DISCOUNTED CASH FLOWS METHOD
Infancia Management, thas been cussed hat 2 way tin the
(veo am invoutrant oppetuny Jb by deeming Be acual cash
‘eortaby a pareclr aut Racal ht cacounod eth Rowe shoe
Enon don by doteining te prose va fe at coh Fows OE
fresmentopporunty in Consent! Famewon ag-Acoring
‘Saud, twas cuts tt he xe owe ar pares and anateed
‘regan ftancng nearing ovo nas can owe
‘Sepstan ference a inputs n eterna vaue De st
Cte o noude amount ofeach abe valde rhe cae De
seyooers
Chapters ‘et Cosh Fos fee aut a aul fo eno
PEI eS) ‘Sion carn geared fn puta Sn enter ate For
2 cah flows gorda bse ne a fo ot
sired watbeconez tom ne bsres and be ons et reared 2
‘thee ite cpeasne gear Pot
St ct Fos rere Ba of aan # ay of he ng
Company eoes rot pay ied
1 Company paye aiden tu te amount paid ot pnfeany cers
rom ts epacy py dene
+ Net Cash Flows sd rots re signs within eons reas
peiod
'compay, dvidenés can be ate based onthe decson lhe
onrling investor.
sing nat cash ows ove che cashflow enepes mae aorntageou
2 aliaton actty snc ta mei canbe ciety wed a pl ta OCF
EBITDA, EBIT, net name an cash Rw tom pesto sce ese metic
right nave mezed or double contd ne.
“+ EBITDA ana EBT ar botnets ae before oes can owe
‘hat are avait to imesion shoud be ater satyeg te
requements ote government
a
{Beamscamner~~
“+ EBITOR eng EBT so 40 acon diternces in capital
Scare sce tos net tes payments, cena for
Frere shows ant Hes sourced fom Gonahisers to fn
+‘ Alneeretaes ao ot conser omesinent of cash ows
tre ne rf tan werk eae ant ed asset
Ivesinet ae eceaty mains ge aby he
natn, sya ann ah fons ant maces eh a
wncertanesg te oun
+ Secs of Srasay nated eesimers — fo invesiments
‘try nae gored a Sprains of debeauty
‘nang iments? Yn be cat for ss is 1 fd
Irvestens way ty oh eah For aparatons. Meany
‘alarc cn eal inavng feminists may hal
‘sicahtom operons nntemught sozente song em
sabi,
+ Relate on tt nrg - Det tnanang a exaet Fann
‘Stuy eps emaning emoaies Hover, can become
2 etm tro tn ft ca tom operons eit 1 repay
‘sag ct sigan Tne ston woes f tne contrac
‘eare toro ut came oe by aot boring
+ uty tangs Sear portes beeen cash flows and
‘Peon may nds eg oe ft gt convenestocash easy,
‘perng lw ay.
“Tere aro ea fet Cash Fos: (1 Me Cash ows to th Fm: ang
(2) Cash lwo uy, The Ne Cath vs Fm iste amount
‘mace nase totat cet an xy ins aunt th carngay. The Nal
{CesnowsEaaty eran acu fas ows made ati >
‘he eqty seine ter easing te nel det or the oustanding
‘ish ows canbe emir rng ancal statements fe
Net Cas Ft te Fen
‘Net coeh flow tm tee cen ow aati othe partis who
‘Npsied cape. at Staten) str payog operating
‘rpees tcl ee ad eating api oepenses sn worke
‘apa a agired by Danese rene NOP tote fn cash Nowe
EE Re]
ced
fom opraing aces ow bes wn snes pay
‘ESrecretu ot ind vier Valin modes taxsgon epee
onsus cash hw vale reson = eet Grey.
etepte vale ofa company ffs te Pare vae ois ce
snes aes efecto trelcasn fone Tha wibebase premise
{nest cara valaton metacooges
cash low any cape tons ate Sect operat an
Inn ates of he bases. Conseguety, nl cash flow excuses
ions ivcated wan foe ses. het cach fv ee can be
‘npc or deed ug be lowing Dees.
[A Based tom Net name or ints pprozch)
Tee aaa Common ReS —T P |
3a Nes Cath Carpe) a
Aas ret Expense et! Ta aa
adtess Assinar Hone Cana =
Cas Net vesinert Fe Capi
(Parnes Sale ol foe8 Cape ivesimam) |
aes ows oe am Pip
1+ Netocme Avaabe Te Canin Shara
re measure of» fer prtaty wich lr oe ot fd
fueinon incre tener. he arse the earn
‘Sorcerer ccuring a cose, xpanses eprecen,
‘a san accounang measure, meanng bat roncash tee the
arecaton ans amerzaion sao induce 3 coun ae
tat name, Hever, th messue gees nt nse enngesn
ern cotinacoptainerimert mace suing sant pas
(Wiha aes ates ca fo
+ Non-Cash charges et
Penis to naa Rh rence in th computatn ont
Income, Anaiyst ual okat he sateen cash fos alse
Peonl non-cash charges meu ne neon amt See
Fat moich mut relied the can ows sme, ean
"lative tat porton of hat expense enaraeh, The conmon on.
