Applied Corporate Finance

Aswath Damodaran
www.damodaran.com
For material specific to this package, go to
www.stern.nyu.edu/~adamodar/New_Home_Page/cf2day.html

1
2
3
 First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money (debt)
– Returns on projects should be measured based on cash flows generated
and the timing of these cash flows; they should also consider both positive
and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.
Objective: Maximize the Value of the Firm

4
 The Objective in Decision Making
 In traditional corporate finance, the objective in decision making is to maximize the
value of the firm.
 A narrower objective is to maximize stockholder wealth. When the stock is traded and
markets are viewed to be efficient, the objective is to maximize the stock price.

Maximize equity Maximize market

Maximize value estimate of equity
firm value
value
Assets Liabilities
Existing Investments Fixed Claim on cash flows
Generate cashflows today Assets in Place Debt Little or No role in management
Includes long lived (fixed) and Fixed Maturity
short-lived(working Tax Deductible
capital) assets

Expected Value that will be Growth Assets Equity Residual Claim on cash flows
created by future investments Significant Role in management
Perpetual Lives

5
Picking the Right Projects: Investment
Analysis

“Let us watch well our beginnings, and results will manage

themselves”
Alexander Clark

6
 First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money
(debt)
– Returns on projects should be measured based on cash flows generated
and the timing of these cash flows; they should also consider both positive
and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.

7
 What is Risk?
 Risk, in traditional terms, is viewed as a ‘negative’. Webster’s dictionary, for
instance, defines risk as “exposing to danger or hazard”. The Chinese symbols
for risk, reproduced below, give a much better description of risk

 The first symbol is the symbol for “danger”, while the second is the symbol
for “opportunity”, making risk a mix of danger and opportunity.

8
Risk and Return Models in Finance…

9
 Inputs required to use the CAPM -
 The capital asset pricing model yields the following expected return:
Expected Return = Riskfree Rate+ Beta * (Expected Return on the Market
Portfolio - Riskfree Rate)
§ To use the model we need three inputs:
(a) The current risk-free rate
(b) The expected market risk premium (the premium expected for investing
in risky assets (market portfolio) over the riskless asset)
(c) The beta of the asset being analyzed.

10
 Estimating the Cost of Debt
 If the firm has bonds outstanding, and the bonds are traded, the yield to
maturity on a long-term, straight (no special features) bond can be used as the
interest rate.
 If the firm is rated, use the rating and a typical default spread on bonds with
that rating to estimate the cost of debt.
 If the firm is not rated,
– and it has recently borrowed long term from a bank, use the interest rate
on the borrowing or
– estimate a synthetic rating for the company, and use the synthetic rating to
arrive at a default spread and a cost of debt
 The cost of debt has to be estimated in the same currency as the cost of equity
and the cash flows in the valuation.

11
 Estimating Synthetic Ratings
 The rating for a firm can be estimated using the financial characteristics of the
firm. In its simplest form, the rating can be estimated from the interest
coverage ratio
Interest Coverage Ratio = EBIT / Interest Expenses
 In 2003, Disney had operating income of $ 2,805 million and interest & lease
expenses of $758 million.
Interest Coverage Ratio = 2805/758 = 3.70
 In 2007, Tata Chemicals had operating income of 5,855 million INR and
interest expenses of 470 million INR
Interest Coverage Ratio = 5855/470 = 12.46
 In 2003, Bookscape had operating income of $ 2 million and interest expenses
of $500,000. The resulting interest coverage ratio is 4.00.
– Interest coverage ratio = 2,000,000/500,000 = 4.00

12
 Interest Coverage Ratios, Ratings and Default
Spreads: Small and Large Market Cap
Companies
Interest Coverage Ratio
If small cap If large cap (>$5 bil) Rating Typical default spread
(2007)
> 12.5 >8.50 AAA 0.35%
9.50 - 12.50 6.50-8.50 AA 0.50%
7.50 – 9.50 5.50-6.50 A+ 0.70%
6.00 – 7.50 4.25-5.50 A 0.85%
4.50 – 6.00 3.00-4.25 A- 1.00%
4.00 – 4.50 2.50-3.00 BBB 1.50%
3.50 - 4.00 2.00-2.50 BB+ 2.00%
3.00 – 3.50 1.90-2.00 BB 2.50%
2.50 – 3.00 1.75-1.90 B+ 3.25%
2.00 - 2.50 1.50-1.75 B 4.00%
1.50 – 2.00 1.25-1.50 B- 6.00%
1.25 – 1.50 0.80-1.25 CCC 8.00%
0.80 – 1.25 0.65-0.80 CC 10.00%
0.50 – 0.80 0.20-0.65 C 12.00%
< 0.65 <0.20 D 20.00%

