Valuation in Acquisitions
Transcript of Valuation in Acquisitions
![Page 1: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/1.jpg)
85
Acquisitionsaregreatfortargetcompaniesbutnotalwaysforacquiringcompanystockholders…
Aswath Damodaran
85
![Page 2: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/2.jpg)
86
Andthelong-termfollowupisnotpositiveeither..
Aswath Damodaran
86
¨ Managersoftenarguethatthemarketisunabletoseethelongtermbenefitsofmergersthattheycanseeatthetimeofthedeal.Iftheyareright,mergersshouldcreatelongtermbenefitstoacquiringfirms.
¨ Theevidencedoesnotsupportthishypothesis:¤ McKinseyandCo.hasexaminedacquisitionprogramsatcompanieson
n Didthereturnoncapitalinvestedinacquisitionsexceedthecostofcapital?n Didtheacquisitionshelptheparentcompaniesoutperformthecompetition?n Halfofallprogramsfailedonetest,andaquarterfailedboth.
¤ Synergyiselusive.KPMGinamorerecentstudyofglobalacquisitionsconcludesthatmostmergers(>80%)fail- themergedcompaniesdoworsethantheirpeergroup.
¤ Alargenumberofacquisitionsthatarereversedwithinfairlyshorttimeperiods.About20%oftheacquisitionsmadebetween1982and1986weredivestedby1988.Instudiesthathavetrackedacquisitionsforlongertimeperiods(tenyearsormore)thedivestiturerateofacquisitionsrisestoalmost50%.
![Page 3: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/3.jpg)
87
Ascarythought…Thediseaseisspreading…IndianfirmsacquiringUStargets– 1999- 2005
Aswath Damodaran
87
Months around takeover
![Page 4: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/4.jpg)
88
Growingthroughacquisitionsseemstobea“loser’sgame”
Aswath Damodaran
88
¨ Firmsthatgrowthroughacquisitionshavegenerallyhadfarmoretroublecreatingvaluethanfirmsthatgrowthroughinternalinvestments.
¨ Ingeneral,acquiringfirmstendto¤ Paytoomuchfortargetfirms¤ Overestimatethevalueof“synergy” and“control”¤ Haveadifficulttimedeliveringthepromisedbenefits
¨ Worsestill,thereseemstobeverylittlelearningbuiltintotheprocess.Thesamemistakesaremadeoverandoveragain,oftenbythesamefirmswiththesameadvisors.
¨ Conclusion:Thereissomethingstructurallywrongwiththeprocessforacquisitionswhichisfeedingintothemistakes.
![Page 5: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/5.jpg)
89
Thesevensinsinacquisitions…
Aswath Damodaran
89
1. RiskTransference:Attributingacquiringcompanyriskcharacteristicstothetargetfirm.
2. Debtsubsidies:Subsidingtargetfirmstockholdersforthestrengthsoftheacquiringfirm.
3. Auto-pilotControl:The“20%controlpremium” andothermyth…
4. ElusiveSynergy:Misidentifyingandmis-valuingsynergy.5. Itsallrelative:Transactionmultiples,exitmultiples…6. Verdictfirst,trialafterwards:Pricefirst,valuationtofollow7. It’snotmyfault:Holdingnooneresponsiblefordelivering
results.
![Page 6: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/6.jpg)
90
Testingsheet
Aswath Damodaran
90
Test Passed/Failed Rationalization
Risk transference
Debt subsidies
Control premium
The value of synergy
Comparables and Exit MultiplesBias
A successful acquisition strategy
![Page 7: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/7.jpg)
91
Letsstartwithatargetfirm
Aswath Damodaran
91
¨ Thetargetfirmhasthefollowingincomestatement:Revenues 100OperatingExpenses 80= OperatingIncome 20Taxes 8=After-taxOI 12
¨ Assumethatthisfirmwillgeneratethisoperatingincomeforever(withnogrowth)andthatthecostofequityforthisfirmis20%.Thefirmhasnodebtoutstanding.Whatisthevalueofthisfirm?
