估值培训(全)
- 格式:pdf
- 大小:853.76 KB
- 文档页数:33
史上最全的投资估值方法和技术:如何估值及注意事项在投资的时候,对企业的进行估值是极其重要的一个环节,而如何做出准确的估值就是一项考验投资者眼光的工作。
关于估值及常见估值方法公司估值方法通常分为两类:一类是相对估值方法,特点是主要采用乘数方法,较为简便,如P/E估值法、P/B估值法、EV/EBITDA 估值法、PEG估值法、市销率估值法、EV/销售收入估值法、RNAV估值法;另一类是绝对估值方法,特点是主要采用折现方法,如股利贴现模型、自由现金流模型等。
一、企业的商业模式决定了估值模式1. 重资产型企业(如传统制造业),以净资产估值方式为主,盈利估值方式为辅。
2. 轻资产型企业(如服务业),以盈利估值方式为主,净资产估值方式为辅。
3. 互联网企业,以用户数、点击数和市场份额为远景考量,以市销率为主。
4. 新兴行业和高科技企业,以市场份额为远景考量,以市销率为主。
二、市值与企业价值无论使用哪一种估值方法,市值都是一种最有效的参照物。
市值的意义不等同于股价市值=股价总股份数市值被看做是市场投资者对企业价值的认可,侧重于相对的“量级”而非绝对值的高低。
国际市场上通常以100亿美元市值作为优秀的成熟大型企业的量级标准,500亿美元市值则是一个国际化超大型企业的量级标准,而千亿市值则象征着企业至高无上的地位。
市值的意义在于量级比较,而非绝对值。
市值比较既然市值体现的是企业的量级,那么同类企业的量级对比就非常具有市场意义。
【例如】同样是影视制作与发行企业,国内华谊兄弟市值419亿人民币,折合约68亿美元,而美国梦工厂(DWA)市值25亿美元。
另外,华谊兄弟2012年收入为13亿人民币(2.12亿美元),同期梦工厂收入为2.13亿美元。
这两家公司的收入在一个量级上,而市值量级却不在一个水平上。
由此推测,华谊兄弟可能被严重高估。
当然,高估值体现了市场预期定价,高估低估不构成买卖依据,但这是一个警示信号。
精明的投资者可以采取对冲套利策略。
A P R I L 2010I C T L Y P R I V A T E A N DC O N F IDE N T I A LTransaction multiplesTrading multiples IntroductionDiscounted cash flow (“DCF”)Overview of the sessionR O D U C T I O N T O V A L U A T I O N梧桐树下整理What does the term “value”mean?1The Oxford Dictionary definition“the material or monetary worth of a thing; the amount at which it may be estimated interms of some medium of exchange or other standard of a like in nature”It is important to note that there is no general statutory definition of value Valuation is an art, not a science 2In practice, we rely heavily on experience and judgement1Extracts taken from ‘The Valuation of Business, Shares and Other Equity’; Wayne Lonergan 2Gold Coast Selection Trust v. Humphrey; 1948R O D U C T I O N T O V A L U A T I O N梧桐树下整理Why valuation is important?R O D U C T I O N T O V A L U A T I O N梧桐树下整理J.P. Morgan uses a number of valuation methodologies“Public MarketValuation”Value based onmarket trading multiples of comparable companiesApplied usinghistorical and prospective multiplesDoes not include acontrol premium“Intrinsic” value ofbusinessPresent value ofprojected free cash flowsIncorporates bothshort-term and long-term expected performanceRisk in cash flowsand capitalstructure captured in discount rateValue to afinancial/LBO buyerValue based ondebt repayment and return on equity investmentLiquidationanalysisBreak-up analysis Historical tradingperformanceExpected IPOvaluationDiscounted futureshare priceEPS impact Dividend discountmodelR O D U C T I O NT OV A L U A T I O N梧桐树下整理The final recommended valuation is a triangulation of each of the methodologiesR O D U C T I O N T OV A L U A T I O N梧桐树下整理1Based on Project X team estimates, which forecast Jun-09F EBITDA to be A$33.0mm 2Based on the management 30-Sep-08 presentation Jun-09F EBITDA of A$35.5mmThe valuation summary is one of the most important slides