Welcome Valuations. This document contains information in summary form and is therefore intended for...

56
Welcome Valuations

Transcript of Welcome Valuations. This document contains information in summary form and is therefore intended for...

Page 1: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Welcome

Valuations

Page 2: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a substitute for detailed research or the exercise of professional judgement. It does not purport to be comprehensive or to render professional advice. The reader should not act on the basis of any matter contained in this publication without first obtaining specific professional advice.

We believe that the statements made by us in this document are accurate but no warranty of accuracy or reliability is given. Our conclusions are based on interpretations of accounting standards and other relevant professional pronouncements and legislation current as at the date of this document. Should the interpretations, accounting standards, other relevant professional pronouncements or legislation change, our conclusions may not be valid. We are under no obligation to update the matters considered in this document after its publication.

© Hanrick Curran, February 2013All rights reserved

Disclaimer

Liability limited by a scheme approved under professional Standards Legislation

Page 3: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

About Hanrick Curran

Our client base is mainly located in South East Queensland, but also extends to Northern New South Wales, Western Queensland, Sydney, Melbourne, Darwin, Townsville and Mackay as well as other regional areas.

We have a strong position with clients in Papua New Guinea and we also serve a growing Asian business sector. While these international connections may not be of immediate interest but we believe they are important in enabling us to effectively serve our clients.

Hanrick Curran’s Client Base

Page 4: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Hanrick Curran – A Brief Overview

Hanrick Curran is amongst the largest (if not the largest) independent accounting firms in Queensland. With in excess of 100 staff including partners, it has the breadth and depth of resources to provide financial advice in most areas (except specialist superannuation advice and financial planning)

 

Within our corporate area we regularly do valuations of businesses or components of the business. Typically the reasons why we do valuations include: structural reorganisations, as part of a selling process, disputes, mergers and acquisitions, statutory requirements.

Page 4

Page 5: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Valuations Undertaken Include:

• One of the 2 major cab companies in Brisbane• One of the very large Queensland funeral directors• One of the worlds largest helicopter support companies with entities

throughout the world• 2 of the major radio stations in Brisbane• The Australasian and Asian entities of one of the worlds major bedding

manufacturers• The client list of a major Australian stock broker; and currently• One of the major group tittle Administrators in Queensland, together

with valuations; covering a range of assets in a range of industries

Page 5

Page 6: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Index

1. What is Value

2. What is the purpose of the Valuation

3. What are you Valuing

4. What information do you need

5. Process of Valuation

6. Methodology Overview

7. Notional Realisation of Assets (NRA)

8. Capitalisation of Future Maintainable Earnings (FME)

9. Discounted Cash Flows (DCF)

10. Premium for Control / Minority Interest Discounts

11. Lack of Marketability

12. Example

Page 6

Page 7: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

1. What is meant by Value

Some Definitions

1. Value

2. Enterprise or Entity Value

1.1 What is meant by Value

The three different definitions of Value (as per the International Valuation Standards) cover:

a) Market Value (Fair Value equivalent in the Accounting Standards)

b) Investment and Special Value

c) Fair Value (per International Valuation Council)

Page 7

Page 8: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

a) Market Value

The price that would be negotiated between a knowledgeable and willing but not anxious buyer and a knowledgeable and willing but not anxious seller acting at arm's length within a reasonable time frame.

 

Page 8

Page 9: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

b) Investment Value and Special Value

Entity specific basis of value accounting for factors that are specific to an entity and not to the market generally. These factors generally create additional value and can include:

1. The creation of a portfolio of additional assets

2. Synergies between the asset and other assets owned by the entity

3. Legal rights or restrictions

4. Tax benefits or tax burdens

5. An ability to exploit an asset that is unique to that entity

Page 9

Page 10: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

c) Fair Value

The estimated price for the transfer of an asset and liability between identified knowledgeable and willing parties that reflects the respective interests of those parties.

Page 10

Page 11: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

1.2 Enterprise Entity Value or The Value of the Operations plus surplus assets

If an entity has different operating business units (perhaps in different industries) and any surplus assets therein together with any portfolio assets e.g. land, investments, it is the aggregate of all those values.