![Page 8: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/8.jpg)
92
Test1:RiskTransference…
Aswath Damodaran
92
¨ Assumethatasanacquiringfirm,youareinamuchsaferbusinessandhaveacostofequityof10%.Whatisthevalueofthetargetfirmtoyou?
![Page 9: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/9.jpg)
93
Lesson1:Don’ttransferyourriskcharacteristicstothetargetfirm
Aswath Damodaran
93
¨ Thecostofequityusedforaninvestmentshouldreflecttheriskoftheinvestmentandnottheriskcharacteristicsoftheinvestorwhoraisedthefunds.
¨ Riskybusinessescannotbecomesafejustbecausethebuyerofthesebusinessesisinasafebusiness.
![Page 10: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/10.jpg)
94
Test2:Cheapdebt?
Aswath Damodaran
94
¨ Assumeasanacquirerthatyouhaveaccesstocheapdebt(at4%)andthatyouplantofundhalftheacquisitionwithdebt.Howmuchwouldyoubewillingtopayforthetargetfirm?
![Page 11: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/11.jpg)
95
Lesson2:Renderuntothetargetfirmthatwhichisthetargetfirm’sbutnotapennymore..
Aswath Damodaran
95
¨ Asanacquiringfirm,itisentirelypossiblethatyoucanborrowmuchmorethanthetargetfirmcanonitsownandatamuchlowerrate.Ifyoubuildthesecharacteristicsintothevaluationofthetargetfirm,youareessentiallytransferringwealthfromyourfirm’sstockholdertothetargetfirm’sstockholders.
¨ Whenvaluingatargetfirm,useacostofcapitalthatreflectsthedebtcapacityandthecostofdebtthatwouldapplytothefirm.
![Page 12: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/12.jpg)
96
Test3:ControlPremiums
Aswath Damodaran
96
¨ Assumethatyouarenowtoldthatitisconventionaltopaya20%premiumforcontrolinacquisitions(backedupbyMergerstat).Howmuchwouldyoubewillingtopayforthetargetfirm?
¨ WouldyouranswerchangeifItoldyouthatyoucanrunthetargetfirmbetterandthatifyoudo,youwillbeabletogeneratea30%pre-taxoperatingmargin(ratherthanthe20%marginthatiscurrentlybeingearned).
¨ Whatifthetargetfirmwereperfectlyrun?
![Page 13: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/13.jpg)
97
Lesson3:Bewareofrulesofthumb…
Aswath Damodaran
97
¨ Valuationisclutteredwithrulesofthumb.Afterpainstakinglyvaluingatargetfirm,usingyourbestestimates,youwillbeoftenbetoldthat¤ Itiscommonpracticetoaddarbitrarypremiumsforbrandname,qualityofmanagement,controletc…
¤ Thesepremiumswillbeoftenbebackedupbydata,studiesandservices.Whattheywillnotrevealistheenormoussamplingbiasinthestudiesandthestandarderrorsintheestimates.
¤ Ifyouhavedoneyourvaluationright,thosepremiumsshouldalreadybeincorporatedinyourestimatedvalue.Payingapremiumwillbedoublecounting.
![Page 14: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/14.jpg)
98
Test4:Synergy….
Aswath Damodaran
98
¨ Assumethatyouaretoldthatthecombinedfirmwillbelessriskythanthetwoindividualfirmsandthatitshouldhavealowercostofcapital(andahighervalue).Isthislikely?
¨ Assumenowthatyouaretoldthattherearepotentialgrowthandcostsavingssynergiesintheacquisition.Wouldthatincreasethevalueofthetargetfirm?
¨ Shouldyoupaythisasapremium?
![Page 15: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/15.jpg)
99
TheValueofSynergy
Aswath Damodaran
99
Synergy is created when two firms are combined and can be either financial or operating
Operating Synergy accrues to the combined firm as Financial Synergy
Higher returns on new investments
More newInvestments
Cost Savings in current operations
Tax BenefitsAdded Debt Capacity Diversification?
