FINA 3303 Chapter Notes - Chapter 13: Business Cycle, Pro Forma, Investment
Document Summary
Get access
Related Documents
Related Questions
Identifying Comparables and Valuation using PB and PE
Refer to information given below to complete the requirements.
Hot Topic, Inc.'s book value of equity is $235 million and its forward earnings estimate per share is $0.38, or $16.7 million in total earnings. The following information is also available for Hot Topic and a peer group of companies (identified by ticker symbol) from the specialty retail sector.
| Ticker | Market Cap($ mil.) | PB Current | Forward PE (FY1) | EPS 5-Year Historical Growth Rate | ROE (T 4Q) | Debt-to- Equity (Prior Year) |
|---|---|---|---|---|---|---|
| HOTT | -- | -- | -- | (21.2)% | 5.9% | 0.00 |
| PLCE | $595.1 | 1.1 | 14.7 | 11.8% | 8.4% | 0.00 |
| JOSB | 439.5 | 1.9 | 9.1 | 14.4% | 22.5% | 0.00 |
| ZUMZ | 492.5 | 3.2 | 18.5 | 27.4% | 19.8% | 0.00 |
| GYMB | 1,126.3 | 5.7 | 13.0 | 28.5% | 33.5% | 0.00 |
| MW | 1,217.0 | 1.5 | 11.8 | 28.6% | 23.5% | 0.11 |
| TWB | 437.4 | 2.5 | 9.2 | 4.6% | 17.3% | 1.02 |
| CBK | 375.7 | 1.6 | 17.4 | (11.6)% | 11.8% | 0.00 |
| FINL | 289.2 | 0.7 | 16.3 | (7.7)% | (0.1)% | 0.00 |
| SSI | 515.0 | 1.0 | 11.9 | (7.1)% | 11.0% | 0.20 |
| DBRN | 751.6 | 1.5 | 11.4 | (0.7)% | 16.9% | 0.28 |
(a) Identify the most reasonable set of three companies from this list to use as comparables for estimating the equity intrinsic value of Hot Topic using the market multiples approach.
AnswerCBK, FINL, SSISSI, JOSB, DBRNJOSB, ZUMZ, GYMBMW, TWB, DBRNGYMB, TWB, CBK
(b) Assume that you use as comparables the following set of companies: CBK, FINL, and SSI. Estimate Hot Topic's equity intrinsic value using the PB ratio from these peer companies. (Round average PB ratio to two decimal places for your calculation. Round your answer to the nearest million.)
$Answer million
(c) Use the same comparables as in part (b) and estimate Hot Topic's equity intrinsic value using the PE ratio from these peer companies. (Round average PE ratio to two decimal places for your calculation. Round your answer to the nearest million.)
$Answer million
International Research Journal of Applied Finance ISSN 2229 â 6891
Vol. VI Issue â 8 August, 2015 Case Study Series
A Stock Valuation Case: An Application of the âMethod of Comparablesâ for Macyâs Shares
Halil D. Kaya* ,Julia S. Kwok
Abstract
The primary focus of this case is the application of the âMethod of Comparablesâ in the estimation of the value of a security. An investment decision will be made based on the comparison of the selling price and the estimated value. A security will be good for purchase if the estimated value is higher than the market price. This method utilizes basic financial ratios that are commonly provided by financial web sites. First, using Yahoo Finance website, the pricing, sales, book value of equity and shares outstanding data are collected for both the target firm and the competitor firms. Then, the pricing multiples (i.e. price earnings ratio, price to sales ratio and price to book ratio) of the competitors are calculated. After that, those multiples along with the target firmâs earnings, sales, book value and shares outstanding data are used to estimate target firmâs share value. The case also examines the impact of treating ânegativesâ in the data. Students will learn that replacing negative earnings with zeros tend to induce less bias in target firmâs value estimation than excluding the ânegativeâ data altogether.
Introduction
March 14, 2015 was a sunny day. Mary took advantage of the nice weather to have lunch at the Mall. On her way back to work, she walked by Susanâs investment office. Susan was Maryâs college roommate. They both liked shopping together to find new fashionable clothes. Looking at her watch, Mary realized she had half an hour to spend. She thought she would drop by and say hello to Susan.