 

Typically the Entity Value /Enterprise Value is the value of the operations with any excess working capital adding to that value plus any land and buildings being separately valued.

Venture Capitalists e.g. Archer Capital which has different business units (in the health and aged care industry) is an example of a multi-operations enterprise

Page 11

Page 12: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

2. What is the Purpose of the Valuation What types of valuations are there

(a) Purpose

• A fairly critical starting point• You always need to understand the purpose• It may influence your valuation approach and the conclusion

Page 12

Page 13: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Typical Purposes Include:

• Family law property settlements• Shareholder disputes• Succession planning• Mergers and acquisitions• Taxation and other statutory requirements e.g. Stamp Duty• Purchase Price Allocations• Sale of Entity / Change of Ownership• Entity Re-organisations• Listing on a Stock Exchange• Expert’s Reports included in Product Disclosure Statements etc

Page 13

Page 14: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

(b) Types of Valuation Engagement (APES 225)

Valuation Engagement

Limited Scope ( Indicative Value)

Calculation Engagement

Limitation or Restrictions on application of:

• Approaches• Methods and• Procedures

 

Agreed Application of:

• Approaches• Methods and• Procedures

Conclusion of Value

Conclusion of Value Calculated Value

Report must state that if valuation engagement had been performed results may have been different

Valuations are undertaken under (Australian Professional and Ethical Standard 225) (“APES 225”) which sets out The mandatory requirements and guidance for valuations. 

Free to apply valuation:

• Approaches• Methods and• Procedures 

Page 14

Page 15: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

3. What are you Valuing

The Business

Or

The Entity

Or

Components of the Business or Entity• The Equity

Assets — Liabilities = Equity• Shares/Units (Equity)in the Entity

Majority Interest

Significant Parcel

Minority Interest• Goodwill• Other Intangibles

Page 15

Page 16: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Assuming no Synergies or special value, The Components can be represented as follows:

$ 90MEQUITY VALUE

$ 60 MACTUAL DEBT

$ 150 M TOTAL VALUE OF BUSINESS ( ENTERPRISE VALUE)

$ 10 M SURPLUS ASSETS

$ 140 M VALUE OF OPERATIONS

$ 40 M WORKING CAPITAL

$ 100 M VALUE OF BUSINESS ( EXCLUDING WORKING CAPITAL)

$ 80 M TANGIBLE ASSETS

$ 20 M INTANGIBLE ASSETS

Page 16

Page 17: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

4. What information do you need

4.1 Typically this includes:• Constitutions• Agreements• Financial Information (historic and future budgets / cashflows)• Tax Returns• Property Valuation and rental details• Business and strategic plans (if available)• Industry Data• Organisation and Structure Charts

Page 17

Page 18: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

4.2 What are the issues you need to understand

• The business fundamentals including key people issues and fundamental activities

• Critical industry success factors• The income drivers & product contributions• SWOT of the business• Key supplier/supply and customer power/marketing issues• Risk factors

Page 18

Page 19: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Risk factors include:

a) Where in the business & product cycle are they

b) The Industry & The Competitors

c) Financing issues

d) Earnings - history

- future

e) Dependence on key people

d) Contingencies

Generally you should do a “walkthrough of the business”

Page 19

Page 20: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

5. Process of Valuation

(a) Valuation Process Overview

Understand what is to be

valued

Understand business and

industry

Normalise and project revenues, margins, profits, capex,

working capital,

forecast cash flows

Select and apply

appropriate valuation

methodology and interpret and cross-

check

Adjust for liquidity, equity,

minority.

Report(APES 225)

Page 20

Page 21: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

YES

NO

b) Valuation ApproachIs it a project to which DCF may be applicable.For example: 

Projects with finite livesNew projects with high growth maturityExisting projects entering high growth or expansion phasesVariable profits / cash flows

1. A combination of methods may be applicable in certain circumstances (for example, for separate divisions of a group).2. Compare all values with net asset value for reasonableness.3. DCF methodology may not be appropriate (for example, due to lack of information).4. Value will depend on whether the underlying asset backing can be accessed.5. Typically used for a mature business with stable earnings / cash flows

YES NO

YES

NOYESNOYES

YES

NO

NO

Is it a controlling interest? Is a DCF valuation

appropriate? 3

DCF Valuation2

Is it profitable? Is it profitable?