Higher ROC
Higher Growth Rate
Higher Reinvestment
Higher Growth RateHigher Margin
Higher Base-year EBIT
Strategic Advantages Economies of Scale
Longer GrowthPeriod
More sustainableexcess returns
Lower taxes on earnings due to - higher depreciaiton- operating loss carryforwards
Higher debt raito and lower cost of capital
May reducecost of equity for private or closely heldfirm
![Page 16: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/16.jpg)
100
ValuingSynergy
Aswath Damodaran
100
(1)thefirmsinvolvedinthemergerarevaluedindependently,bydiscountingexpectedcashflowstoeachfirmattheweightedaveragecostofcapitalforthatfirm.(2)thevalueofthecombinedfirm,withnosynergy,isobtainedbyaddingthevaluesobtainedforeachfirminthefirststep.(3)Theeffectsofsynergyarebuiltintoexpectedgrowthratesandcashflows,andthecombinedfirmisre-valuedwithsynergy.
ValueofSynergy=Valueofthecombinedfirm,withsynergy-Valueofthecombinedfirm,withoutsynergy
![Page 17: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/17.jpg)
101
Synergy- Example1Highergrowthandcostsavings
Aswath Damodaran
101
P&G Gillette Piglet: No Synergy Piglet: SynergyFree Cashflow to Equity $5,864.74 $1,547.50 $7,412.24 $7,569.73 Annual operating expenses reduced by $250 millionGrowth rate for first 5 years 12% 10% 11.58% 12.50% Slighly higher growth rateGrowth rate after five years 4% 4% 4.00% 4.00%Beta 0.90 0.80 0.88 0.88Cost of Equity 7.90% 7.50% 7.81% 7.81% Value of synergyValue of Equity $221,292 $59,878 $281,170 $298,355 $17,185
![Page 18: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/18.jpg)
102
Synergy:Example3TaxBenefits?
Aswath Damodaran
102
¨ AssumethatyouareBestBuy,theelectronicsretailer,andthatyouwouldliketoenterthehardwarecomponentofthemarket.YouhavebeenapproachedbyinvestmentbankersforZenith,whichwhilestillarecognizedbrandname,isonitslastlegsfinancially.Thefirmhasnetoperatinglossesof$2billion.Ifyourtaxrateis36%,estimatethetaxbenefitsfromthisacquisition.
¨ IfBestBuyhadonly$500millionintaxableincome,howwouldyoucomputethetaxbenefits?
¨ IfthemarketvalueofZenithis$800million,wouldyoupaythistaxbenefitasapremiumonthemarketvalue?
![Page 19: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/19.jpg)
103
Lesson4:Don’tpayforbuzzwords
Aswath Damodaran
103
¨ Throughtime,acquirershavealwaysfoundwaysofjustifyingpayingforpremiumsoverestimatedvaluebyusingbuzzwords- synergyinthe1980s,strategicconsiderationsinthe1990sandrealoptionsinthisdecade.
¨ Whileallofthesecanhavevalue,theonusshouldbeonthosepushingfortheacquisitionstoshowthattheydoandnotonthosepushingagainstthemtoshowthattheydonot.
![Page 20: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/20.jpg)
104
Test5:ComparablesandExitMultiples
Aswath Damodaran
104
¨ Nowassumethatyouaretoldthatananalysisofotheracquisitionsrevealsthatacquirershavebeenwillingtopay5timesEBIT..GiventhatyourtargetfirmhasEBITof$20million,wouldyoubewillingtopay$100millionfortheacquisition?
¨ WhatifIestimatetheterminalvalueusinganexitmultipleof5timesEBIT?
¨ Asanadditionalinput,yourinvestmentbankertellsyouthattheacquisitionisaccretive.(YourPEratiois20whereasthePEratioofthetargetisonly10…Therefore,youwillgetajumpinearningspershareaftertheacquisition…)
![Page 21: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/21.jpg)
105
Biasedsamples=Poorresults
Aswath Damodaran
105
¨ Biasedsamplesyieldbiasedresults.Basingwhatyoupayonwhatotheracquirershavepaidisarecipefordisaster.Afterall,weknowthatacquirer,onaverage,paytoomuchforacquisitions.Bymatchingtheirprices,weriskreplicatingtheirmistakes.
