Professional Documents
Culture Documents
Journal of
39
50
Measuring Free Cash Flows for Equity Valuation: Pitfalls and Possible Solutions
60
72
78
88
95
Accounting for Employee Stock Options and Other Contingent Equity Claims:
Taking a Shareholders View
105
The Models
In order to evaluate investment opportunities, companies
typically use the ubiquitous NPV and IRR. When using the
former, the discount rate for a projects expected cash ows is
the companys cost of capital; when using the latter, the rate
to which the projects IRR is compared is, again, the companys cost of capital. This widely accepted practice, however,
is not so widely accepted when evaluating investment opportunities in emerging markets. In this case, companies often
arbitrarily increase the discount rate above the rate they would
(1)
*This article draws heavily from my case study Project Evaluation in Emerging Markets: Exxon Mobil, Oil, and Argentina, F-803-E (Copyright 2006, IESE Publishing).
Lydia Nikolova and Gabriela Giannattasio provided valuable research assistance. The
views expressed below and any errors that may remain are entirely my own.
72
All four models, however, share two inputs, the risk-free rate
(R f ) and the world market risk premium (MRP). For dollarbased calculations, the former can be approximated with the
yield on U.S. government bonds at the time the project is
evaluated, and the latter with the long-term average difference
between the dollar returns of the world stock market and the
returns of the U.S. bond market.
The Lessard Approach1
This model proposes measuring specic risk similarly, but
also somewhat differently from the CAPM. More precisely,
it proposes measuring specic risk as the product between a
project beta ( p) and a country beta ( c); that is,
SR = p c ,
where the rst beta intends to capture the risk of the industry,
and the second the risk of the country in which the company
will invest. In this approach the required return on equity
when investing in industry p located in country c is given
by
R = R f + MRP( p c).
(2)
(3)
1. See Donald Lessard, (1996). Incorporating Country Risk in the Valuation of Offshore Projects, Journal of Applied Corporate Finance, Fall, 52-63.
2. See Stephen Godfrey and Ramon Espinosa, (1996). A Practical Approach to Calculating Costs of Equity for Investments in Emerging Markets, Journal of Applied Corporate Finance, Fall, 80-89.
(4)
73
(5)
4. See Marc Zenner and Ecehan Akaydin, (2002), A Practical Approach to the International Valuation and Capital Allocation Puzzle, Global Corporate Finance report, SalomonSmithBarney, July 26, 2002.
74
Total
10,000
1,000,000
$580,000
$58,000,000
$70,000
$7,000,000
$100,000
$10,000,000
$410,000
$41,000,000
$14,350,000
After-tax prot
Depreciation add-back
Free cash ow
$26,650,000
$10,000,000
$36,650,000
Start-up costs of $130 million not included in the gures above. Total gures refer to 100 wells. Revenues based on a price of $58 per barrel. Operating costs based on estimate
of $7 per barrel. Production facilities assumed to depreciate linearly over six years. Prots and free cash ows assumed to be received at year end, beginning in 2006 and ending in
2011. Corporate tax rate: 35%.
4.40%
5.00%
5.00%
0.69
1.10
40.60%
14.71%
0.35
Risk-free rate is the yield on 10-year US Treasury Notes at year-end 2005. Market risk premium estimated for the world market over the 1900-2000 period. Yield spread calculated with respect to US bonds at year-end 2005. Betas calculated with respect to the world market over the Jan/96-Dec/05 period. Volatility measured by the standard deviation
of returns over the Jan/96-Dec/05 period, annualized. Correlation between Argentinas stock market and bond market estimated over the Jan/96-Dec/05 period.
ing the wells and $60 million for the production facilities
required to process and transport the oil. Each of the 100
wells is expected to produce 60,000 barrels of oil over an
estimated life of 6 years, or 10,000 barrels per year. Operating
costs are estimated at $7 per barrel. At year-end 2005 Brent
crude oil stood at $58 per barrel. The project was expected
to generate after-tax prots and free cash ows of almost $27
million and $37 million a year for six years. No new capital
investments were expected during this time; at the end of this
period the production facilities would be fully depreciated
and the wells exhausted.
Exxon Mobil typically nances its activities almost exclusively with equity. At year-end 2005, the company had just
over $6 billion of long-term debt out of over $200 billion
of total capital, for a debt ratio of just 3% at book value.
Furthermore, considering that the market value of the compaJournal of Applied Corporate Finance Volume 19 Number 2
nys equity (almost $345 billion) was over three times its
book value of equity (just over $111 billion), the debt ratio at
market value was even lower and, for all practical purposes,
0. In other words, Exxon Mobil was essentially an unlevered
company and its cost of capital was in effect equal to its cost
of equity.