Capitalisation of FMP valuation2 & 5

Capitalisation of FMP (minority discount base), or FMD5 (Future Maintainable Dividends)

Probably little value4

Are there reliable DCF Forecasts available or can

they be prepared? 3

Notional Realisation of

Assets

Page 21

Page 22: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

6. Methodology

6.1. Alternatives:

(a) Earnings/Cash Flow based• Capitalisation of Future Maintainable Earnings (FME)• Capitalisation of Dividends (not often used)• Discounted Cash Flows (DCF)

(b) Assets Based• Notional Realisation of Assets (NRA)

(c) Rule of Thumb (ROT)•a less specific earnings/cash flow basis

 

Page 22

Page 23: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

6.2. Alternatives:

 

Method Focus Area Strength Weakness Consider using for

1. Capitalisation of Future

Maintainable Earnings

(FME)

Historic businessperformance andprofitability. Usesthis to assesssustainable futureperformance andthen capitalisesthe return basedon riskassessment bycomparison to alternateinvestments.•Comparable Transactions•Comparable Entities•Investment fundamentals

• Widely used and accepted.

• Relies on the past as a forecaster for the future.

• Level of usage provides some degree of comparability

•Assumes the future will continue as has the past.•Less reliable where volatility of earnings exists.•Less reliable for immature businesses

•Mature businesses.•Stable revenue streams.•Businesses where reasonable certainty of future earnings exists.

2. Discounted cash flow

method (DCF)Assesses thevalue of abusiness as thediscounted valueof the future freecash flows of thebusiness plus theterminal value, ifany, of the business.

• Strong technical background.

• Focuses on the future cash flow stream that is being purchased.

• Requires reliable historic and future cash flow forecasts.

• Requires assessment of wide range of industry and finance factors

•Businesses with locked in forward revenue streams.•Innovation or technology businesses.•Projects.•start UPS•Highly variable cash flows

 

Page 23

Page 24: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Method Focus Area Strength Weakness Consider using for

3. Notional Realisation of Assets / Net asset Backing Method (NRA)

 The value of thebusiness is thesum of the net tangible asset.

 •Inherently conservative.•Typically low risk.

• Makes no allowance for goodwill or some intangibles.

• Ignores any inherent value within the business.

• Businesses dominated by their tangible assets.

• Poor Performing businesses or losses.

• Businesses where the break-up value is likely to exceed going concern position.

• Businesses where goodwill exists but other factors limit reasonable certainty of a return on the goodwill.

4. Rule of Thumb or

Industry Multiplier

Method (ROT)

Utilizes acceptedindustry ormultipliervaluation modelsthat are used andaccepted at anindustry level andconsistentlyreflected in the market.

• Aligns closely to market experience.

• Generally easy to calculate.

• Has no real valuation discipline.

• Can be misleading to an uninformed market.

• Limited allowance for variance within a sector.

• Franchises.• Small businesses.• Industry sectors with a

large number of participants.

• Annuity type businesses.

Page 24

Page 25: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

6.3. The difference between FME and DCF BasisFME DCF

Uses earnings (as a proxy for cash

flows)

Earnings are in current $, growth is

allowed for in the PER/Multiple/Cap

Rate

Consistent earnings and growth

May be on minority or a control basis

(depends on PER used)

Often earnings are considered on a

pre tax basis and often pre-

depreciation, amortisation

Uses cash flows after allowing for working capital changes and capital

expenditure

Cash flows allow for inflation and growth (“Dollars of the Day”)

Variable earnings and growth for initial period, then consistency of

both for perpetuity period

Control Basis

 

 

Cash flows are invariably after tax. Depreciation / amortisation is

excluded (very difficult to do on a pre-tax basis)

Page 25

Page 26: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

NOTE:- Discount Rate WACC or EBIT multiple/PER need to be consistently on a pre-tax or post tax basis

FORMULA RECONCILIATION ( DCF: FME)

FME uses EBIT Multiple /(P/E) DCF uses discount rate / WACC

 