‘oem ms are teow
{Beamscamner© Dipecstonansanoriaion
ens enacqaefuecasat ie equpmentorintngble
sna pot of aon
‘fais pesamat inn snc nen arene oes,
Tpotocfoeis emouton recede eprecaion
veg a ae ca ou. Aes eu ne soul be
{eed eto ane tae es ow
© asc ches
Resmi fe the change fhe ergarizton
‘rome cr bares mal ea campany adapts cana
teorome sate Baines once ost restuctng
‘ree blot pron onoens At 8 et
‘nung rons be canny to ay thm Sverans
poy Svea poy sad comply wit trina
feqwenso at 'n' be Uabr Cade of te Pees
Sewanee ase ema ear cash tions
‘Trecampan mays eater wee down inva of
Denson sn eres pou no) a aut
Iherachngactny. Ts sunny eeoeeae patton
‘mensteng eigemat (ome) the cana. stra
ower sce eae ro eth cuts Inaed in we
Sous vos ges), a tod Be oa Bek fo
(ctSscon nt rome gH NCE
[nya atime wc seme snug une
‘he stem of fvc poston roped. spans the
‘anny Sve gh aly ef cet fant yr wien
‘mang farsa pose chance tat lean SU be
(ae
+ Ate Taxes Expense east xan tan ass)
“ns wrest expanses a flow ean fo te 6 pros
Inthe Phippnes, ere oneness tudes pea rhe
ing. hamanatattencanpny one ns
‘ipencoies ayn s0P9s
Acta erst epee saint ac net name sce
jes of HCF To measure cach owe areca th
praing vy ee usbess, The mos of rane soul
‘hursned oar atherelbusrascsbaedanlsepratan
+ Wing Capt Adsinat
‘Azo kno 2s wong cap is en erset ne etneseen
[caret suet sud ts eceabien nd vero eave by
‘erates he pyabies The ane copures esed one
‘Sven mtr scour am par yr
‘Slee ow conten year om yea. Nhe feels ar
‘rein re noted eer tap cagrevenves. The
lyase tg ei sis paabe
‘Sears mas our we ge ore aa
‘ash iflows. Ober, Be empany may mist on sles won
‘ey uk be cet aise’ antes suport Festung
fea ergogee i ss ih NN wen cpl a ne
fnting and manaecrng tro Rave ibn at weg
feotaCopanse 62 not mee poy fr tvs wen they
Invesingin er opraing ap. On ciel fouer ets
‘ecuremant desing, naan al ve cst eee oc
‘Srceguty povaes, ate bac
For NCF and vauaton puposes,movonens a cash marke
Scares shotem nes eye nt cure poten gam
Geo ie ences the compton Cash 6 eco seo he
[Bupor of NF execs see wht steel ash et
{etusnese Marilbe seciie se duo enced nce ee te
‘ct aecy iba loepertans. Oth het han, oe oye an
‘Geert porter ef toplrm eb ae exces sce eye
ceaxronsasiad a
{Beamscamnerts Bar|
+ veined Costa
Pena to cash euous mag purchase ot pay fr capt
pence area spp en ana operaing
‘rece Cnt eandnres ge om ope planansempet
recess fo peccen reurevens f mangble asses tke
acer, pet epg Fem expect tat hy il 99
‘Denis trae an ene as este ese eset. The
‘eesment ma capa assumes fal the prowes. tances
lnceses in facials cathe, areducon o
Nat ssh Pow Th scape me a Rath cash uw
‘de manent hes a eta theta sheet
ted satearal sh hws Ore al at payers rae is
\Seupsstosuneesngjensineare samara ooteat0n and
{zs Tene renee td aateation eres.
hen gap ext neween amu ef capa investment and
‘prec (ne at capal estes) hiss sua eld
{eter pte the conan. Capany expecing high vt,
tend rept hgh net ap expendves compared 10 earings
tte vou amas ay hve epee a
Cash pd znd of non Busnes ako fas ito ths
‘tear Ts trae sna esas he Nel Cash Flow a Be
Jura sanabon he scuston mcesaoveas seen,
sy had ces oy fron deren
(onthe oer i at sl capa! expences tht
‘xsd ts Sa eases ch te Nes Cash Pow. Ths sas
Inoue te anne ersequany reduces th investment
info capil fb pte Fr ex a prope aod fr
Pre 10000, en he shou ae he amount fiver
‘escape tims an atsrona el eaoh Ss)
Herc, ratenesnart adapt eute aie at Net Cash
ow tonptn A eps net mesmo gies tat fh
receed cn sic sore ass ant pechose the yor
‘set ebadsn on el owe alee cash ont
felt fo ed capstan Te re itances whan
[BRIBE VALUATION CONCEPTS AND METHODOLOGiCS
onparies ay cian Ses capt! a ertange of hres wich
fecertecesafy fave ingoa Wo cash fore, Even heigh
fanscions mate roca ect yer, says shoud
beta neecasing tue ued apes vemos eed tt
sequre cash ct
From Sttement of Cash Flows
NE an also be comput us cas fous tom operating sie
(ote ttement fea fos) the ing pt Aa my
Sram fi tem since teat eons jen each
pense and wring cpt ivesmon.
[As restr, the amen of ah flows cases cash ow st
Ses mir sete eat ow tom operat atte, csh Fon
eo mesg seer rau ow fo rarer sci,
[Gash ws Ro Ona eos Pipa
sash ows to Poesy Ace a
Het Cah awa othe Fm Tipu
SE abated tome pee
+ Cash tow rom opring cts
‘This represents tow mh cash he company genre fom
Cpaatone Tie shows how mich cat resved a
‘Sisoners ant Rowman oui septa vensrs TMs
Sto capres changes increases and caer abies
Nomaty tis compe torn et name by ane non
(ashame and wering cpial charge The scons
omoutng tr NGF.
+ Cosh tow Homies aches
“i proses ow much ch is tise (ess er
Investments (eo oper asses the pore, an an
pment a stalepeesmars meet carpanes. The
onsdered in conputry or NOFF” W Ds secon tess
lranestons ming tran ates ts haus exces
+ Cosn tow tom nan stutes
“Ts represefs ow much ath ne ited (pio trace
‘he cipany snot conde nn coping HP Ths
SE)
eae Ee]
{Beamscamnerss uepy nse ba fue wl be azcauted fo 8 the ‘ns racing cath culo, Ti aed bik 6 EBFOA o
ua ee ara Pour may re imps
festa nt et gs we eg Sera rr ned wo cp an
Invest pease lveng sts Whe
‘Hue owarans pd pseu owning orang
‘Sonus Coeton canary tna ou ao Bo emata sce Flow to aay
Tempe compan
Frm Eng Belen Tt, Deprecitlon ane
Pty of NCFE etre aia or amon ot
ecu r shrhars eat aya zen wares sig
‘Sling an fas cpil reuronai n nsng son eon wonton
Pnereaton
aoa ‘ogc roses apes sre, NGFE canbe songs
Fara crs (Santer by sneer tone rie 19 lacey ond pores
[attest wong Cpe har a|
ener an i NOPE siren rl ot ai cas at bss can ty ele
hacasoe Fes Tip ‘ovaent o tr conten shewbster Th may st er seca
forte cone cul ced rc pad ton na cesses act
(pont dsc oo compas bard drecow, Compan ra
‘Rue er dhcone poy sre Sol ncese can rare
{ee mara corer aaeas espe cual pole 9 rend
Sven ng is soon ob fess ve compet earings at Oe
arog ebro rect
* SBD Emo el Ts, Ospacatlon nt
(erection and oneraon oss cares
‘Soe he a tt contin te NCEE ie aoa He
‘Senge ae ecg ba rasg ess, nes an tet fen
Sttopate bernie Tot temas so he ids ae ton Se =
oho sare be enn ye es fae Be See =
nee tose Onsen onPree Set a
+ Texsnigrotencan ue Rain Pets Fa
Neem cue oe pes CFE as wth
ESTDA wmf npowen haan soe ack + Prost tom Bao
stetecooca agence anny ees conga
Earns sce ven aest ooo e fom “inter tothe anoint cine y cpa eat
ten incon caer rtytateaon EBON here orig ong est Seer tne oso
ieeoneaitd tonne ere {fancy tien cape cance he onony Ponies
‘Soe te cash forte boron ih be empath
ated at rari sat shud a ack SsansbncioNrr aaa pats ahh season
‘canner teas is foc cares © Seven
[Link] neath ches sch 2 Gepocton aod
‘arrenton ao r-ean Th man atoeeurence of
‘Nese roeree eczs nt company sh)
E Ss
eee =]
BeamscannerEE — mm
bat Sve et seen ears ot
‘Sowers onan at eet
Thelen ep conacaret as pao aanang avis ant
Terc tn et a foe sce ha soe wih
teeetttine ang The enw be ntiea mo exe fe
tural tees wees Tt brat ms ach
“Satur iowedby etree es hrbusness operates Pease
Teta snout mutt Sars an gusmon ws 910
Compal ber?
