Discount Cash Flow Model

Improved Essays
To select comparable firms for the target firm with the similar characteristics, we cross-check a list of main competitors of European postal operators(Austrian Post, Bpost, Post NL and Deutsche Post-DHL). Figure2. Group revenue of selected companies
We can clearly see that the most of group revenue from Austrian Post, Bpost and Post NL are dependent on the domestic mail, which these firms have similar business models with the Royal Mail. And as the German mail and logistics giant, although Deutsche Post-DHL’s main revenue resource is from the logistics business. However, its market cap is generally several times larger than the other European postal operators which this firm’s performance will likely to affect the Royal Mail pricing locally.
…show more content…
The Discount Cash Flow Model
We find that the most of analyst reports has the cash flow analysis for financial forecasting. And this particular financial statement is not only concerned on the volumes of cash flows but the timing of flows which therefore the DCF model might be more fairly reflects these flows on the share prices. The DCF model is based on the equity value equals to the enterprise value minus the debt value. Especially the enterprise value is the present value of the future free cash flow. We shows the computational formula of equity value per ordinary share by the following equation:

We applied for the relevant data of free cash flow from the UBS analyst report(2013) around the IPO date. And also use the ratios on the weighted average cost of capital(WACC) and terminal growth rate is 8.3% and 0.5% respectively. Additionally, we applied for the amount of average diluted shares of 1,000m.
Therefore, in the end, we use DCF model to replicate the offer price and this yields an equity value per share of £4.13. And the detailed calculations for this discounted model shows in the Appendix B.

Evaluation of key
…show more content…
At first, we can clearly see that these forecasted free cash flows is improved gradually. The analyst said that the Royal mail’s cash flows were performed weak historically. But it can be increased in recent years with better profitability. There are quite a lot factors(UBS, 2013) affected the future free cash flow performance. For example, due to the +£150m change in working capital in 2014 and the future years’ working capitals are more likely to be changed slightly. Moreover, the lower capital expenditure in future years also can be an evidence of improved trend of free cash flow. Therefore, if we applied for this series of free cash flow in the discount model, these inputs can effectively show the intrinsic value of Royal mail. Terminal value
In my discount model, the terminal growth rate is 0.5% and the WACC rate is 8.3%, with the group EBIT margin of 6.5%. For the estimation of terminal value, we applied for a constant growth formula which equals to the 2017FYE’s forecasted FCF divided by the difference between discount rate and terminal growth rate(g). Except the justified estimated FCF in 2016, the UBS Research thinks that the WACC and g are both not out of line, which compares the assumptions with RMG’s postal competitors. Thus, this calculation of terminal value can close to the offer

Related Documents

  • Improved Essays

    Estimate the DCF value of Mercury’s equity using Liedtke’s base case projections. Use the assumptions below in your valuation. (10 points) E=321005 7. Table 1 shows AGI’s DSI is about 70% of Mercury’s 42.5 versus 61.1 days. What would be the effect of reducing Mercury’s DSI to 42.5 days on the value of equity you calculated in table 6?…

    • 839 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    The United States Postal Service (USPS) provided efficient and reliable communications across the United States for more than two centuries. It has grown in both number of post offices and ways to deliver mail. Nonetheless, mail volume has substantially decreased as electronic mail and package delivery companies took business away from the USPS. Although the traditional mail system independently lasted throughout the years without any changes and still held some value, by restructuring the United States Postal Service to meet the needs of the changing world, it can thrive economically and increase mail volume as well. To begin with, the Postal Service continues to endure the hardships of the fast-changing world.…

    • 1187 Words
    • 5 Pages
    Improved Essays
  • Improved Essays

    Case study analysis: 33 California Pizza Kitchen Managing for Corporate Value Creation FIN3CSFS2 2015 \ Abstract: This case analysis studies the financial performance and position of California Pizza Kitchen (KPC) including available sources of finance with optimal weightage to cost of capital minimal by share repurchase and their effect on share price and return. Question No. 1 As the history of California Pizza Kitchen (KPC) is concerned, it was incorporated in 1985 In Baverlly Hills, California.…

    • 976 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Mailing DBQ Essay

    • 512 Words
    • 3 Pages

    postal service had a mail volume count of 213 and almost 700,000 employees. In 3 years from 2006 to 2009 the mail volume and employee number dropped to 177 and about 625,000 (Source B). This is influential because if there is a decline in the mail count being sent then there is less use of mail people meaning mail carriers needed less and let got and packaging businesses to become bankrupt. Stated in source C, it states that real method delivery will never return to the same levels as before, so by starting to use more of sending things through technology we can open more technical knowledge jobs, save our trees from being cut down and used for paper, and still be able to send and receive mail. There is also a drop in mail delivery because of how expensive it has become, but proven over and over again electronic e-business has been told by clients to be more cheap and easy (Source…

    • 512 Words
    • 3 Pages
    Improved Essays
  • Improved Essays

    Hrm 531 Week 9 Final Paper

    • 1404 Words
    • 6 Pages

    The United Parcel Service operation is affected by governmental action and political challenges and therefore, determine the company’s financial standing through opportunities and threats. A direct implication is through the transportation operating costs provided to customers. The courier company allocates shipping expenses among big competitors such as Federal Express (FedEx) and DHL. The government creates the rules and dictates to a certain extent the standards of each competitors. Periodically, the government will modify these rules and standards convincing companies to change the way they work.…