in a valuation presentationR O D U C T I O N T OV A L U A T I O N梧桐树下整理Transaction multiplesTrading multiples IntroductionDiscounted cash flow (“DCF”)Overview of the sessionR O D U C T I O N T O V A L U A T I O N梧桐树下整理DCF allows for rigorous analysis of valueDCF -mechanism used to estimate the value of an asset by discounting the estimated futurecash flows generated by the asset by a rate that reflects the risk of the cash flowsFree cash flow to the firm (FCFF) model = present value of expected future cash flows Dividend discount model = present value of expected future dividendsForces an understanding of the value drivers of the asset (revenue and cost) of the underlyingbusiness/unitCan divide value into componentsValue of various businesses, product lines or divisions (“sum of the parts”valuation)Value of free cash flows versus terminal value (TV can be very important) Contribution of various synergies (e.g. cost reductions, cross-selling) Various cases can be evaluatedUpside (favourable) versus downside (unfavourable) cases Key sensitivities on price, volumes, cost, growth etc.梧桐树下整理DCF has three key componentsProjecting cash flows requires in-depth understanding of the business and the industryIndustry outlook Expansion opportunities Company and competitor reports/presentations Equity research analyst reports and industry sector reports Other (e.g. market data such as forward curves, regulators)RODUCTI ON T OVALUAT IO N Competitive position Ongoing reinvestment needs Sources of informationNew product lines and Greenfield expansionsDevelopment costsEconomies of scaleWorking capitalRequired capital expendituresDiscretionary investmentsAnticipated industry growth (supply versus demand)Major opportunities and risksHow does this impact on the company in question?Pricing flexibilityPossible market share changesCost structure梧桐树下整理Use of financial statement analysis in practiceDCF has three key componentsROD UCTI ONT O V ALUAT ION 梧桐树下整理The cost of equity is a major component of the WACCThe cost of equity represents the long-term return expected by the market for this project Industry wide use of the capital asset pricing model (CAPM)Practical issues when using the CAPMExtremely difficult to estimate an “appropriate”beta (e.g. data issues, length of estimation period, benchmark rate of return)Sometimes include a country risk premiumRODUCT IONT OVALU A T I O N10 year bond yield Predicted betas Estimated using various techniques 11.50% 5.50% 1.00 6.00%=+x =+x 梧桐树下整理Cost of debt calculationRODUCTIONT O VA LUA TI O NGenerally use cost of a company’s medium-term debt (7-10 year money)Domestic debtQuoted as spread over a benchmark rate—Benchmark rates include BBSW, 10-year government bondsAdjusted for tax-deductibility of interest