+ Pecan narrated Ses
Seen ot str sas cet fan, be
Scitcieecniesmeweey,
+ eon Pte Set
Seen payment gel sari nthe for ot
See weet Ts rnelneprns mike easton 322
recone ee aos
‘Sat. gene sb tu 2s une indole, NOFE can be
need dete tone spss
‘A. Based Hom Net zone rinret opro3eh)
a | Po
aos Gah cages ae
eg est ees nd Ta =
paste hea Weng Co ca
(Pachases Sons ct Foe apa
Inne a
he ced ton Sor ea
Tess eu Sve Tes
ie: Pose fe PER SS TS 7
Less Ones Pee Sites ae
ist Cathe oa ms
£.FromStsloment ofa Fows
a a a Ora aa Tipe
ies ert gee 9 Ta =
hitaahee biigrae = —T a
Aas roe to Ted Sr aaa
a ash Flows oe Eau
6, From arings Before tres, Toes, Depeci
‘oration (ESF)
TOR a Ta Pipa
aad Tax Saunas on Naa OS ae
[ise ts Woniog Cap saat 7
Tess esi a Fe Cap =
Net ash Fons oti Fem ee
Cees Oe Server ar
ee
ess Onderson res SS
it Cash Flows tothe Ea Fie:
Terminal Vale
Se GCBOE is sss epee ong pert of eto sot
etsy, the fk an eta ae sara oe oppor th et
Ihe poecion pod shou a be qarfed Fubemee te ecm
‘ete wi be gneraidby he steeped ses se
unt nue since he poses we eat on tan esempton race.
‘echatenge fre cteraraon cle va of he ssi nnn
fete economies atl irri pretty. Th ase
tytn Teal Va Tent Vou peers he veueet a cgay
Seoply ena ging ace nome npaae Pt se
i SS
BeamscannerCom EEE ay
sa f Ter Vue
1. Uaudion vive
Sess otntina tral be based nine estate
‘Stage aul asses ehaeopes en too determine the
‘Shagecrigucon ae vs eocestede per
2 enmatesPupeal va
Ana ysetene sere ave by use he othe.
‘aah osu cn eae tea by Be cost of expt! es
oon >
(hos Fart rts ne
fot camel For ony epg x 5 tans
z {iit Ps)
z
lone orem matt, you my ate atte nt cash fwe are
‘og aay, Asuna GCE, ad ts expected tha
feet cantve wt beat on nama ens The gent ae)
|S campus engconpotce el roe te oul
(so
Nofy=netsaeh for ae berg
Nh imestntcnn owe
Shang he gren aus. be gw campus
Ie}
9 (110-10
*
ce he growth ate 1% wit pple he fat ash
fom \aoh ne yar equa Petz. aescaeh
fovea Pg. or il sete CF ow esoned
the ces ows wi ona gow at ate of 1 et
‘Frum. Thu, formu can now bese
T= Pipi
tn some cases ha he Mtoe! goth sate sancti,
ee aaj ri ene te cos canal eg eh
‘Srna tata nt ena, yum
{Beamscamnerree rys306
You may exon al he teal wave seas IS more
ane st PT
3 Cons Goat
Coe sone eats st urine the amount equied
feumbstasseteyectantermestnant ning fe eed
‘nur ty wn gon eRe pony espe # he grow
Sexcantaneontent
|. Soe emis
‘one vats ges ose wih et experonce readyn some
‘jp ont tee oer bass for em fo determine the
trsoal mal ve. erp gesiates f not prevented
{Sie nite egy abe stb Sseson nepal
‘hres pute graced inl, Acy, come
[it ese freon ence een a inne valuation. The
‘towne: ta apeecaten eh deemeson or even the inlson of
the eral ave rene en Det nex ape. Then again. the
‘austen ned in eve 3 eece oan he reasonable
‘le het ae apres. Tis wy negation
lye hey ron ming eerie ab.
erp te Can Fs
‘Tha pree ae fe Cash ons pes the value ofthe asses
‘nay be ress rfl bm asta ace by det a ey
Hove, ese we bei whch a perce at th rah ee fs
‘Stata ef Fred Poon wt an aecr rm op,
TT
eva Ii gee ae in ear, at eas emit yl an
_grenntstieet ever he vein an log te eis ah
nore, Sana pris opis Wate est epatunytectliels
{Peis preserve oso ihacpponny wil eto a gee
[hour sho be accepted Coen, be oddog ees
frst be coieed and cece vrs ease ae cele
Sout sop the equ Steaos Ta elas he eaey
‘hehe oporanty at wares nbatgrest eqn wae sconce
(GF Ansa ost appeal owe ween he low a lab:
+ "Valais Operates! and Frans irae
{Ramone spropaed ot ep regu ethan
1 Ne guattane ntematon
use Example Not
apts Coparaion as poje o owe aru, cash operating
‘pees, adhe covespocng a pares ees re Ya
C= Se = ee
enn ‘gare
TEE ee | aaa
arse ux [as _| tas
Sizes [ste aa
| “torse | — 26 str] a
ees] 90s sr] 2
‘The festont in fed capa! at wee pucased and ese ate
amounted Proto sen Tobe ances.