13
 Synthetic Ratings and Costs of Debt
 Disney (2003)
– Synthetic rating = A-; Actual rating = BBB+
– Pre-tax Cost of debt based on actual rating = 4%+ 1.25% = 5.25%
– After-tax Cost of debt = 5.25% (1-.373) = 3.29%
 Bookscape (2003)
– Synthetic Rating = BBB
– Pre-tax cost of debt = Riskfree Rate + Default Spread = 4% + 1.50% =
5.50%
– After-tax cost of debt = Pre-tax cost of debt (1- tax rate) = 5.50% (1-.40) =
3.30%
 Tata Chemicals (2007)
– Synthetic Rating = AA
– Pre-tax cost of debt = Riskfree Rate + Country Spread + Company spread
= 6.76% + 1.15% + 0.50% = 8.41%
– After-tax cost of debt = Pre-tax cost of debt (1- tax rate) = 8.41% (1-
.3366) = 5.58%
14
 Choosing a Hurdle Rate
 Either the cost of equity or the cost of capital can be used as a hurdle rate,
depending upon whether the returns measured are to equity investors or to all
claimholders on the firm (capital)
 If returns are measured to equity investors, the appropriate hurdle rate is the
cost of equity.
 If returns are measured to capital (or the firm), the appropriate hurdle rate is
the cost of capital.

15
 Back to First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money
(debt)
– Returns on projects should be measured based on cash flows generated
and the timing of these cash flows; they should also consider both positive
and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.

16
 Measuring Investment Returns

“Show me the money”

Jerry Maguire

17
 First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money (debt)
– Returns on projects should be measured based on cash flows
generated and the timing of these cash flows; they should also
consider both positive and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.

18
 Measures of return: earnings versus cash
flows
 Principles Governing Accounting Earnings Measurement
– Accrual Accounting: Show revenues when products and services are sold
or provided, not when they are paid for. Show expenses associated with
these revenues rather than cash expenses.
– Operating versus Capital Expenditures: Only expenses associated with
creating revenues in the current period should be treated as operating
expenses. Expenses that create benefits over several periods are written
off over multiple periods (as depreciation or amortization)
 To get from accounting earnings to cash flows:
– you have to add back non-cash expenses (like depreciation)
– you have to subtract out cash outflows which are not expensed (such as
capital expenditures)
– you have to make accrual revenues and expenses into cash revenues and
expenses (by considering changes in working capital).

19
Measuring Returns Right: The Basic Principles
 Use cash flows rather than earnings. You cannot spend earnings.
 Use “incremental” cash flows relating to the investment decision, i.e.,
cashflows that occur as a consequence of the decision, rather than total cash
flows.
 Use “time weighted” returns, i.e., value cash flows that occur earlier more
than cash flows that occur later.
The Return Mantra: “Time-weighted, Incremental Cash Flow Return”

20
Earnings on Project

21
 The cash flow view of this project..
–

To get from income to cash flow, we

added back all non-cash charges such as depreciation
subtracted out the capital expenditures
subtracted out the change in non-cash working capital

22
 The incremental cash flows on the project
$ 500 million has already been spent

2/3rd of allocated G&A is fixed.