The magnitudes necessary to estimate the discount rates
according to the four models discussed in the previous section
are shown in Exhibit 2. Before estimating these discount
rates, lets for the sake of comparison estimate the discount
rate that follows from the CAPM. Given Exxon Mobils beta
of 0.48 (not reported on Exhibit 2), a risk-free rate of 4.40%,
and a world market risk premium of 5% (both reported on
Exhibit 2), the CAPM would yield a required return on
equity (hence a discount rate) of 6.8%.
This number helps illustrate why some companies nd
A Morgan Stanley Publication Spring 2007
75
R
8.2%
17.7%
18.4%
7.9%
12.9%
9.5%
Exhibit 4 NPVs
Model
Lessard
Godfrey-Espinosa
Goldman Sachs
SalomonSmithBarney (1=2=3=0)
SalomonSmithBarney (1=2=3=10)
SalomonSmithBarney (1=3=0 and 2=10)
NPV
$35.5m
$0.6m
$2.6m
$37.3m
$15.2m
$29.1m
Discount Rate
Oil price
7.9%
10.0%
13.0%
15.0%
18.4%
$20
$69.1
$70.9
$72.8
$73.7
$74.8
$25
$55.2
$58.0
$61.3
$63.0
$65.3
$30
$41.2
$45.1
$49.8
$52.3
$55.8
$35
$27.2
$32.3
$38.3
$41.6
$46.3
$40
$13.3
$19.4
$26.8
$30.9
$36.8
$45
$0.7
$6.5
$15.3
$20.2
$27.3
$50
$14.7
$6.3
$3.8
$9.5
$17.8
$55
$28.6
$19.2
$7.7
$1.1
$8.3
$60
$42.6
$32.1
$19.2
$11.8
$1.3
$65
$56.6
$44.9
$30.7
$22.5
$10.8
$70
$70.5
$57.8
$42.2
$33.2
$20.3
$75
$84.5
$70.7
$53.7
$43.9
$29.8
$80
$98.5
$83.5
$65.2
$54.6
$39.3
$85
$112.4
$96.4
$76.7
$65.3
$48.8
$90
$126.4
$109.3
$88.2
$76.0
$58.3
Sensitivity analysis always helps and should be implemented. It can be performed over discount rates and over the
variables that affect cash ows. A range of discount rates can
be obtained from each pricing model. Different scenarios for
cash ows, on the other hand, can be generated by considering different prices for the product involved in the project
(the oil price in the case discussed above) or various cost
structures.
Exhibit 5, which shows a sensitivity analysis performed
over two variables, the discount rate and the oil price, also
shows how this type of analysis may help in the investment decision. As the exhibit shows, only under very high
discount rates and/or very low oil prices will this investment
opportunity become unattractive. In this example, the wide
dispersion of discount rates does not generate much confusion about whether or not to go ahead with this investment
opportunity. Unless Exxon Mobil has a good reason to use
very high discount rates (unlikely) or it is reliably forecasting
very low oil prices (again unlikely), the company should go
ahead with the project considered.
many and varied, but none has gained wide acceptance and
use. Currently, investors, companies, and investment banks
use different models, based on different assumptions, and
consider different variables. The confusion and controversy
that follows is therefore unsurprising.
The four models reviewed in this article and the case
study underscore at least one important point: Lacking a
good underlying theory, it is important to have good reasons
to choose one model over the many competing alternatives.
Therefore, when evaluating investment opportunities in
emerging markets, it is essential to be clear about the factors
considered and ignored by each model; to carefully balance
the pros and cons of each model; and to evaluate the overall
plausibility of each model. And of course, it is essential to
perform a thorough sensitivity analysis, which is critical in any
project evaluation, but even more so in emerging markets.
Although much has been published about discount rates
in emerging markets, there is probably a long way to go until
a convergence of opinions nally arises. Hopefully this article
takes us one step closer to that desirable goal.
An Assessment
Evaluating investment opportunities in emerging markets
is a mix of art and science. Unlike CAPM for developed
markets, there is no standard pricing model for emerging
markets that serves as a benchmark. The proposed models are
77
**Students must present a copy of their student ID card to receive this rate.
For more information about Blackwell Publishing journals, including online
access information, terms and conditions, and other pricing options, please
visit www.blackwellpublishing.com or contact your nearest Customer Service
Department.
Back Issues Back issues are available from the publisher at the current singleissue rate.
Mailing Journal of Applied Corporate Finance is mailed Standard Rate. Mailing to rest of world by DHL Smart & Global Mail. Canadian mail is sent
by Canadian publications mail agreement number 40573520. Postmaster
Send all address changes to Journal of Applied Corporate Finance, Blackwell
Publishing Inc., Journals Subscription Department, 350 Main St., Malden,
MA 02148-5020.