
HI6006 Competitive Strategy Editing Service
Delivery in day(s): 4
Enterprise Value (EV) can be termed as company’s total value. The formula for calculation of the same is:-
Equity Value can be defined as Value of Outstanding Stock of Company. The formula for Equity Value is
Equity Value =Share price * Common Shares Outstanding
Equity Value for General Mills at beginning of 2006:-
Equity Value = $47 * 369 Million
= $17343 Million
Free Cash flow = Operating Cash flow – Expenses made on capital
P0 = D1 / (Ke – g)
Where,
P0 =Value
g = Growth rate
Ke = Expected rate of return shareholder
P0 = 1637 / 0.09
= 18188.889
Enterprise value:-
Year | Cash flow from operation (A) | Cash investment in operations (B) | Free Cash flow | PV Factor | Present value |
2006 | 2014 | 300 | 1714 | 0.917 | 1572.477 |
2007 | 2057 | 380 | 1677 | 0.842 | 1411.497 |
2008 | 2095 | 442 | 1653 | 0.772 | 1276.419 |
2009 | 2107 | 470 | 1637 | 0.708 | 1159.692 |
After 2009 |
| 1637 |
| 18188.000 | |
Enterprise value |
| 23608.086 |
Value Per share = Value of enterprise / Outstanding shares
= 23608.086/ 369
= $63.979
= 63.979 : 47
b. Cash flow at 3%
P0 = Cashflow / (Ke – g)
= 1686.11 / (0.09 – 0.03)
= 28101.833
Enterprise value:-
Year | Cash flow from operation (A) | Cash investment in operations (B) | Free Cash flow | PV Factor | Present value |
2006 | 2014 | 300 | 1714 | 0.917 | 1572.477 |
2007 | 2057 | 380 | 1677 | 0.842 | 1411.497 |
2008 | 2095 | 442 | 1653 | 0.772 | 1276.419 |
2009 | 2107 | 470 | 1637 | 0.708 | 1159.692 |
After 2009 |
| 1686.11 |
| 28101.833 | |
Enterprise value |
| 33521.919 |
Value Per share = Value of enterprise / Outstanding shares
= 33521.919/ 369
= $90.845
= 90.845 : 47
Method 1
= 2740- 147.1 – 3405.9
= $813M
Method 2
Free Cash Flow = Net Operating profit after tax – Net Investment in new operating capital
Cashflow from operation activities | Working Capital | Amount (Million Dollars) |
Operating income after tax |
| 2740.10 |
Adjustments for working capital:- |
|
|
- Operating Asset | 1260.80 |
|
+ Operating Liabilities | 84.6 | (1176.2) |
Net Cashflow from Operating activities |
| 1563.9 |
| ||
Cash flow from investing activities |
|
|
Less Financial Assets purchased | 111.9 |
|
Net Cash used from investing |
| (111.9) |
| ||
Cash flow from Financing activities |
|
|
+ Borrowed financial obligation | 2101 |
|
Net cashflow from financing activities |
| 2101 |
Net cashflow from operations |
| 3553 |
Assumptions:-
There is no Capital expenditure so Net cashflow from operations will be free cash flow in method 2 of A.
Finance expense is treated as a part of financial obligation
= (2429- 142.4*.634) – 898
= $2429 – 90.28 - 898
= $1440.72M
1.PWC, 2014. Valuation of an industrial company Pavia University. PWC. Also available at http://economia.unipv.it/pagp/pagine_personali/ecotta/1415/PRICEWATERHOUSECOOPERS%203.%20VALUATION%20OF%20AN%20INDUSTRIAL%20COMPANY.pdf.
2.Al Zararee, A.N. and Al-Azzawi, A., 2012. The impact of free cash flow onmarketvalue offirm. Global Review of Accounting and Finance Vol. 5. No. 2. September 2014. Pp. 56 – 63
3.Ivanovski, Z., Ivanovska, N. andNarasanov, Z., 2014. Fundamental analysis anddiscoiuntedfree cash flow valuation of stocks at Macedonian Stock Exchange. UTMS Journal of Economics, 5(1), pp.11-24.
4.Wang, F., Zhu, Z. and Hoffmire, J., 2015, January. Financial Reporting Quality, Free Cash Flow, and Investment Efficiency. In SHS Web of Conferences (Vol. 17). EDP Sciences.