expenseCheck this against the approximate borrowing costs associated with a company’s corporatecredit rating and/or comparable companies梧桐树下整理DCF has three key componentsJPMorgan’s approach to free cash flow and valuationFree cash flow is the cash that remains after all necessary reinvestments have been made, e.g. capital expenditure and working capitalFree cash flow is measured prior to any debt service (interest and debt repayment), but after ‘cash’taxesNote the effect of carryforward losses on taxes paidFree cash flow therefore is the amount of cash that can be distributed to shareholders and debt holders (also known as the ‘unlevered cash flow’)Cash flows discounted at the weighted-average cost of capital to calculate firm valueSometimes we calculate cash flows after interest expense/income (‘levered’cash flow)Levered cash flows discounted at the cost of equityPresent value represents equity valueRODUCTIONTO VAL UATI ON梧桐树下整理Summary presentation of DCF resultsTransaction multiples Trading multiples IntroductionDiscounted cash flow (“DCF”)Overview of the sessionRODUCTIONTOVALUATION梧桐树下整理Firm value and equity value are two different concepts . . .1The value of debt should be a market value. It may be appropriate to assume book value of debt approximates the market value as long as the company’s credit profile has not changed significantly since the existing debt was issued.2Net debt equals total debt (short and long-term) + minority interest + preferred equity + capitalized leases -cash and cash equivalents.RODUC T IO NTO V A LU ATION梧桐树下整理. . . and are used for different multiplesThe defining difference lies in the treatment of debt and its associated cost (interest expense) A multiple that has debt in the numerator must have a statistic before interest expense in thedenominatorR O D U C T I O N T OV A L U A T I O N梧桐树下整理A broad range of trading multiples are typically usedR O D U C T I O N T OV A L U A T I O NFirm value / sales (LTM, FY1, FY2) Generally not very accurate although essential for high-tech companies Firm value / EBITDA (LTM, FY1, FY2)Generally most accurate multiple to use (watch out for interest income) Good ratio in cyclical industries Good for cross-country comparisons Independent of leverageFirm value / EBIT (LTM, FY1, FY2) Most useful when assessing a capital intensive businessMarket cap. / Net income (also known as P/E)Historical P/E ratio – affected by one-off chargesForward looking P/E – actively used by Wall Street analysts; forward looking – avoids problems with different fiscal years Market cap. / book value Most appropriate for financial institutions – Australian trading bank multiples in particular Firm value / total assets Useful when assessing utilities and other fixed-asset based companies Industry specificPrice per subscriber / barrel / production, etc.