Add back this amount (1-t)

To get from cash flow to incremental cash flows, we

Taken out of the sunk costs from the initial investment
Added back the non-incremental allocated costs (in after-tax terms)

23
 Discounted cash flow measures of return
 Net Present Value (NPV): The net present value is the sum of the present
values of all cash flows from the project (including initial investment).
NPV = Sum of the present values of all cash flows on the project, including
the initial investment, with the cash flows being discounted at the
appropriate hurdle rate (cost of capital, if cash flow is cash flow to the
firm, and cost of equity, if cash flow is to equity investors)
– Decision Rule: Accept if NPV > 0
 Internal Rate of Return (IRR): The internal rate of return is the discount rate
that sets the net present value equal to zero. It is the percentage rate of return,
based upon incremental time-weighted cash flows.
– Decision Rule: Accept if IRR > hurdle rate

24
 Closure on Cash Flows
 In a project with a finite and short life, you would need to compute a salvage
value, which is the expected proceeds from selling all of the investment in the
project at the end of the project life. It is usually set equal to book value of
fixed assets and working capital
 In a project with an infinite or very long life, we compute cash flows for a
reasonable period, and then compute a terminal value for this project, which
is the present value of all cash flows that occur after the estimation period
ends..
 Assuming the project lasts forever, and that cash flows after year 10 grow 2%
(the inflation rate) forever, the present value at the end of year 10 of cash
flows after that can be written as:
– Terminal Value in year 10= CF in year 11/(Cost of Capital - Growth Rate)
=663 (1.02) /(.1066-.02) = $ 7,810 million

25
Which yields a NPV of..

26
 Which makes the argument that..
 The project should be accepted. The positive net present value suggests that
the project will add value to the firm, and earn a return in excess of the cost of
capital.
 By taking the project, Disney will increase its value as a firm by $749 million.

27
 The IRR of this project
Figure 5.5: NPV Profile for Disney Theme Park

$4,000.00

$3,000.00

$2,000.00

$1,000.00 Internal Rate of Return

NPV

$0.00
8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 26% 27% 28% 29% 30%

-$1,000.00

-$2,000.00

-$3,000.00
Discount Rate

28
 Disney Theme Park: Thai Baht NPV
Baht Cost of capital
Inflation rate in Thailand = 10% =(1.1066)(1.1/1.02)-1
Bt/$ in year 1 = 42.09 (1.10/1.02) = 45.39 Inflation rate in US = 2% = 19.34%

NPV = 31,542 Bt/42.09 Bt = $ 749 Million

NPV is equal to NPV in dollar terms
29
 Financing Choices across the life cycle

Revenues
$ Revenues/
Earnings

Earnings

Time

External funding High, but High, relative Moderate, relative Declining, as a

Low, as projects dry
needs constrained by to firm value. to firm value. percent of firm
up.
infrastructure value

Internal financing Negative or Negative or Low, relative to High, relative to More than funding needs
low low funding needs funding needs

External Owner’s Equity Venture Capital Common stock Debt Retire debt
Financing Bank Debt Common Stock Warrants Repurchase stock
Convertibles

Growth stage Stage 1 Stage 2 Stage 3 Stage 4 Stage 5

Start-up Rapid Expansion High Growth Mature Growth Decline

Financing
Transitions Accessing private equity Inital Public offering Seasoned equity issue Bond issues
30
The Ratings Table

31
 A Framework for Getting to the Optimal
Is the actual debt ratio greater than or lesser than the optimal debt ratio?

Actual > Optimal Actual < Optimal

Overlevered Underlevered

Is the firm under bankruptcy threat? Is the firm a takeover target?

Yes No Yes No

Reduce Debt quickly Increase leverage

1. Equity for Debt swap Does the firm have good quickly Does the firm have good
2. Sell Assets; use cash projects? 1. Debt/Equity swaps projects?
to pay off debt ROE > Cost of Equity 2. Borrow money& ROE > Cost of Equity
3. Renegotiate with lenders ROC > Cost of Capital buy shares. ROC > Cost of Capital

Yes No
Yes No
Take good projects with 1. Pay off debt with retained
new equity or with retained earnings. Take good projects with
earnings. 2. Reduce or eliminate dividends. debt.
3. Issue new equity and pay off Do your stockholders like
debt. dividends?

Yes
Pay Dividends No
Buy back stock
32
 Disney: Applying the Framework
Is the actual debt ratio greater than or lesser than the optimal debt ratio?

Actual > Optimal Actual < Optimal

Overlevered Underlevered

Is the firm under bankruptcy threat? Is the firm a takeover target?