Or   

E.g. Assume (WACC) Discounts Rate is 18%Growth rate 3%Assume   WACC (excluding growth rate) (3%)  15 %

Or 6.67x

Page 26

Page 27: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

7 NOTIONAL REALISATION OF ASSETS

Restating the Balance sheet at market value

(i) Asset (at Value) less liabilities (at Value)

= Equity (at Value)

The Value of the Enterprise (funded by debt and equity) on an NRA basis

= the Value of the Asset

(ii) Assets - At market Value

Effectively no goodwill, but may include the value of intangibles e.g. licenses, rent roll

Less: • Search , selling and marketing costs• Tax that would apply particularly CGT/income tax

Page 27

Page 28: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

(iii)Typical Valuation adjustments to assets include:• Impairments to reduce assets e.g. Debtors• Stock obsolescence • Investments in fixed interest securities where coupon rate is

lower/higher than current rates.• Land and Buildings to be restated at Value• Tax adjustments e.g. CGT• Investment in Securities where cost and market value are different

Page 28

Page 29: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

(iv)Typically adjustments to liabilities include:• Related party loans on a non commercial basis• Loans from third parties secured by assets of business owner

generally are equity/quasi-equity

Page 29

Page 30: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8. (a) Capitalisation of Future Maintainable Earnings ("FME")

Operations Value = FME x Multiple (EBIT Multiple/PER)

Therefore need to determine:• FME

&• Multiple (PER/Capitalisation Rate)

 

Note

Capitalisation Rate is simply the inverse of the PER

e.g. a Cap Rate of 20% =   or PER of 5x10020

Page 30

Page 31: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.1.1 Review Historic Profits & Adjust for:• Non recurring items ("one off') / events• Non commercial arrangements e.g.. Related Party transactions• Remove activities which will be the subject of an alternative approach e.g.. Property Investments,

Investments• Inconsistency in accounting treatment • Inconsistency of periods• May need to adjust for inflation

 

8.1 How do you determine FME

Page 31

Page 32: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.1.2 Typical adjustments include:

 • A large bad debt where historically the business does not have a history of bad debts• A loss or gain on the sale of non core assets• Non commercial rental paid to a related entity• Tax depreciation and leasing charges (these should be put on an accounting basis)• Non-commercial superannuation (wages benefits e.g. superannuation, cars)• Differences in accounting standards• Removal of non core income and expenses where these are separately valued

Page 32

Page 33: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.1.3 Review future cash flows/Budgets

8.1.4 Taxation Issues

Use of notional rate with actual earnings and depreciation (“tax shield”) issues with allowance being made for temporarily lower rates or tax losses

8.1.5. Which year do you choose

a) Prior year

b) Current year

c) Next or future years

d) Combination

Page 33

Page 34: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.1.6 Which basis of Earnings do you choose

• Earnings (before tax) (EBT)• Earnings (after tax)/(EAT)• Earning Before Interest and tax (EBIT)• Earnings Before Interest Tax, Depreciation & Amortisation (EBITDA)

Note EBITDA is often used in order to eliminate the effects of differences in:

(i) funding (use of debt)

(ii) asset structures e.g. assets may be held off balance sheet in the entity to be valued on comparable companies

(iii) differences in taxation, particularly where entities have offshore assets / operations

Page 34

Page 35: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.2. How do you determine the Multiple/Price Earnings Ratio PER'sEither:• Comparable Company; or• Comparable Transaction; or• Alternate investment

8.2.1 Comparable Company Method• Identify and research comparable company(s)• Identify basis to be applied e.g. EAT, EBIT, EBITDA and calculate for comparable companies• Adjust PER of “Comparable Companies” to reflect differences with subject entity e.g. size, product

range, geographical spread, balance sheet strength, management, growth etc• Adjust comparable PER to prospective basis if you are using future earnings• Adjust PER to match geared/ ungeared PER’s to geared/ungeared earnings on consistent basis e.g.