    • 1404 Words
    • 6 Pages
    Improved Essays
  • Improved Essays

    Proforma Cash Flows & Valuation. The Gordon Company is considering starting up a new business line of paint. The equipment required to produce the paint will cost $1,600,000. It will cost an additional $200,000 to ship, install and prepare the equipment for operation. The cost of materials in permanent working capital amount to $320,000.…

    • 767 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Case Study Graincorp

    • 1472 Words
    • 6 Pages

    Valuation Methodology In order to value Graincorp’s stock, this report used two-stage discounted cash flow (DCF) model. This model is chosen considering that Graincorp is in the mature stage, with the characteristics of paying high dividends and has a high leverage. Moreover, management stated that they are building another silos by this year, so it is assumed that Graincorp will have an increasing growth for several periods and will drop to the stable growth afterwards. Hence, the first stage of this model would be the increasing phase for 5 years and then followed by the stable growth phase.…

    • 1472 Words
    • 6 Pages
    Improved Essays
  • Improved Essays

    For example, online sales were valued at $11.1 billion in 2012, a rise of 15 per cent in that year alone, and they are expected to grow by about 10 per cent a year until 2019. In 2013, it was estimated that Australia Post had about 35 per cent of the domestic parcels market, and that the volume for Australia Post had increased 24 per cent from 2008 to 2012. This change strategy was definitely a great and successful…

    • 599 Words
    • 3 Pages
    Improved Essays
  • Improved Essays

    A detailed financial analysis of Thomas Cook Group Analysis of Financial Statements Financial Analysis Lecturer: Student Number: Word count: Table of contents Introduction - About Thomas Cook Group PLC 5 Competitor’s comparison with TCG PLC with the help of Ratio Analysis 6 Liquidity Ratios 6 1) Current Ratio 6 2) Quick Ratio: 8 Leverage Ratios 9 1) Debt Equity ratio: 9 2) Debt Ratio: 11 3) Equity Ratio: 12 Profitability Ratios 14 1) Gross Profit Ratio 14 2) Net Profit Ratio: 15 3) Return on Assets (ROA): 16 4) Return on Equity (ROE): 17 Activity Ratios 19 1) Assets Turnover Ratio: 19 2) Trade Receivable Period 21 3) Trade payable Period 22 An Initiative the Company Will Take to Improve the Position…

    • 1544 Words
    • 7 Pages
    Improved Essays
  • Great Essays

    Airborne Express 1. How and why has the express mail industry structure evolved in recent years? How have the changes affected small competitors? In 1990’s…

    • 1609 Words
    • 7 Pages
    Great Essays
  • Improved Essays

    Hence we have chosen not to attach importance to this value estimate. In addition to the mentioned benefits, the case states that this acquisition would help CPP to become one of the biggest firms in the market. If used wisely, this position would most likely help CPP to attract further valuable customers and maybe be able to control the movement in the market to some extent. Of course it cannot be forgotten how large this market is, and therefore the largest firm may not have that much of an influence in the market as a…

    • 715 Words
    • 3 Pages
    Improved Essays
  • Improved Essays

    A. Suppose the company is considering a potential investment project to add to its portfolio. Calculate the following items: Before Home Depot calculates the net present value (NPV), internal rate of return (IRR), terminal value (TV), and modified internal rate of return (MIRR) of its newest potential investment project, the company must first calculate its free cash flows. The calculation begins by subtracting the operating costs and the 20% depreciation expenses from the cash flows derived from sales revenues. Next, the income tax (35%) is then subtracted from the resulting operating income to arrive at the company’s after-tax earnings before income tax. The final step is for Home Depot to add back the depreciation to the after-tax…

    • 1739 Words
    • 7 Pages
    Improved Essays
  • Superior Essays

    Capital Structure I will discuss the stock and capital structure of Oracle Corporation used to grow the corporation worldwide and strengthen research and development efforts. Corporations raise capital by issuing common and preferred stock, by exchanging an ownership stake and sharing profits with investors. The corporation experienced significant growth since the inception growing to over a $30B in recent years. Publicly traded corporations have risk associated with the stock price in relation to the market and investors use the beta in the capital asset pricing model to understand the risk of corporations. Stock Structure Public corporations organize shares under the stock structure that consists of common shares, preferred stocks, and restricted stocks.…

    • 865 Words
    • 4 Pages
    Superior Essays
  • Superior Essays

    Nike Case Study Summary

    • 1659 Words
    • 7 Pages

    Those components are the current price of the stock, the latest dividend, and the expected growth rate of the dividend. To calculate Nike’s cost of equity using the DDM method we used the current price of $42.09, the latest dividend of $0.48, and a dividend growth rate of 4.66%. In order to find the dividend growth rate we used the dividends paid out in 1997 and 2000 to plug into the endpoint formula, that is how we came up with a dividend growth rate of 4.66% (Exhibit 4). When we plugged all of this information into the DDM, we came up with an estimated cost of equity of 5.86% (Exhibit…

    • 1659 Words
    • 7 Pages
    Superior Essays
  • Superior Essays

    In the non-urgent market, Parcelforce Worldwide is looking to achieve some degree of price leadership by finding lower cost international delivery models and passing some of this cost saving to its customers. - Market penetration pricing may be low in order to gain a foothold in a new market or with a new product. To take market share with its new Express service, Parcelforce Worldwide needed to price keenly. - Competitive pricing where price matches or undercuts those of competitors. This could, for example, increase market share with ParcelforceWorldwide”s new Priority service.…

    • 1093 Words
    • 5 Pages
    Superior Essays