+ 60% fom fan bowing whan annual tres of 10% pale
‘uy ete yar Fs payer wb eae ye
+18 proto shares win et coupe a
Iryou ae gong to pure Sof ages Cartan, aun 16%
recite een how muchos bel 367?
‘used on freon itrntin the oe of Boas Carprston ote
rgz2 80 Non, Ihe emo alte ony tena ante be
pais Pott. ion mp2 80 80%)
BeamscannerBagetsComperaion
Discounted Cash Hows A
ae Tae
2 Proceeds fem Boronige a Oat Series
Financial Maden Discount Cash Flows Analysie
nani! Modeling 2 soi ane cafe! acity in a company
for fran ana noma can ao be cansdered as, compattve
‘straniage of eampany era parson. Most fhe companies tie financial
‘made to asst tem delemning the vale of GCBOs of other
‘Soporte. Tey alo nem vale balparkostimstee an may also
‘be used io celeminoingarens Mos! frac modelers nave extensive
franca acumen sr at howledge ard expeence. Financial modoIr=
normal ar econo nandal manages ard accountants. Management
fsccounans are got cna fr tis role gen th aby to understane
‘perational moder desig gtr franc sales.
n order 10 develop francil model, the faving saps tds to be
onsen:
1. Gather nstreat tomato and reencas
toa neat must be made svi bf te nani meio
[Link] may ena am, bt og
we folowing ausied tanta! sere, capers. dacesses
‘nots, and pees inooaton.
cle Financial Sioloments ae te mest fet fence or teal
faromance of te company. The components otha Aust Fal
‘Souments enable the ant efron! moder aseae he ase
tdreconpany based ont pas peremance, Sateen! Income a0 used
{Sstrnne tne sere! franca peematoe, Samet of Fran
Poon sured to determine he bok vals ofthe ase ana the isonae
Sef te ce and exutyfeancers, Satonet ef Cas Flows iste
foe be company hitotealy fnanang is opeaters and ivesinens.
‘Stunna! of Changes in SlocielersEquty proves the infomation on
Tovmach the elim ana iden Daag fe compar. On ofthe
‘Hot near components fhe franc sistent are he Nols the
Fran Sstoment proces te surmary c important scsi hat
folabe consiered he vakton The ancl moder mus be alo
‘ist her cecsures anc more Inport he ik led
Corte cisdonures a2 ako Key in deveoing the fancier
Cope decosures proviso moo cotter ure plans and tates
fe company. Tis wil abe the analysis othe Mhancal modelers
“erty is aout he GOBO and quanty them accord. ios nese
arate othe publ, is th sare tomaton Hal's nw ooh
‘he ference ameng mecelers are he parsons apprecalon to ik apd
tar elentsappette orks
Contacte are frm agreements between pares. In vatuing te GCBCS,
Is mporiant forthe modeler to also snow the essing coiace ané the
Covenaniscontanes Inf. Large acctantng fms of vanescton S80)
‘eroes to assist thee clnts who eterno new ventures. Ove diner =
iecessary to very ary coningee laity and ter legal ike sour
{hatopporuniy and quantify Racoréngyehavearmare conserve alia
‘Tho modeler must beable fo classy he probaly of hese wer zug
Gathering ts intrmatin Is mpotant have a Yeasonble oa a guaty
and incorprate tin tha nancial model
{Beamscamnerterse voualen tecene, Peers ay De
1 cba corral members of
raat, my FS aesas pats Hower theinorston
‘tens cored
Sogeteresegeneree an owe ecoraan
use ca alse ued as poor nformston
‘Growpane racexea 00
ferme raic Rasebe soscs cout be the National ity an
Fae eer Seamen Suse. Resaoene nd ais antes
Feats snd fmt wi aso be Yelva inpte 0 the
(veep bean mode and alaon
otc, anal ma mtb 61 fae he information tat
‘reuse tensa re aan Roles ae etabty of tmsion
(Me tnoctn ntl fomaton suse genconeraton
Matra cncieatn Even are ana foston
(rere shale a sea fmol assessment inves le
Tatprocion enone eats. Ther cl teva tems shOU
Secmeanechime later
2. Esubsn vest gow an assumpons
‘once a tea iamalin was gated and velcatne, vers and
sssanplens amb aay conduing fac rays, Divers sr
‘gered be Powe wld od is roresenaa by autores ke
Gnvemmantc sone Goth stir re noma Sasa on population,
Soc mod fe Duress a eoreumer googe F sevzes, nds
‘ower may bend ar see be Popes. formation avalene
fran tne Pps Sats Aste Because goverment needs 156
‘aneparrtots aes slants le tematon canbe oundin te
Pigg Saisie Aten Desa
Fer eer ecrome faces, r,t estimates, Bars Set rp
From tatoal orem até Orient hy ae 950 et
seta canoe ei en Coan Sta cman ean Boe
‘tnt weostes reer cet fr Local Gone Unis
{files engin rd ean nc con eae
yess at may af abe.
‘nal pvt nies used a: aon, popuatn grow. GNP ce
opm nterames, he elie ee es te movermert
‘pratima yeario ono Tha casted conpacing te movenet
‘Esepcnslie att of comers tom a ear anter oa pac
‘ho cans pr inex presen th rin lh ast of emotes
(Gaara pari in nana modi you aed ba ston abe eed
_tarverfor cata oporoing and capa expences. There ae wo nays
‘Sesete nevalu (1) onal ang 2},
Noni financial models ae seat in covet res, meaning, tes
Stood in the model aeady asses al he pss gre o ee, ne
{ee ol intatan cen espace Some uses hs hacdine ton
Serine ne current pice Re! ares mote one ter and, coe nt
{BeamscamnerLATION CONT ND NETH
cpeateg epees an ae entres 2 changes ces
‘Star fe inocalpade ents press, Dect o xp sau aa
ete eee
Wevbe pian ean nar tinea 2019 be Pi Shean
‘ne con chow at Pg en 20,8 CP pass Paps
Devauy, opr ef eta ge, hoc, ten espa be
essays 19) Ont cba ua ite paler 2020
isp. neta acnanorexceas peat S24 8881)