梧桐树下整理Example trading comparables pageR O D U C T I O NT O V A L U A T I O NAusenco 1,248 1,211 4.0x 3.3x 21.0x 15.6x 22.2x 16.5x 28.1x 21.5x 3.1% 4.0% Monadelphous 1,260 1,186 1.2x 1.1x 12.2x 10.8x 14.1x 12.4x 20.4x 18.2x 6.3% 7.2% Walter Diversified 276 325 1.1x 1.0x7.6x6.4x 10.9x8.9x 15.9x 13.4x3.4% 3.9% Sedgman 555 560 2.5x 2.2x 10.7x 9.2x 13.8x 11.9x 18.6x 15.5x3.5%4.4% Industrea 521 514 4.1x 2.9x 19.9x 14.2x 21.3x 15.0x 24.8x 20.1x 1.9% 1.9% Cardno 454 497 1.3x 1.1x 10.9x 8.9x 12.2x 10.0x 16.5x 13.2x 4.6% 5.9% Coffey 444 493 1.1x 1.0x 10.0x 9.0x 11.8x 10.4x 16.6x 14.3x 6.6%7.3% RCR Tomlinson283 304 0.6x 0.5x 5.5x 4.8x7.0x6.1x9.5x8.0x3.5%4.1% AJ Lucas 208 238 0.8x 0.5x9.3x5.6x 13.3x 7.9x 16.6x 11.0x0.7% 0.0% Lycopodium 1781671.5x 1.4x 11.1x 9.6x 11.7x 10.1x 16.6x 13.8x 6.4%7.3%Source: IBES, IRESS, Company reportsNote: Calendarised to 30 June; Market data as at 4-Dec-07梧桐树下整理Why trading values can differ from DCFSome important points to remember when calculating trading multiplesThe choice of the peer group is crucialNeed to understand in detail the industry segments that competitors operate in Must identify and explain significant differences in multiples across the peer group We always calculate the numbers ourselvesEBIT and other figures shown in annual reports and sources such as equity research reportsare often inconsistent with J.P. Morgan definitionsWe always normalise earnings measures by removing one-off distortions Deducting material profits on sale of assets Adding back abnormal lossesGenerally focus on forward-looking multiples We use median of forecast EBITDA, EBIT and NPATMean often skewed by outliers due to poor / outdated estimatesAs a general rule of thumb, multiples always run lowest to highest from EBITDA, EBIT and P/E Expected given use of depreciable equipment in typical business (EBITDA to EBIT multiple) Expected given most businesses generate a higher rate of capital return on capital employedthan the after-tax cost of debt (EBIT to P/E multiple)R O D U C T I O N T OV A L U A T I O N梧桐树下整理Transaction multiplesTrading multiples IntroductionDiscounted cash flow (“DCF”)Overview of the sessionR O D U C T I O N T O V A L U A T I O N梧桐树下整理Comparable deals analysis is usually problematicR O D U C T I O N T OV A L U A T I O N梧桐树下整理Why bother with comparable transactions?R O D U C T I O N T OV A L U A T I O N梧桐树下整理Sources used to locate comparable transactionsR O D U C T I O N T OV A L U A T I O N梧桐树下整理Coates National Hire10/02/2007 1,645 12.4x 11.2x NA PCH Group Ltd Cape Australia Pty Ltd 16/10/2007 $268.1 18.2 13.2 2.4x Concept Hire Ltd Cape Australia Pty Ltd11/09/2007 128.7 12.6 9.8 2.4 Prime Industrial Rentals Coates29/08/2007 