¨ Evenwhenweusethepricingmetricsofotherfirmsinthesector,wemaybebasingthepriceswepayonfirmsthatarenottrulycomparable.
¨ Whenweuseexitmultiples,weareassumingthatwhatthemarketispayingforcomparablecompaniestodayiswhatitwillcontinuetopayinthefuture.
![Page 22: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/22.jpg)
106
Lesson5:Don’tbealemming…
Aswath Damodaran
106
¨ Alltoooften,acquisitionsarejustifiedbyusingoneofthefollowingtwoarguments:¤ Everyoneelseinyoursectorisdoingacquisitions.Youhavetodothesametosurvive.
¤ Thevalueofatargetfirmisbaseduponwhatothershavepaidonacquisitions,whichmaybemuchhigherthanwhatyourestimateofvalueforthefirmis.
¨ Withtherightsetofcomparablefirms,youcanjustifyalmostanyprice.
¨ EPSaccretionisameaninglessmeasure.Afterall,buyingancompanywithaPElowerthanyourswillleadmathematicallytoEPSaccretion.
![Page 23: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/23.jpg)
107
Test6:TheCEOreallywantstodothis…ortherearecompetitivepressures…
Aswath Damodaran
107
¨ NowassumethatyouknowthattheCEOoftheacquiringfirmreally,reallywantstodothisacquisitionandthattheinvestmentbankersonbothsideshaveproducedfairnessopinionsthatindicatethatthefirmisworth$100million.Wouldyoubewillingtogoalong?
¨ Nowassumethatyouaretoldthatyourcompetitorsarealldoingacquisitionsandthatifyoudon’tdothem,youwillbeatadisadvantage?Wouldyoubewillingtogoalong?
![Page 24: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/24.jpg)
108
Lesson6:Don’tletegosorinvestmentbankersgetthebetterofcommonsense…
Aswath Damodaran
108
¨ Ifyoudefineyourobjectiveinabiddingwaraswinningtheauctionatanycost,youwillwin.Butbewarethewinner’scurse!
¨ Thepremiumspaidonacquisitionsoftenhavenothingtodowithsynergy,controlorstrategicconsiderations(thoughtheymaybeprovidedasthereasons).TheymayjustreflecttheegosoftheCEOsoftheacquiringfirms.Thereisevidencethat“overconfident”CEOsaremorelikelytomakeacquisitionsandthattheyleaveatrailacrossthefirmsthattheyrun.
¨ Pre-emptiveordefensiveacquisitions,whereyouoverpay,eitherbecauseeveryoneelseisoverpayingorbecauseyouareafraidthatyouwillbeleftbehindifyoudon’tacquirearedangerous.Iftheonlywayyoucanstaycompetitiveinabusinessisbymakingbadinvestments,itmaybebesttothinkaboutgettingoutofthebusiness.
![Page 25: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/25.jpg)
109
Toillustrate:Abaddealismade,andjustifiedbyaccountants&bankers
Aswath Damodaran
![Page 26: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/26.jpg)
110
TheCEOstepsin…anddigsahole…
Aswath Damodaran
110
¨ LeoApothekerwastheCEOofHPatthetimeofthedeal,broughtintoreplaceMarkHurd,thepreviousCEOwhowasforcedtoresignbecauseofa“sex”scandal.
¨ InthefaceofalmostuniversalfeelingthatHPhadpaidtoomuchforAutonomy,Mr. Apotheker addressing a conference at the time of the deal: “We have a pretty rigorous process inside H.P. that we follow for all our acquisitions, which is a D.C.F.-based model,”he said, in a reference to discounted cash flow, a standard valuation methodology. “And we try to take a very conservative view.”
¨ Apotheker added, “Just to make sure everybody understands, Autonomy will be, on Day 1, accretive to H.P….. “Just take it from us. We did that analysis at great length, in great detail, and we feel that we paid a very fair price for Autonomy. And it will give a great return to our shareholders.