ae
‘Tolar pian gps you epee how uch he
‘onminesion a went tn 220 8 Posen Given
trecauie fuel 260%, tecmunesin consis tenenected
Inte anal soca Pps 2b
Car cat's ppdaten gout. Popdtin gow es tac
int sevoas goth art be man of he pou parla oe
tre meeneang or mourerg bane. Te seca sn ay we
be gous he eyo at hy So
{osama Tefrmuse ccd ee xpaton gow is si wih
‘he sen, ee fa Oe pe be popuon cout of a paca
‘Syn pals yr Tota, spss an Brngay nin 2919,
‘tepepdatin's 25200 Taney sensed n 220 ne opabon
1528480 Usrg eimai cacao pepaton prow a.
+=) - set
‘Tost pete au att ena ensumotonofpan
sin Baangay Apes aves parr you ae goa pret
Sepunbedemenlorosna tate onattna cp
Canetzanseesns5400x8) 132300
Inowsempane ed s6015%K8) 6816
Taeseatedsan os! Tea
‘tsumplons. Ton sje wl us hap you cei ne aes
oven Telecast cay ah
sho pasen chews is eae a ese ee apse
{eth Nay to weigh oun sate lb cone ns ng
{fetal perspec mason ssezeduneneb aaa yar 0
eu th be eutanes or maybe pane
Trt, PUP Companhia eden ous 1% pry is
‘Se ane ete yas te Bly a lov
a |
58}
Wn Ben nlomaton, he weed awrape goth ae tobe ures
{conto a ons
“aaa a
eee
np stuaton te rant see can sty st 1205 roti
‘isovector ere
2 Ctermine te essnab cou of est
In tening the tata ctf eap than le mat be
‘Lists ure be apres parsons ra conpary Cenry cost
[00 ie fom to compute ve
emalyn Fan Madang, OCF wursso are sa, Se
ie omer capil bupelng teegus te Iara ate of Re,
Peay ree
{Beamscamner[a el
5 eee
cormemamtbri a
Sar eetens erence
osetia receetecat cue
oamiupe etree amg
Sana
singe eg hari atl may De preset trout
een:
i =
(bse at ety va eee by geting the sum of si
scored a ah ows. Atma, NPV futon can be used in
‘cronies Beis an dean whee oth should ave at
‘esa reat,
oo
|5, Mote sceneres and snstivy ana based on th sus
‘atarape of having a anc! model sth ou can ay eat he
‘oaton and get te resus ned, Fr tac nthe
useaton the cost capt ued 10%, How abut youd ht
{esc cawilba 12% o 1%, wha wl be te Ernie Vale?
pss cas, we need espn te franal meet acsrmodasie
thon seo Osta Tate eaten Mlonect Exel Fst congna te
ste vate wie ips
Nt lhe able we rates by ihigning cls C1
se DATATab ana gots What f Ara tenet oa Tak
‘aaa Daloque box wi appear and wil ak you tener he pus.
Sreetne ae we are dong prove fr acount Then wl pat
(Cifmtbe COLUM INPUT andes OK
tie
|reteane —
|coumvenee it
Ee
5 serve Ss tenon
{BeamscamnerLisl —
hitb easrtr ova dune ich a use, Sine, nou example
th eat cet PreSDLOD tht YOU olay nthe range of
Pipt2hiont Pp 2 en
“The sceaf wb developed tas ote slo osuble occurrences
ate pring expre, ace! Operate capil expends
levee poe ee Eager aig a Risk Based Valaton,
Waren majr peat ak 8 REOae suchas cimate charge, war.
‘oneness parson
‘Sent Ara net snr wit Serio Modeling Tho eiterence
is tat sera anye irae fo Sela vero ew vers, ctor
frau macros cepeect cargeivilense toteresuts, Sensi
rays ta wee eran dvepng park estimates
Companans of Francia Mol
‘As cesrbaa int ar prt ots hapten model should be
Uurcersrcbl,petatle na sua. The feancsl model should be
Ges any al ese of the cent ofthe analysts of the
‘operant bunaavescantedastndthe Games ado the divers to
‘ral the hia abet eprecaon an sound judgment ofthe roculs,
Pease bearin id tbo est fo facial modes ar just ui or
‘nelnvesor a evenseln vesnerts ceemnete reasanadie Value
‘Asa ck ue deco fancl mode he folowing components
Sretaconmendedpaeusry when ing Misono Exon
+ Te Page
‘is pois an ove athe pret being valued or assessed,
‘Tau Seo necessary Hfomaon 19 secure the propia
‘he the motel erbaem erses working wh. may 0
rede discus save ae apude tha readers
+ Data oy Resut
‘Ts shea sare he rests ofthe sty. Tis willseve as ne
ashnad to erate te models to analyaa the results and to
fact th reac appectenon the eeu of the project Ths
a acne pepsin of perinert repo
‘Tiss cra he vauton resus, sceraios, and senstivty
analysis Gaps ean ao be found his sheet.
‘+ Assumption Sheet
‘Tris shoot summarzes te sssurotns ead in he mec, Ti is
raxaly an input shel where at inputs shoud be made, The
Ifrmation that ean be found mths sheet rat eee fo 8 Ie
fu. sheots ke Proforma’ Francs! Sener, Sanson
‘Sehetes and Oat Key Rests,
«+ Proforma Financial Statements
‘his pesents the 3 compeneis fhe taanalsttenens rane
‘Shtaantof Income, Statomert of Fars! Poston aa Sitemert.
{1 Casn Flows. Inti shoot, you canal fn some ey fan
{ates parsulay those tat ha fo dwt nani peormanc
(oer rates
ae modelers aso tnd t convenient to hve thet valuation
Carovtzton be de in ths sacl sce Oe nut of ath fovea
steady avatabie here.
+ Supporting Schedules
‘Tass ikea subsar lager whic roves suppetngconetsion
tothe components of theo toma Sancalstatemerts, Tere
lint for te supporting schedules the ery chalnge i ate
‘econ nancial models corsume lange amount of ata because ot
‘no upporing schedules.