Yes No Yes No

Reduce Debt quickly Increase leverage

1. Equity for Debt swap Does the firm have good quickly Does the firm have good
2. Sell Assets; use cash projects? 1. Debt/Equity swaps projects?
to pay off debt ROE > Cost of Equity 2. Borrow money& ROE > Cost of Equity
3. Renegotiate with lenders ROC > Cost of Capital buy shares. ROC > Cost of Capital

Yes No
Yes No
Take good projects with 1. Pay off debt with retained
new equity or with retained earnings. Take good projects with
earnings. 2. Reduce or eliminate dividends. debt.
3. Issue new equity and pay off Do your stockholders like
debt. dividends?

Yes
Pay Dividends No
Buy back stock
33
Returning Cash to the Owners: Dividend
Policy

34
 First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money (debt)
– Returns on projects should be measured based on cash flows generated
and the timing of these cash flows; they should also consider both positive
and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.
Objective: Maximize the Value of the Firm

35
I. Dividends are sticky

36
II. Dividends tend to follow earnings

37
 Next year will be interesting…

 The precipitous drop in earnings that we saw in 2007 and 2008 have
not manifested itself in big dividend drops (at least in the aggregate).
However, if history is any guide, which of the following do you see
happening in 2009?
a) Dividends will remain flat
b) Dividends will increase
c) Dividends will decrease
 What external factor will determine the likely outcome the most?

38
III. More and more firms are buying back stock,
rather than pay dividends...

39
 Buybacks: The big question for 2009

 Stock buybacks did drop off in 2008. The big question for the next
year and beyond is whether this is the beginning of the reversal of a
trend that started 20 years ago or a blip that will go away if the
economy recovers. What do you think?
a) This is a temporary phenomenon. Stock buybacks will bounce when
the economy recovers.
b) This is the start of a reversal of a trend. Now that companies know that
capital markets can shut down, they will value cash more and be less
willing to return it stockholders (especially if they have to borrow
money to fund the buybacks).
c) Buybacks will dominate dividends even more in the future. Earnings
have become even less predictable than they used to be, and buybacks
are a more flexible way of returning cash.

40
 Measures of Dividend Policy
 Dividend Payout:
– measures the percentage of earnings that the company pays in dividends
– = Dividends / Earnings
 Dividend Yield :
– measures the return that an investor can make from dividends alone
– = Dividends / Stock Price

41
Dividend Payout Ratios: January 2009

42
Dividend Yields in the United States: January
2009

43
 A Measure of How Much a Company Could
have Afforded to Pay out: FCFE
 The Free Cashflow to Equity (FCFE) is a measure of how much cash is left in
the business after non-equity claimholders (debt and preferred stock) have
been paid, and after any reinvestment needed to sustain the firm’s assets and
future growth.
Net Income
+ Depreciation & Amortization
= Cash flows from Operations to Equity Investors
- Preferred Dividends
- Capital Expenditures
- Working Capital Needs
- Principal Repayments
+ Proceeds from New Debt Issues
= Free Cash flow to Equity

44
A Practical Framework for Analyzing Dividend
Policy
How much did the firm pay out? How much could it have afforded to pay out?
What it could have paid out What it actually paid out
Net Income Dividends
- (Cap Ex - Depr’n) (1-DR) + Equity Repurchase
- Chg Working Capital (1-DR)
= FCFE

Firm pays out too little Firm pays out too much
FCFE > Dividends FCFE < Dividends

Do you trust managers in the company with What investment opportunities does the
your cash? firm have?
Look at past project choice: Look at past project choice:
Compare ROE to Cost of Equity Compare ROE to Cost of Equity
ROC to WACC ROC to WACC

Firm has history of Firm has history Firm has good Firm has poor
good project choice of poor project projects projects
and good projects in choice
the future

Give managers the Force managers to Firm should Firm should deal
flexibility to keep justify holding cash cut dividends with its investment
cash and set or return cash to and reinvest problem first and
dividends stockholders more then cut dividends

45
 Case 1: Disney
 FCFE versus Dividends
– Between 1994 and 2003, Disney generated $969 million in FCFE each
year.
– Between 1994 and 2003, Disney paid out $639 million in dividends and
stock buybacks each year.
 Cash Balance
– Disney had a cash balance in excess of $ 4 billion at the end of 2003.
 Performance measures
– Between 1994 and 2003, Disney has generated a return on equity, on it’s
projects, about 2% less than the cost of equity, on average each year.
– Between 1994 and 2003, Disney’s stock has delivered about 3% less than
the cost of equity, on average each year.
– The underperformance has been primarily post 1996 (after the Capital
Cities acquisition).

