Académique Documents
Professionnel Documents
Culture Documents
JNA/FEUNL 2
… Intro (2).
• VBM - way of life:
– Total commitment with the concept of
shareholder value creation;
– Use training as an instrument to achieve total
organizational involvement;
– Use compensation policy to promote culture
change;
– Empower business units;
– Implement profound change in systems and
procedures.
JNA/FEUNL 3
Capital budgeting exercise
JNA/FEUNL 5
Economic profit and EVA ...
• Equivalent definitions:
– NP= NOPAT-Capital employed x WACC
– NP = (NOPAT / CE - WACC) x CE
• NP and EVA (applied to same project);
• MVA = PV (EVA);
• CE = Net WC + Other net assets;
• WACC = wL x kL + wB x kB x (1-t)
JNA/FEUNL 6
Economic profit - EVA
JNA/FEUNL 7
Economic profit - NOPLAT
JNA/FEUNL 8
Estimating residual value
• Discounted cash flows:
FH
OCFt +1 × 1 − g ROIC IK
NI
Residual value =
WACC − g
b g
g = ROICNI × 1 − P O ⇒ P O = 1 − g ROIC
NI
• Economic profit: g
EPt +1 OCFt +1 × ROICNI FG
ROICNI − WACC IJ
Residual value =
WACC
+
WACC − g
×
H
WACC K
JNA/FEUNL 9
Project Vega ...
Consider the following information, related to project VEGA:
1) Expected total investment is as follows (IC – invested capital):
0 1 2 3 4
5000 4000 3000 2000 1000
From period 5 onwards, the company expects to invest, each year, 10% of the
operating cash flow of the same year..
2) ROIC assumptions are the following:
Period 1 2 3a6 7 onwards
JNA/FEUNL 10
... Project Vega ...
Please calculate:
1) Project NPV using discounted cash flows (use 200 periods);
2) Project NPV using economic profit (use 200 periods);
3) Project NPV using residual value formulas from period 7 onwards.
4) Graph the project’s ability to generate value through time. What is the proportion
of NPV generated from period 7 onwards?
JNA/FEUNL 11
JNA/FEUNL 12
JNA/FEUNL 13
Value and economic profit
António Alves graduated, two years ago, from the MBA program at NOVA. He has a background in engineering and was employed, for a
number of years, in a software company. He is considering launching his own company.
Based his own technical analysis of the business opportunity and on expectations about sales potential provided by a local market research
consultant, he is conducting a preliminary financial evaluation of the project. As it stands, the idea seems quite acceptable.
Comment the potential of this new project using the information provided by the promoter:
Table 1 1
Assumptions
0 1 2 3 4 5 6 7
Sales / fixed assets (period 1) 0.70 0.84 3.15 3.81 4.30 5.16 6.01
Growth rate in sales 100% 350% 25% 10% 5% 2%
COGS as % sales 65.00% 65.00% 67.50% 70.00% 75.00% 80.00% 90.00%
Other expenditures 500 1000 1000 1250 1400 1500 2000
Income tax rate 40% 40% 40% 40% 40% 40% 40%
A/c receivable 45
A/c payable 15
Invest in FA / (% of FA n-1) 3000 2000 1000 200 7.5% 7.5% 7.5% 7.5%
Divestitures in FA (net of taxes) 0.0% 0.0% 0.0% 10.0% 20.0% 20.0% 347
Divestitures = depreciation from period 7 onwards
Depreciation rate 7.5% 7.5% 7.5% 7.5% 7.5% 7.5% 7.5%
k 12% 12% 12% 12% 12% 12% 12% 12%
k (period 8 onwards) 12%
g (period 8 onwards) 1%
P/O (priod 8 onwards) 87.32%
JNA/FEUNL 14
Table 2
Income statement, working capital, capital employed and free cash flow
0 1 2 3 4 5 6 7
Sales 2100 4200 18900 23625 25988 27287 27833
Cost of sales 1365 2730 12758 16538 19491 21830 25049
Gross margin 735 1470 6143 7088 6497 5457 2783
Other expenditures 500 1000 1000 1250 1400 1500 2000
Depreciation 225 358 406 391 350 267 197
Earnings before taxes 10 112 4736 5447 4747 3690 586
Income taxes 4 45 1894 2179 1899 1476 234
Net income 6 67 2842 3268 2848 2214 352
A/c receivable 259 518 2330 2913 3204 3364 3431
A/c payable 56 112 524 680 801 897 1029
Working capital 203 406 1806 2233 2403 2467 2402
Changes in working capital 203 203 1400 427 170 64 -65
Investment in fixed assets 3000 2000 1000 200 465 453 397 347
Divestitures 0 0 0 0 620 1209 1058 347
Ending fixed assets 3000 5000 6000 6200 6045 5289 4628 4628
Depreciation 0 225 358 406 391 350 267 197
Net book value of fixed assets 3000 4775 5417 5211 4665 3559 2631 2434
Net income 6 67 2842 3268 2848 2214 352
Depreciation 225 358 406 391 350 267 197
Operating cash flow 231 425 3248 3659 3198 2481 549
Changes in working capital 203 203 1400 427 170 64 -65
Investment in fixed assets 3000 2000 1000 200 -155 -756 -661 0
Free cash flow -3000 -1972 -778 1648 3387 3784 3078 5015
JNA/FEUNL 15
Table 3
Components of continuing value (period 8 onwards)
Table 4
Valuation
0 1 2 3 4 5 6 7
Free cash flow -3000 -1972 -778 1648 3387 3784 3078 5015
Discount factor 1.0000 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523
PV of cash flows -3000 -1761 -620 1173 2152 2147 1560 2268
NPV 3920
MIRR 21.1%
JNA/FEUNL 16
Concerned with the potential for future growth (given his business experience during the colapse of the high-tech buble) he decided to add to the
previous analysis a more detailed estimate of the ability of the project to generate value over time.
Does this alternative approach add anything to your previous understanding of the project?
Table 5
EVA estimate
0 1 2 3 4 5 6 7
NOPLAT = Operating CF 0 231 425 3248 3659 3198 2481 549
Employed capital 3000 5203 6406 8006 8278 7692 7095 7030
Employed capital x k 360 624 769 961 993 923 851
EVA -129 -199 2479 2698 2205 1558 -2932
Table 6
Components of continuing value
Estimate of CV
NOPLAT (period 8) 554
Employed capital x k (period 8) 844
EVA (period 8) -289
PV of constant growth in 7 -2629
Table 7
Valuation
0 1 2 3 4 5 6 7
PV of EVA -115 -159 1765 1715 1251 789 -1326
NPV 3920
JNA/FEUNL 17
JNA/FEUNL 18
… Economic profit and EVA
JNA/FEUNL 19
EVA drivers
JNA/FEUNL 21
EVA and compensation system
• Level of performance:
– Involves whole organization;
– Expected level of EVA, growth rate and
maximum allowed shortfall;
– Period by period performance evaluation;
– EVA bank (bonus bank):
• EVA adds to bonus bank;
• Actual compensation depends on goals and bank
balance.
JNA/FEUNL 22