{Beamscamner+ nae te va of uty. Pest value the asst
fist seer one un
+ Meneses onset ured valson ae dsenunteg cash Bows
(00 ene comme company ass an esonami valve
+ Daur cat ws anys is maedou but more conservative
mens or prac hal an be usd fo deine he asst value
{er cory nonatte eovoment fs wansacions
Aiwa
SrERCISES
‘re or False. Write TRUE the Storer ste nd he word FALSE
ov the statement inconsistent wh he tu,
Pnpie.250
© Pnpi6.ss0
Prptaczs
2. Comersone Ine, reported revenue for the perod anountng to
rp. 200 ar EBITDA Magn of 60%, How mach the openg
aponses excluding depec tan? —
‘a Pnp7s.200,
B hpss, 120
Phpso.080
& Zero
23, Singapore Lis has reported Pp125,000 reverse where thi EBTOA.
Margin e455 fhe taxes are 20% ofthe EBITDA, how much the
‘Net Cash Flows ifthe copisl expendiute was puchoced bt
Php 00?
‘2 Phes7 875
B. Png38375
& Prs6250
4. [Link]
“4 Malaysia ne purchased a capital expenture aroun to Phot 00
‘2 reported revenue of Prpi25000 ar operating expenses is
‘Prp80,000. The company cured PhoS0O for itrst. te
‘deprecation 's PpS,000, how much the Nel Cash Flows? Tex Rae
oop pros.00 AZ 050
Pops FAIS
& peteo 350
(1,907
ev
{Beamscamneree ae i,
5 Peuaan Com reese flowing ifoain:
Ta oe
3
How much sb at reset vale te Not Cash Flows, wing
sence 108?
Pie 12
Prponas
Pherae
Ppt
(6, racars ine purchased an nestnert and expects to an
Year [Watton Fae
[Pez
2 [ps00
3 [Pipes
[isan
‘Assuring 210% dru aca, how much tenet present value
‘tsodon te feregngautsonconsdaring nadine! eosin
‘SP
Paes
© pseo
Pip ota
4 Paptata
7 Lue Cop. ane business mesingserpenses. for the ye
aranieg to Pgs 20000, The canary assumes 58 inflation to
filts expenses 47 me flowing your Te Business. meeing
ipeaeatortie long years
3. Ppsz00|
Pap teo
PipToo00|
‘¢ ppreato
8. Syma In ued oo sup expenses amounting to Phe
22,60 and Pt 00 for ho yrs 202 an 20x, respect.
There is no eg inh vole er uay of the ofc supplies
excep pics Tetaton fc pes
4
9, Cai nei
a
m
ievelopng is franca ano foie ea.
the caren yor, they are very cota athe voure abe 20912
Tsou t Pr25.0 par unt Th parsing pat ra
“inte deprecation Is Phot 25 For puposte ef vaston, ey
‘oud he to gt uch eetemie te ESTO
Cee inci expecting rat rate 12%. They wilt nase
Tain ta captzed mask The us ey ae
‘okcing tobe soe folowng esr
70
10
a0
10 Retort Ceres ine Te companys expactg grove ot 12%
‘They wl ot neease ter pees fo marin te captaed mani
‘he pojcted alos 9b ames flowing Years
5
Prpr0000,
Prpt0s.o00|
Prpsooana
rpg 20,
“Refer to Caried In. Based on We fomaten prove the
‘poled EBITOA fr screen yeas
8
Prpts250
Prpss250
Papa 250
ops 720
12 Boskebad Corp. epaed resent valve of hae aah fous
{amounting to Php. The companys vestnetis PSD to
‘operate. Ta a prose vue a be capa
‘2 [Link]
®
Presto
Paps
4
20
{BeamscamnerSee aa
12. ne repo fing prospective ifrmation
eaves? [vases
ace Tepoot_| 700600 [600.000
cosas Soa | oun 1 snc00 | $00,000
[Geeemebspeer | Yeop00 [200000 300.000
Income tt aa a 90%, Capital ieseent of Pret £0.000 ig
epee spat ya whie wring capalinvstent i at
Prpunon Dxpecaten of pope i at PrpZ0,000 yeaty. How
muh Be prec cash Nowa Year 27
‘Paez 000
2 Papass0o
2 preasommo
Pros 00
14. Retro Ratt be How is te poets natncome for
Yarn
= Pre2com00
1 Preasomna
& Pretcoo00|
4 Prero0000|
18 Reet Rp ln How mci the EBT
‘Prva
pen 00
Pesao coo
4 Phan co0
18. Ging Company preparing be flowing fnanciintermatin for
‘precentton prospective Ines.
Year |Your? | —voars
Rana ompoo | 500,005 2,000 00,
Costs Gate Sas_|-stog00| —700000| 1,100,000
‘perry Expenses | —st9900| #00000] 700.000
Creatine acai 8, ising Company ilooking at a 5%
font grth on na cash fans afar the e-yearhtoreal
fers ty prepared Woshod average cost of capa of Gisina
Crp bt tre operabogepenses reuse eaualsepreciaton
‘of Prpz5000. sng Cepany nas lng tem gebt amounting fo
Ppt tn0t0. ing Conpary greed tat wil need adsions
PhesD( evry ear to hope sncreeng “woring capa
eT
spurts snd oP 1200 aptamer. How mich
tt cash ow fig Carpany i?
>. Phazo0 000
. Phg220 000
4. Prpt4o.00
‘eter to icing Co, How uch sheen eon ter
te [Link] forest prot?
‘3. Prproaen000
2 [Link]
© Pht3.000000
& Prprossnon0
18 lt ising Corny hats he ral eath owe fe?
2. Ppt 140489
> Poizoszr2
© papizeoset2
4 Pretga74000
‘Relea Ging Company nai et cash om ey?
Prp0,10489
® Prpsiscn272
© Pret 140 09
& Prptzi03.272
‘28 sgsaysay Company repo te fatwing revenues inthe a5
ers
“Year [Yer [Yours [vests | Yowrs
000,900 | 50,00 | Boo 05 | 27,600 100800
ati the compounded anual growth a othe revenues opted
by Magsaysay Company?
3. 830%
bo 4am
2 18%
é omm
{BeamscamnerAER
21 Thence statement range Company showed the folowing
tues:
me me
aoe ee
a
Sees ag
‘range Conpryonns sn equprart wi original acquisition cost
‘P10 wih sete a 10 year Opeating expenses also
incuce ent een ofP1500. Provan come fax rate is
25% How mais ha EBITDA of Orange Comeany?
' Peptsom0
3 Prego geo
Presnao
paps.n0
22.872 Companys peecingisincae teen forthe next 3 years.
se ey oan sas
Revert por ears P50 000
‘+ Revenues pretest grow by Si yearon-yerin tne with
‘aso.