46
 Dividend Flexibility at Disney

 Given Disney’s track record over the last 10 years, if you were a Disney
stockholder, would you be comfortable with Disney’s dividend policy?
 Yes
 No

 Disney could have afforded to pay more in dividends during the period of the
analysis.
 It chose not to, and used the cash for acquisitions (Capital Cities/ABC) and ill
fated expansion plans (Go.com).
 While the company may have flexibility to set its dividend policy a decade
ago, its actions over that decade have frittered away this flexibility.
 Bottom line: Large cash balances will not be tolerated in this company. Expect
to face relentless pressure to pay out more dividends.

47
 Case 2: Aracruz Celulose - A Paper & Pulp
company
 FCFE versus Dividends
– Between 1999 and 2003, Aracruz generated $37 million in FCFE each
year.
– Between 1999 and 2003, Aracruz paid out $80 million in dividends and
stock buybacks each year.
 Performance measures
– Between 1999 and 2003, Aracruz has generated a return on equity, on it’s
projects, about 1.5% more than the cost of equity, on average each year.
– Between 1999 and 2003, Aracruz’s stock has delivered about 2% more
than the cost of equity, on average each year.

48
 The Control Story

 Aracruz’s managers have asked you for permission to cut dividends

(to more manageable levels). Are you likely to go along?
 Yes
 No
 The reasons for Aracruz’s dividend problem lie in it’s equity structure. Like
most Brazilian companies, Aracruz has two classes of shares - common shares
with voting rights and preferred shares without voting rights. However,
Aracruz has committed to paying out 35% of its earnings as dividends to the
preferred stockholders. If they fail to meet this threshold, the preferred shares
get voting rights. If you own the preferred shares, would your answer to the
question above change?
 Yes
 No

49
 Case 3: BP: Dividends- 1983-92

Summary of calculations
Average Standard Deviation Maximum Minimum
Free CF to Equity $571.10 $1,382.29 $3,764.00 ($612.50)
Dividends $1,496.30 $448.77 $2,112.00 $831.00
Dividends+Repurchases $1,496.30 $448.77 $2,112.00 $831.00

Dividend Payout Ratio 84.77%

Cash Paid as % of FCFE 262.00%

ROE - Required return -1.67% 11.49% 20.90% -21.59%

50
BP: Just Desserts!

51
Case 4: The Limited: Summary of Dividend
Policy: 1983-1992

Summary of calculations
Average Standard Deviation Maximum Minimum
Free CF to Equity ($34.20) $109.74 $96.89 ($242.17)
Dividends $40.87 $32.79 $101.36 $5.97
Dividends+Repurchases $40.87 $32.79 $101.36 $5.97

Dividend Payout Ratio 18.59%

Cash Paid as % of FCFE -119.52%

ROE - Required return 1.69% 19.07% 29.26% -19.84%

52
 Growth Firms and Dividends
 High growth firms are sometimes advised to initiate dividends because its
increases the potential stockholder base for the company (since there are some
investors - like pension funds - that cannot buy stocks that do not pay
dividends) and, by extension, the stock price. Do you agree with this
argument?
 Yes
 No
Why?

53
Valuation
Aswath Damodaran

54
 First Principles
 Invest in projects that yield a return greater than the minimum acceptable
hurdle rate.
– The hurdle rate should be higher for riskier projects and reflect the
financing mix used - owners’ funds (equity) or borrowed money (debt)
– Returns on projects should be measured based on cash flows generated
and the timing of these cash flows; they should also consider both positive
and negative side effects of these projects.
 Choose a financing mix that minimizes the hurdle rate and matches the assets
being financed.
 If there are not enough investments that earn the hurdle rate, return the cash to
stockholders.
– The form of returns - dividends and stock buybacks - will depend upon
the stockholders’ characteristics.
Objective: Maximize the Value of the Firm

