: “=QUARTILE(Range of Multiples,3)”
Maximum: “=MAX(Range of Multiples)”
The topic of whether to include or exclude the target company from the peer group is a frequent
topic of debate. From one viewpoint, the inclusion of the target as part of the peer group skews the
multiple towards the target’s current valuation.
However, considering the target is a part of the peer group, its exclusion from a “market-based”
valuation contradicts the notion that the market is “right” on average. Of course, should a target be
a private company, then it would not be (and in fact could not be) included in the calculation.
Step Description
Step 1. Compile The first step is to compile data on recent transactions that
Comparable closed within the same (or an adjacent) industry as the
Transactions target, i.e. ideally close competitors of the target.
Step 3. Input Once an understanding of the industry is formed, the next step
Financial Data is to organize the financial data of each comparable
transaction, making sure to “scrub” (adjust) the financials for
non-recurring items, accounting differences, leverage
differences, and any cyclicality or seasonality.
If needed, the company’s financials might need to be
calendarized to standardize the dates (i.e. different ending
fiscal year dates converted to match).
Step 4. Calculate After the financials are entered, the relevant valuation multiples
Peer Group can be calculated to be compared against one another in the
Multiples output sheet.
The general convention is to express the multiples on a last
twelve months (LTM) and next twelve months (NTM) basis,
Step Description
Step 5. Apply In the final step, either the median or mean multiple is applied
Multiples to to the target’s corresponding metric to get the transaction
Target comps-derived value.
It is imperative to not neglect the fundamental drivers affecting
purchase prices, as well as any transactional considerations
to understand why one deal was priced higher (or lower)
than the peer average.
Advantages Disadvantages
TV / LTM
TV / LTM EBITDA Offer Price / EPS
Revenue
In practice, the valuation multiples will be linked to other tabs where the metrics were calculated
separately, but for illustrative purposes, the numbers are just hard coded in our exercise.
Given those assumptions, we can now summarize the data of the comparable transactions using the
following Excel functions.
Comps Summary Table – Excel Functions
Minimum → “=MIN(Range of Multiples)”
25th Percentile → “=QUARTILE(Range of Multiples,1)”
Median: “=MEDIAN(Range of Multiples)”
Mean → “=AVERAGE(Range of Multiples)”
75th Percentile → “=QUARTILE(Range of Multiples,3)”
Maximum → “=MAX(Range of Multiples)”
Since there are no clear outliers, we’ll use the mean here – but whether we use the median or mean
does not make a meaningful difference.
We now have the necessary inputs to calculate the transaction value and implied offer value (i.e.
equity value) of TargetCo.
In order to get from the transaction value (TV) to the offer value (i.e. equity value), we must subtract
net debt.
Implied Offer Value = Transaction Value (TV) – Net Debt
Under the multiples derived from our comparable transactions analysis, we arrive at the following
approximate valuations.
1. TV / Revenue = $97 million – $2 million Net Debt = $95 million
2. TV / EBITDA = $102 million – $2 million Net Debt = $100 million
3. Offer Price / EPS = $80 million
According to our completed exercise, the implied offer value is an offer value in the range of $80
million to $100 million.
What is EV/EBITDA?
The EV/EBITDA Multiple compares the total value of a company’s operations (EV) relative to its
earnings before interest, taxes, depreciation, and amortization (EBITDA).
In practice, the EV/EBITDA multiple is frequently used in relative valuation to compare different
companies in the same (or similar) sector.
EV/EBITDA Formula
The formula for calculating the EV/EBITDA multiple is as follows.
EV/EBITDA = Enterprise Value ÷ EBITDA
At their simplest, the two metrics can be calculated using the following formulas:
Enterprise Value (EV) = Equity Value + Net Debt
EBITDA = EBIT + Depreciation + Amortization
In certain scenarios, adjusted valuation multiples such as EV/(EBITDA – Capex) can be used instead,
which is oftentimes seen in industries like the telecom industry where there is the need to account
for capital expenditures due to the sheer degree of impact that CapEx has on the cash flows of
companies in these types of industries.
There is also much debate regarding the topic of “adjusted” EBITDA about whether certain line items
should be added back or not.
One notable example would be stock-based compensation (SBC), as certain people view it as a
straightforward non-cash add back, whereas others focus more on the net dilutive impact it has.
But regardless of its shortcomings as a measure of profitability, EBITDA still removes the impact of
non-cash expenses (e.g. depreciation and amortization) and remains one of the most commonly
used proxies for operating cash flow.
EV/EBIT Formula
The formula for calculating the EV/EBIT multiple is as follows.
EV/EBIT Multiple = Enterprise Value ÷ EBIT
As for all valuation multiples, the general guideline is that the value driver (the denominator) must
be consistent with the valuation measure (numerator) in terms of the providers of capital
represented.