+ Varabl cstt gods sli pected tobe at 20% of
1+ Fed extotgods sold 40000 incutng equipment
steprecieonet 20,000
1 Opering expense to reverses 20%
Carat ters 20%
* Arevalivoemart P2500 or wong cptalis ancpated
‘supper grown
ate ne ntincome e872 Comotny in Year?
‘a Phg2t5 00
prea z
Phys
4 Phpss7 50
23, Refer BIZ Canpany. it she net cath ow in Year 27
2 Proaiaats
Prparaiis
& Papa.
4 PpazeaTs
CN
24, Unicap Company pening is dors tonvesos ed shred ne
felon prospecive earl femaien
a
eves aronane 12000009 penom 1sco800
‘qataceesssola sno oon0m 72c0m00 7500000
cet Poe 209500 sit0an0 zonoo% 1504000
fiumeDentwton 1600000 120000 satnom 1500008
onrve ‘oreo “couo) samme anon
onfeton pose 2000000 zomo%9 zaman 20H0000
cyeing icone 4480800 2488000 amon aetooHe
omeTacEigense 40000 Tena _sengoo ps0
nero samo0o aenen 22900 2520000
Cihatimcment 1.000000 nomoeme temo sgon000
212 an equity captal verte conpany, is consierng ising
rronetoUnicap Company Based ands aeessrent cost cpa
asretd win tis ype of vest i at 10%, rica Company
Fas gang concer astumpon wih nat cah ows expace fo ow
by In adon to polenta capital imeserent, Uap COMpany
is outstanding edt of P10,000,00. What the net es ow
tre tem of Uneap Company?
‘2 Php70,956600
[Link]
© Phpss 7120
8 PROBES
25. Refer to Unicap Company XYZ Company is buying 20% of Urieap
‘Company whatis ta reasonable pres tat toy shoud pay?
a. Php.4e5971
. Prpt7098 000
© Pho.ee3 74
Pp 890,788
{Beamscamnerttn —
Problem Saving
5:1. Frequent Carp at pote tat her prtrmance forthe next five
ers tomatoe og
Yer | Rena] — Caih Opeating
evmatons)_| Exparsesmiions)
seco. 300
200 5800,
S080 3620]
[ess |
st a2}
‘The companyouns a property gay acured # PpS0miton with useful
et 10 yea The minal va eas esudbesod one growth ate OF
‘ne cash fows Anal aptl mstnentequremat at Pipe raion THe
‘utstndng esis rps 2 lien eset st 0% The eurd
‘ats oehantr he bans 15,
Roguronents:
“How much tb Teri Vln?
2 How machi he Dszotad NetCae Fon te Fe?
2 How much he Otcrarted Ne Cah Fon fhe Ey?
4 Assuming bare ae mo uttrdrg ans, how much fs the
Discoura Net Cth Pwo te Eguy?
5. Assuming Wate equred a oem i 12%, how much is the
Discounted et Cash Fw Egat
5.2. An vest was ote by an ein satis to purchase his
shares am Sarl Corp a Ppt. pe share, The sutstancing shares
‘ofthe eompay sion. The Year everue Pm lion and expected
{0 eansanty ow by The EBTDA arg rraraobe sable at 20%,
“The requred aoc eumis 15, Tha esos bas Ppt Mion.
1. Hew much the val of he ake ke you ging oseceet he
fer
2. How much the vai of esos ith ter nolan
outstancing?
3. Are youptnaaccptne oer te ecureg ein 12%? Wry?
3. and Shoes Cop. sprjctin fo he net ve yes. The volume
‘haste sold onthe youre 8 ani erpoteto grow by 15% evry
see: Tiny 6 coling ter rerenonase at Pogson he average Opeth
(eae arin is 25%,
1. Comput or Hat ana Shoes Co's Reverue for Year 1.2.3,
ous
2, Conpute for Hats nd Shoes Cops Operating nce fr You 1,2,
Shand,
1 Figand Shoes Con's Capaindes Armatnd Gh Rate
pe. Enrioute In. has prod ne can fons am epertons a Paps
{Siennthe frat year, nade treaan he 15 owen oth nest years,
cate puenaced CAPEX smening fo Prez en wi We isi
elf tbe CAPEX was funded by lab ané ocho te aby
sav ecsing toca the pura on erst ya.
1. Forts [Link] projection, Eecat's discounts net cashflow to
bem assuring a discount alot,
2 Forts fveyoat pojeon, Socrates al th Now 10 equity
suming a dlscount ate of 7
P55. snanaitis evaluating Wickes ne a ahre he flonng prjees
‘nea on forte nes 10 year
yw 909000
” ‘tooaot0
% isom00
% 1200000
% 100000
% 1300000
" 1300000
% 1700000
a 2600000
Wicked expects to continue o grow int using ne CAGR the 1 ye0r
forecest pero, Requted elu eleven! to Waxed nein 12.1%
equeerents
1 Whats the compounded annual grown rae of TO reteash tow
‘projection of Wicked ne?
{BeamscamnerCEE te — $e
2 nati omit ove encanta inthe nat cash Now to
totem
4. Whats bert can ow ome fons Wickes ne?
4 Mata mete fo ete iese?
P56. Yau be maagenetsscutart of Cheesecake and Peart
Conary. You wee se neat anal confor he valtion
vasectomy,
nor aoe zon 020
une ptoore sync 1210000 606,000
Revers soma ssono00 030000 3.028000
CastetGoussou sn0i0 5159000 3335000 2407500
verate ‘sina i4sno%0 215000 907,500
Fae sao 1$0n0%0 200000 1.500.000
GrssPrit gona seam 2725000 617500,
OpwatgEperes S040 BONED Yp0gO00 702,500,
ve song soon «0500 502500
Fae aman ‘ano%0 $0000 40,000
pang come 1400010 1400000. 1739600 (000)
Vanagon eee ut eae secre business wb based
shir ere pace who erusen of 2020 a5 an
‘rasa yar base of pre Mopenert asunes at can
Shee saa vale govt gana tom 2025 anwar wth
Mostinyer,
Vaile and fas COGS and epraig expenses vl ht he same
ve S0% et aes aeeg eps ar ast epracaon Capa
"vesner sexi eed yearly a 00000 Net cat flow is
‘Strate gow by sh trent yest prog. Como eta
{ar Cheseat ard Pea amr 2B. Capea cae tx 06
Inpoted at 2%, Oustanegios dl en 202 P5000 000.