55
Generic DCF Valuation Model

56
I. Estimating Cash Flows

57
 Estimating FCFF in 2003: Disney
 EBIT = $ 2,805 Million Tax rate = 37.30%
 Capital spending = $ 1,735 Million
 Depreciation = $ 1,254 Million
 Increase in Non-cash Working capital = $ 454 Million
 Estimating FCFF
EBIT * (1 - tax rate) $1,759 : 2805 (1-.373)
- Net Capital Expenditures $481 : (1735 - 1254)
-Change in Working Capital $454
Free Cashflow to Firm $824
 Total Reinvestment = Net Cap Ex + Change in WC = 481 + 454 = 935
 Reinvestment Rate =935/1759 = 53.18%

58
 II. The Discount Rate
Disney’s Current Cost of Capital
 Equity
– Cost of Equity = Riskfree rate + Beta * Risk Premium
= 4% + 1.25 (4.82%) = 10.00%
– Market Value of Equity = $55.101 Billion
– Equity/(Debt+Equity ) = 79%
 Debt
– After-tax Cost of debt =(Riskfree rate + Default Spread) (1-t)
= (4%+1.25%) (1-.373) = 3.29%
– Market Value of Debt = $ 14.668 Billion
– Debt/(Debt +Equity) = 21%
 Cost of Capital = 10.00%(.79)+3.29%(.21) = 8.59%

55.101(55.101+14.
668)

59
But costs of capital can and should change
over time…

60
III. Expected Growth

61
 Estimating Growth in EBIT: Disney
 We begin by estimating the reinvestment rate and return on capital for
Disney in 2003, using the numbers from the latest financial statements.
We did convert operating leases into debt and adjusted the operating
income and capital expenditure accordingly.
– Reinvestment Rate2003 = (Cap Ex – Depreciation + Chg in non-cash WC)/
EBIT (1-t) = (1735 – 1253 + 454)/(2805(1-.373)) = 53.18%
– Return on capital2003 = EBIT (1-t)2003/ (BV of Debt2002 + BV of
Equity2002) = 2805 (1-.373)/ (15,883+23,879) = 4.42%
– Expected Growth Rate from existing fundamentals = 53.18% * 4.42% =
2.35%
 We will assume that Disney will be able to earn a return on capital of
12% on its new investments and that the reinvestment rate will be
53.18% for the immediate future.
– Expected Growth Rate in operating income = Return on capital *
Reinvestment Rate = 12% * .5318 = 6.38%

62
 IV. Getting Closure in Valuation
 Since we cannot estimate cash flows forever, we estimate cash flows for a
“growth period” and then estimate a terminal value, to capture the value at the
end of the period:
t = N CF
Value = å t + Terminal Value
t (1 + r)N
t = 1 (1 + r)

 When a firm’s cash flows grow at a “constant” rate forever, the

present value of those cash flows can be written as:
Value = Expected Cash Flow Next Period / (r - g)
where,
r = Discount rate (Cost of Equity or Cost of Capital)
g = Expected growth rate forever.
 This “constant” growth rate is called a stable growth rate and cannot
be higher than the growth rate of the economy in which the firm
operates.

63
 Estimating Stable Period Inputs: Disney
1. Respect the cap: The growth rate forever is assumed to be 4%
2. Stable period excess returns: The return on capital for Disney will drop from
its high growth period level of 12% to a stable growth return of 10%. This is
still higher than the cost of capital of 7.16% but the competitive advantages
that Disney has are unlikely to dissipate completely by the end of the 10th
year.
3. Reinvest to grow: The expected growth rate in stable growth will be 4%. In
conjunction with the return on capital of 10%, this yields a stable period
reinvestment rate of 40%:
Reinvestment Rate = Growth Rate / Return on Capital = 4% /10% = 40
4. Adjust risk and cost of capital: The beta for the stock will drop to one,
reflecting Disney’s status as a mature company.
Cost of Equity = Riskfree Rate + Beta * Risk Premium = 4% + 4.82% =
8.82%
The debt ratio for Disney will rise to 30%. Since we assume that the cost of
debt remains unchanged at 5.25%, this will result in a cost of capital of
7.16%
Cost of capital = 8.82% (.70) + 5.25% (1-.373) (.30) = 7.16%
64
65
66
67
68
69
70
71
72