The EV-to-EBIT multiple abides by this rule because operating income (EBIT), like enterprise value, is
considered a metric independent of capital structure (i.e., is applicable to all shareholders, both debt
and equity holders).
Like all multiples, comparisons should only be done between similar companies in the same (or
adjacent) sectors, as each industry has its own standards for what the average multiple would be.
Next, the EV/EBIT multiple can be calculated by dividing the enterprise value (EV) by the EBIT, which
we’ll complete for each company in order from left to right.
Company 1 → $1bn ÷ $95m = 10.5x
Company 2 → $1bn ÷ $93m = 10.8x
Company 3 → $1bn ÷ $40m = 25.0x
Note how the multiples are not too different for the first two companies, as those two companies
are less capital intensive.
When it comes to valuing companies comprised of low capital intensity, the EV/EBIT multiple is still a
useful tool, but it tends to come out in the same ballpark as the EV/EBITDA multiple.
Step 3. EV/EBIT Ratio Comps Valuation Analysis
Based on the range provided, the company characterized by high capital intensity (and incurs more
D&A) is an outlier, and is less useful as a point of comparison versus the other two.
Equity analysts and investors often use the EV/EBITDA multiple, which excludes the impact of D&A.
But while the EV/EBITDA multiple can come in useful when comparing capital-intensive companies
with varying depreciation policies (i.e., discretionary useful life assumptions), the EV/EBIT multiple
does indeed account for and recognize the D&A expense and can arguably be a more accurate
measure of valuation.
EV/Revenue Formula
A valuation multiple will consist of a metric depicting value (i.e. price) in the numerator, with a
metric tracking operating performance in the denominator.
The enterprise value to revenue multiple formula is as follows.
EV/Revenue Multiple = Enterprise Value ÷ Revenue
To reiterate from earlier, this particular multiple is typically used for companies unprofitable not
only at the net income level (the “bottom line”) but also at the operating income (EBIT)
and EBITDA line.
Since more time is required for the companies to normalize and develop to a more sustainable level
that is more practical in terms of comparability, the multiple could be extended for several projected
years (e.g. NFY + 1, so two years forward) if the circumstances are appropriate.
Learn More → Enterprise Value Quick Primer
From the completed output sheet posted below, we can observe how the revenue multiple remains
within a narrow range in all three periods.
In contrast, the EV/EBIT and EV/EBITDA multiples are not meaningful (NM) for the earlier periods
due to the company being unprofitable.
But once the company gradually begins to turn profitable, the reliance on a revenue multiple would
likely decline, as the current profitability (and potential for margin expansion) start to drive the
valuation increasingly more.
To conclude, the EV/Revenue – despite its numerous drawbacks – can nevertheless be a practical
measure of value and facilitate comparisons among high-growth, unprofitable companies.
Similar to most variations of multiples analysis, beyond just calculating the multiple itself, you should
also appraise a target company’s strategic positioning within a sector and gain insights into the
industry-specific factors that cause higher (or lower) valuations.
What is EV/FCF?
The EV/FCF valuation multiple is a ratio comparing a company’s enterprise value (EV) to its free cash
flow to firm (FCFF).
EV/FCF Formula
The formula to calculate the EV/FCF multiple is as follows.
EV/FCF = Enterprise Value ÷ Free Cash Flow to Firm (FCFF)
The two inputs are calculated using the following formulas.
Enterprise Value (TEV) = Equity Value + Net Debt + Preferred Stock + Minority Interest
Free Cash Flow to Firm (FCFF) = NOPAT + D&A – Increase in NWC – Capex
1. Operating Assumptions
Suppose we’re tasked with calculating the price to earnings ratio of a hypothetical company given
the following assumptions:
Latest Closing Share Price = $10.00
Last Twelve Months (LTM) Net Income = $40mm
Next Twelve Months (NTM) Net Income = $60mm
Total Diluted Shares Outstanding = 50m — Both in LTM and NTM
Trailing P/E Ratio vs. Forward P/E Ratio: What is the Difference?
The main benefit of using a trailing P/E ratio is that unlike the forward P/E ratio – which relies on
forward-looking earnings estimates – the trailing variation is based on historical reported data from
the company.
While there can be adjustments made that can cause the trailing P/E to differ between different
equity analysts, the variance is much less than that of the forward-looking earnings estimates across
different equity analysts.
Trailing P/E ratios are based on the reported financial statements of a company (“backward-
looking”), not the subjective opinions of the market, which is prone to bias (“forward-looking”).
But sometimes, a forward P/E ratio can be more practical if a company’s future earnings reflect its
true financial performance more accurately. For instance, a high-growth company’s profitability
could change significantly in the upcoming periods, despite perhaps showing low-profit margins in
current periods.
Unprofitable companies are unable to use the trailing P/E ratio because a negative ratio causes it to
be meaningless. In such cases, the only option would be to use a forward multiple.