EBIT EBITDA• Review for Reasonableness • Adjust multiple to a control basis. Shares Traded on the ASX are generally on a minority basis

Page 35

Page 36: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.2.2 Comparable Transactions

Involves researching relatively – recent, comparable transactions which has been reported in the market and adjusting for any differences (similar to adjustments for PER)

Page 36

Page 37: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.2.3 Investment Method

(a) Capital Asset Pricing Model (CAPM)• Cost of Equity• Weighted Average Costs of Capital (WACC)

(b) Capitalisation Rate

(b) (i) Cost of Equity (Ke)

Ke = Rf + β (Rm – Rf) + α

Rf = 10 Year Government Bond Rate (yield) = 3.04%

(factor, because unusually low)

(Rm – Rf) = MRP: (Market Risk – Risk free rate) = Market Risk Premiums

β = say 1.5

α = Risk premium adjustment

Therefore Ke = 3.04% + 1.5 (8%) + 2.5%

Ke = 17.54% (risk adjusted)

= 6% – 8.0% (refer 9.2.2 for comments on MRP)

EssentiallyRisk free rate + β (Market risk premium)

Page 37

Page 38: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

(ii) WACC / Discount Rate

WACC – Ke (1-D/V)+ Kd(1-t(d/v)

Ke = 17.54%

D/V = Debit / Market Value of Company = say 20%

Kd = cost of Debit = say 10%

t = tax rate = 30%

WACC = 17.54% (1-20%) + 10% (20%) (1-30%)

= 15.43% Post Tax WACC

= 22.05% Pre Tax = EBIT Multiple of 4.54 x

(b) Capitalisation Rate

= Rf = Risk free rate

+Rp = Risk Premia (determined by applying % to various risk factors – refer appendix 2 for example factors)

Page 38

Page 39: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.2.3.1 Risk Free Rate

Long term commonwealth bond rate (yield) is used as a proxy for the risk free rate.

This bond rate:• Is generally determined by auction and the “spot” rate may vary on a regular basis• Allows for inflation and credit risk of default by Australian Government

It is also noted that:

i. The long term bond rate has averaged approximately 8.1% in the last 40 years and

ii. Is currently very low due to the current economic climate; and

Therefore, Consideration needs to be given to adjusting the stated spot rate to reflect a long term asset approach (an alpha adjustment)

Page 39

Page 40: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

8.2.3.2 Risk Premia

 • Industry risk – can be determined from industry associations, IBIS Reports, ASX market reports and

other areas e.g. company’s strategic plan • Company specific Risk (refer risk issues) – (Refer Appendix 2).• For Private companies there is an additional risk to reflect the discount for lack of marketability (refer

11.1)

 

Page 40

Page 41: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

9. Discounted Cash Flows

9.1 Cash Flows

9.1.1 What are Cash Flows:• Accounting earnings (after tax) (EAT)

Adjusted for:

+ Interest & Dividends

+ depreciation / amortisation

-/ + Capital expenditure / sales

-/ + increase / reduction in working capital• Inflated $ used (Dollars of the Day)

NOTE: To calculate working capital it is preferable to use a % of sales, once initial working capital has been determined. A guide / method of determining is normal periods of credit for customers and suppliers and normal stock levels (stock turnover)

Page 41

Page 42: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

9.1.2 Timeframe (Explicit Forecast period)

• At least 5 but not more than 10 years

NOTE: where the explicit forecast period is <5 years the terminal value will represent > 80% - 90% of the total present value. Similarly it is very difficult to forecast for more than 10 years.

• Matches asset cycle impact of terminating value vs ability to estimate too far out

Page 42

Page 43: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

9.1.3 Terminal Year

Constant growth model

Calculated as:

Cash flow in the year after the forecast period discount rate - growth rate

NOTE: The growth rate includes inflationary growth

NOTE: Terminal Value should be checked for reasonableness against:• Goodwill i.e. what is the difference between the exit value and book value of NTA’s• What is the implied PER?• Is the growth rate reasonable?• Will the debt: equity ratio be similar to the current debt: equity ratio?

 

Page 43

Page 44: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

9.2 Discount Rate(WACC)

Some considerations

9.2.1. What is the Debt: Equity Ratio (at Market Value)• 3 Alternatives:

i. Actual - Debt: Equity

ii. Optimal - Debt: Equity

iii. Industry Average – Debt: Equity

 • Each may produce a different WACC and therefore impact on value (perhaps substantially)• Generally use industry average, unless entity will not sustain this rate.