ne cmpauded arr ott for roves fo 201710
3. rate grove ttt eatin frecaa propattion?
oS
4, Wali ha je natncoe om 2021 2287
ats ne et ae tons tom 2012057,
1751.65 Conpany share felwingpesectve arial natn to
{yap dt aay anon. You we dw comp he
{Fosse pe that eno be sat he ner bys et 1 re
Bioceony
wos | 22% | 27en000 | 0m | 39000] cn
sw0008 | sezseo|earscol sn] wscco| ino
recess | rsto2o| saeco] 7sn0m| 750000 | soa
a)
-omoo| ssc] esocoo|_ronoo| sono
epetrgme | ern] sas | ex7sc0| srs00| Tas
(over potnent assumption canbe bun son
*+ open o 9500600 nue fd ct of gods at we
redotb of desrecaon rgd asd oper expanses,
+ ream trates at 20%
{Esa Coneany estates tneses P20, 000caenon ana ait
‘esusanas capil nestnets
+ Fam 200 unt perpetay, re conpeny esis net as ows 0
+ Eta Cogan has dettneqiy rato 15. Pretax cat of ti
Ha caste eaty al,
+ Bsa Campany has usar eens ot PnF2. 909000,
Corot ore toning:
1. Weld averape of costal apt Cay
2 Netincoma tom 20213008
3 Temnal vase ka Conpany
& Netenan tow os euty
8. Prieto pay by 58 sare Company.
{BeamscamnerChapter 6
DCs ODN
Ber RR
[MARKET VALUE APPROACH
are Value Approach lows the concop hath ale of he business can
1 etermined by reerence 1 ressoraby canparabegusene companies
1 fen ansacton values ave frown, The vas my be sown Decuse
Mae companies ate publ} tadedr because fey nee rece sand
IRearmo ofthe Wansacion were dosed. The busness auston methods
‘Goer the markt approach that se yea use in potesiona tusess
jyasae incude compatave tansecon meltedeonparsive ale
ny sale dle matod, quéline pu voces company mated od
{ge eterer onions professional priners,
sue bseed business valion methods ae ously wad by busiest
‘Mew, byers are ir pessoal eases fo dtermiba the buses
Siivinaiseepeiny so wnena busines eae vaeacions lanes at
‘itioupanto buy ool your basnees tsa goodies a check hate
ta ks abou te selng pice of snl busneses.
[ipa ana svaigtowars to apy The Wes Ist compare You
estes si businesses at have actly sl
Ire comparison i relevant, nays cn gin vibe insghisatou te
Iret pce te business woud feeh inte maraiplace, Analyt ane
‘feeafetbasedbusness velaton maths to el quick say ches
Pepting estate or use ns as a competing rata sence one
sess sting pris,
Albosness vation methods uncer the marl aprosch fl wih oe
inowat te fotoving ctegures is ether baeed on sstslompee ot
Empl Statistica! Approach
Epical or Stasical approach generaly uses research and database
‘pessing in adar te ame up wth cancion and rvommendstion The
[pproncn requis relerences ah exances fo suppor the datrmnaton
4nd evaluaton, lformation may take the frm of Ses Data, Fare
Beriomance. ‘and. other horialinlematen, Trend aves snd
benehnaring maybe used to proces the ntormstion “Tools are so made
{vosable to factateprocetsng large Irate,
{Beamscamner(Chm —
CConswave Pate Conse S08 ta
truss merpres ach TAS emety known a comparative
Toki Benes Goer teste ealig tye 88° pads,
‘enacon esos er coneuabe Buses soe cata,
‘Ins memodiavoes cng ut pr vanssctons (ie, mergers
and soqston, avestve, etc) of comparable companies.
Scere vansasonmghtepresen! itera mney perspective
ramen perpecve. Transactions daa canbe obtained by
feing od be ene industy of the business. under
tensdraton ving fe esablsted industy caseifcaton
imehode and searing vauaion dalabeses for historical
‘usten evdenes A under of pweatons ‘oleet and
‘ssomnate fomaton on ansacons. Most publications
‘mat thar databases acessble onthe Inert or free on @
Derse bass or annual subscrpton access, Among the Ost
‘oer used are
Inshie Busnes Apres (A)
becouese
‘Aa alice tasscson vob the one fom a very sir
‘Srpary nb sane naisty Tne ec corparson s alae,
er cla maitbe ned ateranacuing er ret, prot,
‘rasacore a rore oolstert er the Wensacion spéclic
{acer suchas nencorpue aera evgoyment contac, ee
In secing in mathe aooy ina valustion asianment, he
etna ova, ew s2e the Company bog vaued and the
‘magnet te aston sta rat 2 minor) are pean
‘Amat seh a lage wok esanised sno be velued relive
{cher a) ap’ Wareasion te sare company invlng 3
marty sate () gudeine ttacionsfpreseting @ marty
‘Sake imohing a conparatie conga. A mioy sake shoud be
Valued usng he gudsina gue epany mata ener tng
‘oper dsr ndagustnets
‘Te advantage os aproch i at source datas rolible and
Brgarabe tis des ener of eal Duinesses that canbe
‘Stare sal uses Benga Atbough he tation of is
sspoaeh Is that thee is nsuicart mane evidence in some
Hues, and wil reaure exo ca eelaion, sais Pd
eran data eporng sends,
itine Pubic Compary Dota
‘Te puideline pubic company meted inves icertyng a
narablecomsary ag blaring he sek pee he corpan/t
‘sit vecrtes Plc Ised compares PLCs) are oqured toe
iter Trane statement lesencaly wih he Secriesand
Exarge Conmssin SE) Teele omen ns
fe aalable on the SEC webste ot Ngslimnsesaoue2
Inormaton are also avalabien Prigpne Stok Exchage webs
stiimsvose coma
lnost cates the sack prices at obaned fom a patie met
refesant a miery sot, The savotgo of salted hes ne
‘satay of alr a of rcent data. However, might not bo vry
prolate vali eay-slag andor smal usesses. nung
Ei company tata leaves, pope ares
fst be made Io the benchnans beng used en scat of ae,
fron penta capa stv, bes ie cyl (ie ea 890
eran) ee
Te abvantage ofthis approach is that there are leny of ransacion