39.75.0 4.5 1.1 United Rentals Inc Cerberus Capital Management23/07/2007 US$6,600.09.6 9.0 1.5 Allplant Coates 30/11/2006 72.4 NA 7.6 1.3 Hirequip NZ Ltd Nikko28/11/2006 189.1 12.6 10.2 2.1 Hirepool Ltd Next Capital1/07/2006 172.0 10.4 NA NA Allied Equipment Coates1/07/2005 135.7 NA 5.9 1.4 AH Plant Hire National Hire 21/10/2005 106.5 8.4 8.2 1.9 Sherrin Hire Pty Ltd Boom Logistics Ltd27/06/2005 130.0 7.2 NA 1.3 Allight Holdings Pty Ltd National Hire 1/11/2004 82.5 12.5 7.2 1.6 The Cat Rental Store WA National Hire 1/11/2004 46.9 12.7 6.2 1.0 Source: Coates Hire Scheme Booklet, Independent Experts ReportNote: NTOA is NTA + net debt –surplus assetsIndicative presentation of transaction compsC O V A L U A T I O N梧桐树下整理Anatomy of a takeover premiumR O D U C T I O N T O V A L U A T I O N 梧桐树下整理When can transaction values differ from DCF?RODUCTIONT OV ALU ATI ON梧桐树下整理Welcome to the team!RODUCTIONTOVALUATION梧桐树下整理。
目录财务基础概念风险收益法比较法净现值法调整后现值法期权分析估值法什么是“高成长性企业”?所谓高成长企业,是指那些在较长时期(如5年至10年以上)内,发展速度快,能带来高效益,具有高增值能力的企业。
财务基础概念1、贴现率:可以视作预期实际收益(反映消费偏好)、预期通货膨胀(挤占现金流的购买力)和与现金流相关的不确定性溢价的合成体。
•通过贴现,未来的现金流可以转换成当前的现金流。
•为什么未来现金流的价值会低于当前相类似的现金流的价值:(1)人们更愿意在当前消费,而不是把钱留在未来消费;(2)通货膨胀会降低现金在未来的购买力。
未来1美元的购买力不及当前1美元的购买力;(3)承诺性现金流在将来未必会兑现。
这种等待是有风险的。
财务基础概念1、贴现率:•现金流现值的计算:未来时期的现金流/(1+贴现率)时期如:计算10年后1000美元的现值,若贴现率为8%,则1000/(1.08)10=463.19美元财务基础概念2、年金:是指在一个固定期限内定期产生的固定现金流。
•通过年金计算现值,可以通过贴现计算每一笔现金流的现值,然后将所有数字相加,也可以用下面这个公式:现值=年度现金流×((1-1/(1+贴现率)时期数)/贴现率)案例:假定你可以以10000美元现款购买一辆汽车,你也可以用分期付款的方式,分5年还清,每年年底支付3000美元。
如果贴现率是12%,则分期付款现值=3000×((1-1/(1.12)5)/0.12)=10814美元财务基础概念2、年金:(1)增长年金:指在特定时期内以固定利率增长的现金流。
现值=现金流×(1+g)×((1-(1+g)n/(1+r)n)/(r-g))注:g是增长率,r是贴现率,n是时期数案例:假设你有一座金矿,去年一年产生的现金流是150万美元,而且预计接下来的20年间还会继续产生现金流。
假设现金流的增长率为3%,而基于你对这些现金流的不确定性,贴现率为10%,则现值=150×1.03×((1-1.03n/1.1n)/(0.1-0.03))=1614.6万美元财务基础概念2、年金:(2)永续年金:指定期持续产生的固定现金流。
•现值=现金流/贴现率如:一笔每年支付60美元股息的永续债券,如果贴现率是9%,那么其价值为:60美元/0.09=667美元(3)增长永续年金:指有望有固定增长率持续增长的现金流。
•现值=下一年预期现金流/(贴现率-预期增长率)风险收益法:案例:A资本2013年发现并跟进了B公司,B公司是致力于X产业的高科技企业。
A资本与B公司达成投资意向,A资本期望获得20%-30%的股权。
而B 公司需要的资本大致在2000万到4000万之间,经A资本的内部讨论,其认可的现金出资额度大致在3000万。
A资本和B公司双方讨论决定以第5年的预测数据0.6亿元利润作为评估基础。
B公司有2000万股是由多名高管和原始投资人持有,以此标的进行增资扩股。
A资本坚持要求至少50%的目标回报率,已知同等规模类似的非上市企业的平均市盈率为15倍。
以此,做出以下计算:1、终值=评估年的利润额×市盈率=0.6亿元×15=9亿元2、贴现终值=终值/(1+目标回报率)5=9亿元/(1+50%)5=1.2亿元3、所需股权比例=投资额/贴现终值=0.3亿元/1.2亿元=25%4、新股数量=2000万股/(1-25%)-2000万股=670万股5、新股每股价格=3000万元/670万股=4.5元/股6、投前企业估值=2000万股×4.5元/股=9000万元7、投后企业估值=2670万股×4.5元/股=1.2亿元比较法:比较法是一种用快速简便的方法来给公司进行一个大概的估值。
我们在其他有类似特征的公司里寻找比较对象。
这些特征包括风险、增长率、资本结构,以及现金流和时间节点等。
案例:H公司和P公司是与A公司同行业的2家上市公司,根据2家上市公司的业绩计算A公司的市值。
A公司H公司P公司资产负债表(百万元)资产160 300 380 长期负债 5 100 0股东权益/资本净值80 120 175 损益表(百万元)收入350 420 850 EBITDA 45 55 130 净利润30 20 75市场数据每股收益(元/每股) 3 0.67 2.14 市盈率(倍数)- 21 14.5 已发行股票(百万)10 30 35客户数量50000 600000 1100000H公司P公司平均值A公司的大概价值(百万元)市盈率21 14.5 17.8企业价值420 1087.5 753.8 533企业价值/EBITDA 7.6 8.37 8 360企业价值/收入 1 1.28 1.14 399企业价值/资本净值 3.5 6.21 4.86 389企业价值/会员数量700 989 844 422注:市盈率=每股价格/每股收益分析:根据以上分析,A公司的价值在3.6亿元和5.33亿元之间。