Page 44

Page 45: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

9.2.2. What is the Market Risk Premium (MRP)

Studies of the stock market indicate that:• The MRP (which is a forward looking estimate) - should be no change to the widely used 7% when

dividend imputation benefits are included; and • Because of current market volatility the MRP in the short to mid-term (up to 5 years) will be between

16% - 18%.

Accordingly to smooth the MRP an adjustment to 8% - 9% may be required.

Page 45

Page 46: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

10. Premium for Control / Minority Interest Discounts

10.1 Control/Lack of Controla) Premiums for Control

The concept of a premium for control reflects the additional value that attaches to a controlling interest compared to the value of a minority interest generally traded on the ASX.

Based on takeover premiums and other market studies, control premiums generally range between 20% to 40%.

  Australian Control PremiumsIndustry Number of

TransactionsAverage control premium – number of days pre announcement

    2 5 20

Metal 55 26.4% 29.9% 33.9%

Energy 23 13.6% 27.8% 32.8

Pharmaceuticals &Biotechnology & life science

10 36.0% 36.0% 37.1%

Real Estate 13 10.6% 10.3% 12.1%

Banks & diversified financials 18 14.8% 12.3% 13.3%

other 93 22.3% 25.9% 33.0%

Source RSM Bird Cameron 2011 Control Premium Study

Page 46

Page 47: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

 b) Minority Interest (Lack of Control)

Note: Lack of control is the corollary of a premium of control

Minority interest shareholders generally have no ability to influence the decision making of a company including decisions which impact on their investment e.g. dividend policy. As a result they have less value per share than their pro rata value of equity.

Typically, discounts range between 10% to 50% on their pro rata value and is considered as follows:

Page 47

Larger Discount Smaller Discount

Existence of a shareholders agreement No Yes

Dividend Policy No Yes

Dividend History No Yes

Drag and Tag Provisions No Yes

Proposal to list or sell No Yes

No and % held by other shareholders None Lots

“Grey Market” for Shares No Yes

Age of Principal Shareholder Young Older

Spread of other S/H blocks Little Lots

Possible Range 50% 10%

Page 48: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

11.1 Discount for Lack of Marketability (DLOM)

For entities whose shares are not traded on an official stock exchange these shares (and entities) are less marketable (liquid) than listed entities – for unlisted entities there is a discount for lack of marketability (DLOM).

 • The DLOM is applied to the value which results from the calculation under either a DCF or FME

method

• The size of the discount depends on a range of factors including the industry, size of the entity, types of assets and other issues risk issues.

Studies and the courts, particularly in the USA note there is no commonly accepted model for illiquidity/marketability discounts. Typically Australian discounts range between 5% to 40%, with average discounts in the 20% to 25% range.

 • This discount is applied to either the overall valuation or the illiquid assets within an entity. For

example, an entity which has illiquid trading operations and liquid investments, the discount is only applied to the illiquid elements.

 

Page 48

Page 49: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

11.2 Calculations are Applied in order

• Lack of Marketability say 30%• Lack of Control say 40%

To get the overall discount for minority shares:

  $ Discount

Say Value of Enterprise 100

DLOM Say 30% 30 30

70

Lack of control say (40% of $70) 28 28

Minority interest Value 42 58

Page 49

Page 50: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Disclaimer

These notes contain factual information concerning the taxation and compliance implications of certain accounting and taxation matters. The notes are intended as a guide only and may not apply to circumstances of particular individuals. Do not act on the contents of these notes without first obtaining specific advice from a qualified tax or legal professional about your particular circumstances.

Hanrick Curran Group, its associates and the presenter hereby disclaim any responsibility for persons relying in whole or in part on these notes or the information presented at this seminar.