![Page 27: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/27.jpg)
111
Ayearlater…HPadmitsamistake…andexplainsit…
![Page 28: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/28.jpg)
112
Test7:Isithopeless?
Aswath Damodaran
112
¨ Theoddsseemtobeclearlyweightedagainstsuccessinacquisitions.Ifyouweretocreateastrategytogrow,baseduponacquisitions,whichofthefollowingoffersyourbestchanceofsuccess?
This OrthisSoleBidder BiddingWarPublictarget PrivatetargetPaywithcash PaywithstockSmalltarget LargetargetCostsynergies Growthsynergies
![Page 29: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/29.jpg)
113
Bettertoloseabiddingwarthantowinone…
Aswath Damodaran
113
Returns in the 40 months before & after bidding warSource: Malmendier, Moretti & Peters (2011)
![Page 30: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/30.jpg)
114
Youarebetteroffbuyingsmallratherthanlargetargets…withcashratherthanstock
Aswath Damodaran
114
![Page 31: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/31.jpg)
115
Andfocusingonprivatefirmsandsubsidiaries,ratherthanpublicfirms…
Aswath Damodaran
115
![Page 32: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/32.jpg)
116
GrowthvsCostSynergies
Aswath Damodaran
116
![Page 33: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/33.jpg)
117
Synergy:Oddsofsuccess
Aswath Damodaran
117
¨ Studiesthathavefocusedonsynergieshaveconcludedthatyouarefarmorelikelytodelivercostsynergiesthangrowthsynergies.
¨ Synergiesthatareconcreteandplannedforatthetimeofthemergeraremorelikelytobedeliveredthanfuzzysynergies.
¨ Synergyismuchmorelikelytoshowupwhensomeoneisheldresponsiblefordeliveringthesynergy.
¨ Youaremorelikelytogetashareofthesynergygainsinanacquisitionwhenyouareasinglebidderthanifyouareoneofmultiplebidders.
![Page 34: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/34.jpg)
118
Lesson7:Foracquisitionstocreatevalue,youhavetostaydisciplined..
Aswath Damodaran
118
1. Ifyouhaveasuccessfulacquisitionstrategy,stayfocusedonthatstrategy.Don’tletsizeorhubrisdriveyouto“expand” thestrategy.
2. Realisticplansfordeliveringsynergyandcontrolhavetobeputinplacebeforethemergeriscompleted.Byrealistic,wehavetomeanthatthemagnitudeofthebenefitshavetobereachableandnotpipedreamsandthatthetimeframeshouldreflecttherealitythatittakesawhilefortwoorganizationstoworkasone.
3. Thebestthingtodoinabiddingwaristodropout.4. Someone(preferablythepersonpushinghardestforthemerger)
shouldbeheldtoaccountfordeliveringthebenefits.5. Thecompensationforinvestmentbankersandothersinvolvedin
thedealshouldbetiedtohowwellthedealworksratherthanforgettingthedealdone.
![Page 35: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/35.jpg)
119
AReallyBigDeal!
![Page 36: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/36.jpg)
120
TheAcquirer(ABInBev)
LatinAmerica42%
Africa0%
AsiaPacific11%
Europe11%
NorthAmerica36%
RevenueBreakdown(2014)
![Page 37: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/37.jpg)
121
TheTarget(SABMiller)
CapitalMix Operating MetricsInterest-bearingDebt $12,550 Revenues $22,130.00LeaseDebt $368 OperatingIncome(EBIT) $4,420.00MarketCapitalization $75,116 OperatingMargin 19.97%DebttoEquityratio 17.20% Effectivetaxrate 26.40%DebttoCapitalratio 14.67% After-taxreturnoncapital 10.32%BondRating A3 ReinvestmentRate= 16.02%
LatinAmerica35%
Africa31%
AsiaPacific14%
Europe19%
NorthAmerica
1%
RevenueBreakdown(2015)
![Page 38: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/38.jpg)
122
Settingupthechallenge
¨ SABMiller’smarketcapitalizationwas$75billiononSeptember15,2015,thedayABInBev announceditsintenttoacquireSABMiller.