取中值4.5亿元作为评估基数。
考虑到用上市公司来比较私营公司的时候要考虑资本的流动性。
因为私营公司的股权缺乏流动性,估值也要打个折扣,保守估计在20%-30%,取中值25%,因而A公司估值大约在3.3亿元。
净现值法:净现值法是目前最常见、最传统的用贴现现金流来估值的方法。
现金流t=EBIT t×(1-a)+折旧t-资本支出t-净营运资本的追加t其中:EBIT=息税前利润a=企业所得税率t=年份下一步,计算终值,通常用永续年金法来估算一个企业的终值。
终值T=现金流T×(1+g)(r-g)其中:g=假设永续增长率r=贴现率T=终止年净现值法:如果预测现金流的增长和通货膨胀率一致的话,那么永续增长率应该和通货膨胀率一致。
下一步,计算净现值:•净现值=(现金流1/(1+r))+(现金流2/(1+r)2)+…+((现金流T+终值T)/(1+r )T)其中:r=贴现率这里需要提及加权平均资本成本,即WACC。
WACC常被很多公司用作一个融资项目的贴现率。
净现值法:r=(D/V)×r d×(1-a)+(E/V) ×r e其中: r d =负债贴现率(通常是公司所支付负债的市场利率) r e=股权贴现率a=企业所得税率D=负债现值E=股权现值V=D+E净现值法:股权贴现率(资本成本)从公司的角度来看,是股东期待的投资回报,是为了满足股东来维持股价的成本。
r e=r f+β×(r m-r f)其中:r f——无风险折现率,比如国债利息β——公司的股价走势和市场的关系系数r m-r f——市场风险溢价估值立论的前提和实际运行的情况:1、该公司有1000万元的亏损,根据会计准则,可以结转到下个年度,去抵消未来的收入。
另外,公司在未来几年还会继续亏损,这些亏损都可以继续结转到下个年度。
2、企业所得税率为25%。
3、该公司没有长期负债。
4、市场上五家类似企业的平均无杠杆β是1.2。
5、10年国库券收益率为6%。
6、资本支出和折旧一致。
7、市场风险溢价根据公司设立的地点,目标市场的特征等风险定为7.5%。
8、净营运资金的需求假设为销售额的10%。
9、EBIT 预计在第9年后永续每年增长3%。
第1年 第2年 第3年 第4年 第5年 第6年 第7年 第8年 第9年营业收入 10 14 21 25 29 38 50 65 90 成本 23 24 26 27.5 29 31 35 40 47 EBIT-13-10-5-2.57152543•计算加权平均资本成本(WACC)r=(D/V)×r d×(1-a)+(E/V) ×r e=0+100%×(6+(1.2×7.5))=15%•计算现金流见下表,该公司的净现值为0.7亿元现金流(百万)年0 1 2 3 4 5 6 7 8 9 营业收入10 14 21 25 29 38 50 65 90 减去:成本23 24 26 27.5 29 31 35 40 47 EBIT -13 -10 -5 -2.5 0 7 15 25 43 减去:所得税0 0 0 0 0 0 0 1.625 10.75 EBIAT -13 -10 -5 -2.5 0 7 15 23.38 32.25 减去:营运资金增加 1 0.4 0.7 0.4 0.4 0.9 1.2 1.5 2.5 自由现金流(FCF)-14 --10.4 -5.7 -2.9 -0.4 6.1 13.8 21.88 29.75 折现系数0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 现值(现金流)-12.2 -7.9 -3.8 -1.7 -0.2 2.6 5.2 7.2 8.4 现值(总现金流)-2.2终值255 现值(终值)73 净现值70•终值T=现金流T×(1+g)(r-g)=29.75亿元×(1+3%)/(15%-3%)=2.55亿元1、该公司有1000万元的亏损,根据会计准则,可以结转到下个年度,去抵消未来的收入。
另外,公司在未来几年还会继续亏损,这些亏损都可以继续结转到下个年度。
2、在第1年年初,公司有300万元银行贷款(年息8%),贷款须从第1年年底开始分三年偿清(每次100万元)。
3、企业所得税为25%。
4、市场上五家类似高科技设备企业的平均无杠杆β是1.2。
5、10年国库券收益率为6%。
6、资本支出和折旧一致。
7、市场风险溢价根据公司设立的地点、目标市场的特征等风险可定为7.5%。
8、净营运资金的需求假设为销售额的10%。
9、净现金流预计在第9年后永续每年增长3%。
第1年第2年 第3年 第4年 第5年 第6年 第7年 第8年 第9年 营业收入101421252938506590成本 23 24 26 27.5 29 31 35 40 47 EBIT-13-10-5-2.57152543调整后现值法现金流(百万)年0 1 2 3 4 5 6 7 8 9 营业收入10 14 21 25 29 38 50 65 90 减去:成本23 24 26 27.5 29 31 35 40 47 EBIT -13 -10 -5 -2.5 0 7 15 25 43 减去:所得税0 0 0 0 0 0 0 1.625 10.75 EBIAT -13 -10 -5 -2.5 0 7 15 23.38 32.25 减去:营运资金增加 1 0.4 0.7 0.4 0.4 0.9 1.2 1.5 2.5 自由现金流(FCF)-14 --10.4 -5.7 -2.9 -0.4 6.1 13.8 21.88 29.75 折现系数0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 现值(现金流)-12.2 -7.9 -3.8 -1.7 -0.2 2.6 5.2 7.2 8.4 现值(总现金流)-2.2终值255 现值(终值)73 利息税盾(净现值)0.11 净经营亏损税盾(净现值)8.51 净现值79资本成本=r f+β×(r m-r f)=6%+1.2×7.5%=15%然后,计算现金流和终值,这和净现值法的算法一样,终值是2.55亿元。