Page 50

Page 51: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Appendix 1

CASH SKIMMING

Say take $100,000 income off the top

Therefore Tax Savings (on $100K) = $30PA

VALUE FORGONE

UNDECLARED $100K

Tax thereon 30

Earnings (After – Tax) 70

SAY at PE Multiple of 5X

Value of undeclared income $100K (5x$70K) 350M

Annual TAX saved $30K

Therefore the value increase represents 11-12 years of tax saved on the skimmed amount

Page 51

Page 52: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Discount RateClosely Held Business Risk Premiums

Description

Category Business Status Industry Competition

Financing Requirements

Management Dept Past Earnings Future Earnings

Risk Premium (pre-tax)

1 Established business

Strong trade position Well financed Depth in management

Stable Highly predictable

6-10%

2 Established business

More competitive Well financed Depth in management

Stable Fairly predictable

11-15%

3 N/A Highly competitive Little capital required No depth in management

N/A As risk is high not very predictable

16-20%

4A Small, depends on special skills

N/A Little capital required N/A N/A Very predictable 21/25%

4B Large, established, highly cyclical

N/A N/A May be depth in management

Past earning may not be stable

Very predictable 23-25%

5 Small ‘one person’ business

N/A N/A Managed by main operator

N/A Extremely unpredictable

26-30%

*Risk Premium added to the risk-free rate

Page 52

Page 53: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Risk FactorsExample Factors

External Factors Impact Entity Rating

• Industry life cycle: the stage of the life cycle a company is at (ie. start-up, growth, mature, etc.), will influence its sales growth rate, required investment and profitability.

• Economic sensitivity: broad macro-economic factors such as the GDP growth rate, interest rates and exchange rate movements.

• Threat of new entrants: such as low barriers to entry for new competitors.

• Rivalry among existing competitors: the level of existing and forecast competition from current industry players.

• Threat of substitute products: possible creation of a new type of competition.

• Bargaining power of suppliers: pressure on the key inputs to the business.

• Bargaining power of buyers: pressure on the key outputs of the business.

• Technological change: which can threaten both the demand for a particular product and the cost of its manufacture.

• Political and regulatory environment: exposure to factors such as quality standards, pollution, market restrictions and boundaries, and taxation.

• Social change: changing demand for products resulting from shifts in demographics.

Appendix 2 (a)

Page 53

Page 54: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Internal Factors Impact Entity Rating

• Company strategy: choice of strategy will have different growth outcomes and levels of risk

• Monitoring and quality of planning, forecasting and budgeting achievement of those plans/forecasts/budget.

• Market position: incumbency, and forecast strength relative to others.

• Position on cost curve: being a low-cost producer, relative to competitors, provides market advantage and improves the capacity to survive price wars.

• Management capability: a key characteristic of any high-value company.

• Capacity utilisation: provides an indication of capital efficiency and the ability to recover overheads.

• Financial strength: the use of debt creates financial risk for shareholders in a company, as the debt holders have higher-ranked claims on the business's cash flow. Returns to offset this risk need to be generated or the shareholders suffer.

• Quality of plant and facilities: this can affect the cost of production and the technological attributes of the business's products.

• Level of integration: the extent of forward, backward and horizontal integration that a business has can reduce risks, such as those relating to supplier and customer relationships.

• Customer and supplier influences: the balance of power can affect the costs of production and selling prices

• .Research and development: the protection and development of market share and production costs.

• Centralised financial controls: quality financial information enables the best possible decision making by management.

• Personalities: a subset of the quality of management factor, particularly in private companies

Appendix 2 (a) continued

Page 54

Page 55: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Reference Material / Sites

The Valuation of Businesses, Shares and Other Equity 4th Edition

By Wayne Lonergan

The Australian Valuation Handbook

By Leadenhall VRG Pty Ltd 

Applied Valuation Course / Material

(FIN224) conducted by Kaplan Professional 

Websites

Biz Exchange

Duff & Phelps, LLC

The American Society of Appraisers

Bloomberg

Morningstar (lbbotson Associates)

ASX 

SIRCA for β 

IBIS Industry Reports 

Software you can buy

Valuation Software

EIS 1 BStar

Capital IQ (subsidiary of Standard and Poor’s) for market research Valuation Software

Page 55

Page 56: Welcome Valuations. This document contains information in summary form and is therefore intended for general guidance only. It is not intended to be a.

Thank you

www.hanrickcurran.com.au