The Performance of Macyâs
âHi, Susan, how are you?â How is your business?â said Mary. Susan was a recent finance graduate. Susan replied, âI am doing fine. Thank you. After so many years, the market is still recovering from the mortgage crisis; many investors have been buying back stocks that they have sold during the crisis. What are you up to?â âI want to start my investment in securities, too. I have a couple thousand dollars, would Macyâs be a good stock to invest in now? That was our favorite store to shop among all of the department stores,â Mary exclaimed. She added, âAlso, I read from Motleyâs Foolâs article on Macyâs today about its earnings per share growth for the last 16 quartersâ (Zahid Waheed, 2014).
In response to Maryâs questions, Susan checked the monthly adjusted returns of Macyâs in Yahoo Finance. She found that, since March 2010, Macyâs stock price had an average annual increase of 23.5% over the last 5 years. The stock rose from $19.98 to $57.38. Susan then told Mary that Macyâs was indeed a growing stock. She added that its success could be attributed to the omni-channel integration, e-commerce and magic selling strategies which allowed merging of sales channels, online shopping and better customer care. Since investment strategy 101 is to buy low, and sell high, given Macyâs stock price had been going up, Susan was not sure whether Macyâs was currently overvalued or undervalued by the market.
The Method of Comparables
Susan remembered her class lecture on the two types of valuation of stocks, namely absolute and relative evaluation. The absolute evaluation focuses on finding the intrinsic value of the security based on fundamentals. That involves more complicated models of discounting cash flows from dividends, operations and residual income.
On the other hand, relative evaluation is quick and easy to use. It assumes two similar securities should sell for one price in an efficient market, i.e. âLaw of One Price.â So an analyst can estimate its stock price by multiplying target companyâs specific earnings, sales and equity value data by the earning, sales and equity âper shareâ financial multiples of its competitors.
Since Mary was not familiarized with financial models, Susan decided to use the easy-toperform-and-analyze âComparables Methodâ to estimate the relative value of Macyâs stock.
The Financial Data
Dillards, JC Penney and Nordstrom were selected as competitors of Macyâs as they were all in retail department store business. Susan would need some financial data regarding these companies. She went to SECâs (i.e. Securities and Exchange Commission) website and downloaded these companiesâ most recent balance sheet and income statement data. Out of those statements, she knew that she would need the EPS (i.e. earnings per share), the sales number, the number of outstanding shares, and the book value of equity. She also knew that she would need the current share price for each company. After some work, she had found all the necessary information to run the analysis. Below were the data that she had gathered:
All data are in US$ except for the number of outstanding shares. The share price as of March 15, 2014 is shown in the first column. The âEarnings per shareâ is shown in the second column. The third column reports the book value of equity. The last column shows the number of outstanding shares.
| Firm | P ($) | EPS ($) | Sales ($) | BV of equity ($) | # of shares |
| Macy's | 58.58 | 3.93 | 27,931 mil. | 6,249 mil. | 378.3 mil. |
| Dillard's | 90.61 | 7.10 | 6,532 mil. | 1,992 mil. | 45.6 mil. |
| JC Penney | 8.71 | -5.57 | 11,859 mil. | 3,087 mil. | 249.3 mil. |
| Nordstrom | 61.33 | 3.77 | 12,166 mil. | 2,080 mil. | 194.5 mil. |
The Decision
Susan thinks that the following steps would be necessary to perform the analysis:
1.Based on the data above, calculate Sales per share, BV of equity/share values of all firms. Note that EPS is directly given.
2.Calculate P/E, P/Sales, and P/B for all of Macyâs competitors based on the data obtained.
3.Find the average of the P/E, P/Sales, and P/B multiples for the three competitors.
4.Multiply those averages calculated in step 3 with Macyâs EPS, Sales per share, and BV of equity/share values, respectively to get three value estimates for Macyâs shares.
5.The average of the three estimates would then be Susanâs best estimate of Macyâs value per share.
answer # 1-5 please