One drawback to trailing P/E ratios is that the financials of a company can be skewed by non-
recurring items. In contrast, a forward P/E ratio would be adjusted to portray the normalized
operating performance of the company.
Like the first approach, in which we divided the market capitalization by the book value of equity, we
arrive at a P/B ratio of 2.5x.
In conclusion, whether the company is undervalued, fairly valued, or overvalued will depend on how
the company’s ratios compare with the industry average multiples, as well as the fundamentals of
the company.
To reiterate from earlier, the P/B ratio is a screening tool for finding potentially undervalued stocks,
but the metric should always be supplemented with in-depth analyses of the underlying value
drivers.
What is Price to Sales?
The Price to Sales Ratio measures the value of a company in relation to the total amount of annual
sales it has recently generated.
To confirm our calculation is done correctly, we can use the share price approach to check our P/CF
ratios.
Upon dividing the latest closing share price by the operating cash flow per share, we get 12.5x and
9.5x for Company A and Company B once again.
For either company, the P/E ratio comes out to 12.0x, but the P/CF is 12.5x for Company A while
being 9.5x for Company B.
The difference is caused by the non-cash add-back of depreciation and amortization (D&A).
In closing, the more the net income of a company varies from its cash from operations (CFO), the
more insightful the price to cash flow (P/CF) ratio will be.
What is P/FCF?
The P/FCF multiple compares a company’s equity value (i.e. market capitalization) relative to its free
cash flow to equity (FCFE), or levered free cash flow.
P/FCF Formula
The formula to calculate the P/FCF multiple is as follows.
P/FCF = Equity Value ÷ Free Cash Flow to Equity (FCFE)
The numerator, equity value, is calculated by multiplying the latest closing share price by the total
diluted share count.
Equity Value = Market Share Price × Total Number of Diluted Shares Outstanding
As for the denominator, free cash flow to equity (FCFE), the calculation starts with net income – a
post-interest profit metric – which is then adjusted for non-cash items (D&A), change in net working
capital (NWC), capital expenditure (Capex), and debt repayments.
Free Cash Flow to Equity (FCFE) = Net Income + D&A – Change in NWC – Capex – Mandatory Debt
Repayment
Note: If the company raised more debt capital, the proceeds are a net addition to FCFE, since the
newly obtained cash can be used to issue shareholders dividends or repurchase shares.
Price to Book Ratio (P/B) vs. Price to Tangible Book Value (P/TBV)
The price to book (P/B) and price to tangible book value (P/TBV) are near-identical valuation ratios
that compare a market value metric to a bookkeeping metric.
Price to Book (P/B Ratio) → The P/B ratio compares a company’s market value of equity (i.e.
market capitalization) relative to its book value of equity (BVE). The book value of equity
(BVE) is equal to a company’s total assets minus its total liabilities, so the metric is
inclusive of intangible assets.
Price to Tangible Book Value (P/TBV) → The P/TBV is virtually identical to the P/B ratio,
aside from the additional step of removing the value of intangible assets. For companies
with significant amounts of intangible assets recorded on their balance sheets, the P/BV
can be distorted and potentially misleading, which is where a more conservative measure
like the P/TBV ratio can be more appropriate.
The formula used to calculate the price to book ratio (P/B) is as follows.
Price to Book Ratio (P/B) = Market Capitalization ÷ Book Value of Equity (BVE)
Like the price to book ratio, a lower price to tangible book value ratio is interpreted as a positive sign
that the underlying company could potentially be undervalued (or vice versa for higher ratios).
Lower P/TBV Ratio → Potentially Undervalued Market Pricing
Higher P/TBV Ratio → Potentially Overvalued Market Pricing
LTM Formula
The formula for calculating a company’s last twelve months financials (LTM) is as follows.
Last Twelve Months (LTM) = Last Fiscal Year Financial Data + Recent Year-to-Date Data – Prior YTD
Data
The process of adding the period beyond the fiscal year ending date (and subtracting the matching
period) is called the “stub period” adjustment.
If the company is publicly traded, the latest annual filing data can be found in its 10-K filings,
whereas the most recent YTD and corresponding YTD financial metrics to deduct can be found in
the 10-Q filings.
What is TTM?
The Trailing Twelve Months (TTM) portrays a company’s financial performance across the past four
quarters, i.e. the most recent 12-month period.
YTD Formula
The formula to calculate year to date (YTD) performance or returns is as follows.
Year to Date (YTD) = [(Current Period Value – Beginning of Period Value)] ÷ Beginning of Period
Value)
Less: COGS (40) million (8) million (10) million (12) million
Income Statement 2021A Q1-2022 Q2-2022 Q3-2022
Gross Profit $60 million $18 million $20 million $22 million
Less: SG&A (20) million (4) million (5) million (6) million
Less: Interest (5) million (1) million (1) million (1) million
Taxes (@ 25% Tax Rate) (9) million (3) million (4) million (4) million
Net Income $26 million $10 million $11 million $11 million