¨ Thedealwascompleted(pendingregulatoryapproval)amonthlater,withABInBev agreeingtopay$104billionforSABMiller.
¨ CanABInBev create$29billioninadditionalvaluefromthisacquisitionandifsowherewillitfindthevalue?¤ Themarketseemstothinkso,adding$33billioninmarketvaluetothecombinedcompany.
![Page 39: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/39.jpg)
123
TheThree(Value)ReasonsforAcquisitions
¨ Undervaluation:Youbuyatargetcompanybecauseyoubelievethatthemarketismispricingthecompanyandthatyoucanbuyitforlessthanits"fair"value.
¨ Control:Youbuyacompanythatyoubelieveisbadlymanaged,withtheintentofchangingthewayitisrun.Ifyouarerightonthefirstcountandcanmakethenecessarychanges,thevalueofthefirmshouldincreaseunderyourmanagement
¨ Synergy:Youbuyacompanythatyoubelieve,whencombinedwithabusiness(orresource)thatyoualreadyown,willbeabletodothingsthatyoucouldnothavedoneasseparateentities.Thissynergycanbe¤ Offensivesynergy:Highergrowthandincreasedpricingpower¤ Defensivesynergy:Costcutting,consolidation&preemptingcompetitors.¤ Taxsynergy:Directlyfromtaxclausesorindirectlythroughdent
![Page 40: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/40.jpg)
124
Fournumberstowatch
1. AcquisitionPrice:Thisisthepriceatwhichyoucanacquirethetargetcompany.Ifitisaprivatebusiness,itwillbenegotiatedandprobablybasedonwhatothersarepayingforsimilarbusinesses.Ifitisapubliccompany,itwillbeatapremiumoverthemarketprice.
2. StatusQuoValue:Valueofthetargetcompany,runbyexistingmanagement.
3. RestructuredValue:Valueofthetargetcompany,withchangestoinvesting,financinganddividendpolicies.
4. Synergyvalue:Valueofthecombinedcompany(withthesynergybenefitsbuiltin)– (Valueoftheacquiringcompany,asastandaloneentity,andtherestructuredvalueofthetargetcompany)
¨ TheAcidTest¤ Undervaluation:Pricefortargetcompany<StatusQuoValue¤ Control:Pricefortargetcompany<RestructuredValue¤ Synergy:Pricefortargetcompany<RestructuredValue+ValueofSynergy
![Page 41: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/41.jpg)
125
SABMillerStatusQuoValue
SABMiller +CoorsJV +ShareofAssociates SABMillerConsolidatedRevenues $22,130.00 $5,201.00 $6,099.00OperatingMargin 19.97% 15.38% 10.72%OperatingIncome(EBIT) $4,420.00 $800.00 $654.00InvestedCapital $31,526.00 $5,428.00 $4,459.00Beta 0.7977 0.6872 0.6872ERP 8.90% 6.00% 7.90%CostofEquity= 9.10% 6.12% 7.43%After-taxcostofdebt= 2.24% 2.08% 2.24%DebttoCapitalRatio 14.67% 0.00% 0.00%Costofcapital= 8.09% 6.12% 7.43%
After-taxreturnoncapital= 10.33% 11.05% 11.00%ReinvestmentRate= 16.02% 40.00% 40.00%Expectedgrowthrate= 1.65% 4.42% 4.40%Numberofyearsofgrowth 5 5 5ValueoffirmPVofFCFFinhighgrowth= $11,411.72 $1,715.25 $1,351.68Terminalvalue= $47,711.04 $15,094.36 $9,354.28Valueofoperatingassetstoday= $43,747.24 $12,929.46 $7,889.56 $64,566.26+Cash $1,027.00- Debt $12,918.00- MinorityInterests $1,183.00Valueofequity $51,492.26
Price on September 15, 2015: $75 billion > $51.5 billion
![Page 42: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/42.jpg)
