Mergers & Acquisition

Basics

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Basics

The spreadsheet must be completed with at least 4 ComparableAcquisitions with YOUR OWN COMPANY

Fill out the “DCF”, “NWC”, “WACC”, “A1” and “A2”

You need change the years in the template to recent years. The historical period should be 2017, 2018, 2019, then 2020.

THEN provide a written analysis as to the statistics.

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Steps and how to calculate the statistics(FORMULAS)

Analysis Steps

Determine the company’s key performance drivers

Project cash flow – 5 years

Calculate the WACC

Determine terminal value

Calculate PV and Determine valuation

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Determine Key Performance Drivers

Know your industry

Know the company

Drivers

a) Sales growth

1) New products

2) Opening of stores

3) New markets

4) Market trends

5) Government influences

6) M&A

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

b) Expense growth

1) Sales growth

2) M&A

3) Start-up costs

c) Cap Expenditures

d) Working capital requirements

Want to make sure that year 5 of the projections is at a normal rate representative of the company’s normalized operations.

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Make sure that there is a logic to the projection

a) Higher sales mean greater expenses, higher cap exp. And higher working capital

Operating expenses are usually based on historical operating margins.

S,G &A is usually based on historical % of sales

Expense margins are usually held constant unless there is something specific going on with the company

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Free Cash Flow

EBIT

Less: Taxes at the Marginal Rate

Equal EBIAT

What we are trying to avoid is earnings that are benefitting from extraordinary low rates for that year. Want projections to be built based on taxes that are at a normalized rate.

What is the marginal tax rate or the normalized rate? – Look at the historical tax rate

EBIAT

Plus: Depreciation and amortization

Less: Capex

Less: (Increase or decrease in net working capital)

Depreciation is usually estimated going forward as the existing level of depreciation plus a % of capex or of sales.

Amortization usually lumped in with depreciation or estimated as a % of sales

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Capital expenditures are shown on the cash flow statement

a) Usually use the historical number and the historical growth rate

b) May be adjusted if there are anticipated changes in the company’s strategy, etc.

c) You usually revert back to the historical rates

Net working capital

Current assets (accounts receivable, inventory, prepaid expenses and other)

Less

Current liabilities (accounts payable, accrued liabilities and other)

Growing company usually has working capital requirements – Sales growth causes increase in inventory and accounts receivable

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Can estimate net working capital as a whole but if possible the components of current assets and current liabilities are estimated and then put together

DSO (Days sales outstanding) = A/R / Sales x 365

Inventory Turns = COGS / Average Inventory

Prepaid and other current assets projected as a % of sales

DPO = Average A/P / COGS x 365

Other current liabilities and accrued liabilities projected as a % of sales

Weighted Average Cost of Capital

Rd x (1- t) x (total debt / total capitalization)

Re x (total equity / total capitalization)

Cost of debt is equal the weighted average cost of each outstanding debt issuance. Where there are bond issues it the current yield to maturity of the bonds.

t is the current tax rate

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Cost of Equity

Capital Asset Pricing Model

Rf + Beta x (market risk premium) = Cost of Equity

Market risk premium = 7.1%

Beta found on financial web sites. It is dependent on the capital structure of the company.

Rf is the yield to maturity of the 10 year US Treasury

Free Cash Flow

Investment Banking, Valuation, Leveraged Buyout, Mergers & Acquisition, Discounted Cash Flow Analysis

Need to look at the debt to total capital of comparable companies. If it is similar then you can use the beta for the company. If it is not then you need to go through the calculation of the average unlevered beta.

Terminal Value

Usually derived based on the comparable company approach. Most often EBITDA x (EBITDA multiple)

Determine the Value

Calculate the PV of each projected cash flow

Remember to add terminal value to the last period. The terminal multiple is multiplied times the last 12 months results.

Add the PVs to get the value

Divide by the fully diluted number of shares to get the value per share

Sensitivity Analysis

Usually, you create a chart of values with a number of different terminal values and WACCs

Then you need to pick the value that makes the most sense.

ORDER THIS TASK HERE AND GET 17% DISCOUNT

Mergers & Acquisition US Research Writers.

Mergers & Acquisition Assignment Writing.