126
SABMiller:PotentialforControl
SABMiller ABInBevGlobal Alcoholic Beverage Sector
Pre-taxOperatingMargin 19.97% 32.28% 19.23%
EffectiveTaxRate 26.36% 18.00% 22.00%
Pre-taxROIC 14.02% 14.76% 17.16%
ROIC 10.33% 12.10% 13.38%
ReinvestmentRate 16.02% 50.99% 33.29%
DebttoCapital 14.67% 23.38% 18.82%
![Page 43: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/43.jpg)
127
SABMiller:ValueofControl
Status Quo Value Optimal valueCost of Equity = 9.10% 9.37%After-tax cost of debt = 2.24% 2.24%Cost of capital = 8.09% 8.03%
After-tax return on capital = 10.33% 12.64%Reinvestment Rate = 16.02% 33.29%Expected growth rate= 1.65% 4.21%
Value of firmPV of FCFF in high growth = $11,411.72 $9,757.08Terminal value = $47,711.04 $56,935.06Value of operating assets today = $43,747.24 $48,449.42+ Cash $1,027.00 $1,027.00+ Minority Holdings $20,819.02 $20,819.02- Debt $12,918.00 $12,918.00- Minority Interests $1,183.00 $1,183.00 Value of Control
Value of equity $51,492.26 $56,194.44 $4,702.17Price on September 15, 2015: $75 billion > $51.5 + $4.7 billion
![Page 44: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/44.jpg)
128
TheSynergies?
Inbev SABMiller
Combined firm (status
quo)Combined firm
(synergy)LeveredBeta 0.85 0.8289 0.84641 0.84641Pre-taxcostofdebt 3.0000% 3.2000% 3.00% 3.00%Effectivetaxrate 18.00% 26.36% 19.92% 19.92%DebttoEquityRatio 30.51% 23.18% 29.71% 29.71%
Revenues $45,762.00 $22,130.00 $67,892.00 $67,892.00
OperatingMargin 32.28% 19.97% 28.27% 30.00%OperatingIncome(EBIT) $14,771.97 $4,419.36 $19,191.33 $20.368
After-taxreturnoncapital 12.10% 12.64% 11.68% 12.00%ReinvestmentRate= 50.99% 33.29% 43.58% 50.00%ExpectedGrowthRate 6.17% 4.21% 5.09% 6.00%
![Page 45: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/45.jpg)
129
Thevalueofsynergy
Inbev SABMiller
Combined firm (status
quo)Combined firm
(synergy)CostofEquity= 8.93% 9.37% 9.12% 9.12%After-taxcostofdebt= 2.10% 2.24% 2.10% 2.10%Costofcapital= 7.33% 8.03% 7.51% 7.51%
After-taxreturnoncapital= 12.10% 12.64% 11.68% 12.00%
ReinvestmentRate= 50.99% 33.29% 43.58% 50.00%
Expectedgrowthrate= 6.17% 4.21% 5.09% 6.00%
Value of firmPVofFCFFinhighgrowth= $28,733 $9,806 $38,539 $39,151Terminalvalue= $260,982 $58,736 $319,717 $340,175Valueofoperatingassets= $211,953 $50,065 $262,018 $276,610
Value of synergy = 276,610 – 262,018 = 14,592 million
![Page 46: Valuation in Acquisitions](https://reader031.fdocuments.net/reader031/viewer/2022021923/586b65441a28ab29668c14b9/html5/thumbnails/46.jpg)
130
PassingJudgment
¨ Ifyouadduptherestructuredfirmvalueof$56.2billiontothesynergyvalueof$14.6billion,yougetavalueofabout$70.8billion.
¨ Thatiswellbelowthe$104billionthatABInBev isplanningtopayforSABMiller.
¨ Oneofthefollowinghastobetrue:¤ Ihavemassivelyunderestimatedthepotentialforsynergyinthismerger(eitherintermsofhighermarginsorhighergrowth).
¤ ABInBev hasoverpaidsignificantlyonthisdeal.Thatwouldgoagainsttheirhistoryasagoodacquirerandagainstthehistoryof3GCapitalasagoodstewardofcapital.