costs of hybrids - nyupages.stern.nyu.edu/~adamodar/podcasts/cfugspr16/session... · 2016-03-07 ·...
TRANSCRIPT
![Page 1: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/1.jpg)
184
CostsofHybrids
AswathDamodaran
184
¨ Preferredstocksharessomeofthecharacteris4csofdebt-thepreferreddividendispre-specifiedatthe4meoftheissueandispaidoutbeforecommondividend--andsomeofthecharacteris4csofequity-thepaymentsofpreferreddividendarenottaxdeduc4ble.Ifpreferredstockisviewedasperpetual,thecostofpreferredstockcanbewriBenasfollows:¤ kps=PreferredDividendpershare/MarketPriceperpreferredshare
¨ Conver4bledebtispartdebt(thebondpart)andpartequity(theconversionop4on).Itisbesttobreakitupintoitscomponentpartsandeliminateitfromthemixaltogether.
![Page 2: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/2.jpg)
185
WeightsforCostofCapitalCalcula4on
AswathDamodaran
185
¨ Theweightsusedinthecostofcapitalcomputa4onshouldbemarketvalues.
¨ Therearethreespeciousargumentsusedagainstmarketvalue¤ Bookvalueismorereliablethanmarketvaluebecauseitisnotas
vola4le:Whileitistruethatbookvaluedoesnotchangeasmuchasmarketvalue,thisismoreareflec4onofweaknessthanstrength
¤ Usingbookvalueratherthanmarketvalueisamoreconserva4veapproachtoes4ma4ngdebtra4os:Formostcompanies,usingbookvalueswillyieldalowercostofcapitalthanusingmarketvalueweights.
¤ Sinceaccoun4ngreturnsarecomputedbaseduponbookvalue,consistencyrequirestheuseofbookvalueincompu4ngcostofcapital:Whileitmayseemconsistenttousebookvaluesforbothaccoun4ngreturnandcostofcapitalcalcula4ons,itdoesnotmakeeconomicsense.
![Page 3: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/3.jpg)
186
Disney:Frombookvaluetomarketvalueforinterestbearingdebt…¨ InDisney’s2013financialstatements,thedebtdueover4mewasfootnoted.
¨ Disney’stotaldebtdue,inbookvalueterms,onthebalancesheetis$14,288millionandthetotalinterestexpensefortheyearwas$349million.Using3.75%asthepre-taxcostofdebt:
¨ Es4matedMVofDisneyDebt=
Aswath Damodaran
Time due Amount due Weight Weight *Maturity
0.5 $1,452 11.96% 0.062 $1,300 10.71% 0.213 $1,500 12.36% 0.374 $2,650 21.83% 0.876 $500 4.12% 0.258 $1,362 11.22% 0.99 $1,400 11.53% 1.0419 $500 4.12% 0.7826 $25 0.21% 0.0528 $950 7.83% 2.1929 $500 4.12% 1.19 $12,139 7.92
349(1− 1
(1.0375)7.92
.0375
"
#
$$$$
%
&
''''
+14, 288
(1.0375)7.92 = $13, 028 million
The debt in this table does not add up to the book value of debt, because Disney does not break down the maturity of all of its debt.
![Page 4: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/4.jpg)
187
Opera4ngLeasesatDisney
¨ The“debtvalue”ofopera4ngleasesisthepresentvalueoftheleasepayments,ataratethatreflectstheirrisk,usuallythepre-taxcostofdebt.
¨ Thepre-taxcostofdebtatDisneyis3.75%.
¨ DebtoutstandingatDisney=$13,028+$2,933=$15,961million
Disney reported $1,784 million in commitments after year 5. Given that their average commitment over the first 5 years, we assumed 5 years @ $356.8 million each.
Aswath Damodaran
Year Commitment Present Value @3.75% 1 $507.00 $488.67 2 $422.00 $392.05 3 $342.00 $306.24 4 $272.00 $234.76 5 $217.00 $180.52
6-10 $356.80 $1,330.69 Debt value of leases $2,932.93
![Page 5: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/5.jpg)
188
Applica4onTest:Es4ma4ngMarketValue
AswathDamodaran
188
¨ Es4matethe¤ MarketvalueofequityatyourfirmandBookValueofequity
¤ Marketvalueofdebtandbookvalueofdebt(Ifyoucannotfindtheaveragematurityofyourdebt,use3years):Remembertocapitalizethevalueofopera4ngleasesandaddthemontoboththebookvalueandthemarketvalueofdebt.
¨ Es4matethe¤ Weightsforequityanddebtbaseduponmarketvalue¤ Weightsforequityanddebtbaseduponbookvalue
![Page 6: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/6.jpg)
189
CurrentCostofCapital:Disney
¨ Equity¤ CostofEquity=Riskfreerate+Beta*RiskPremium
=2.75%+1.0013(5.76%)=8.52%¤ MarketValueofEquity= $121,878million¤ Equity/(Debt+Equity)= 88.42%
¨ Debt¤ Aher-taxCostofdebt=(Riskfreerate+DefaultSpread)(1-t)
=(2.75%+1%)(1-.361)= 2.40%¤ MarketValueofDebt=$13,028+$2933= $15,961million¤ Debt/(Debt+Equity)= 11.58%
¨ CostofCapital=8.52%(.8842)+2.40%(.1158)=7.81%
121,878/ (121,878+15,961)Aswath Damodaran
![Page 7: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/7.jpg)
190
DivisionalCostsofCapital:DisneyandVale
Disney
Vale
Aswath Damodaran
!!Cost!of!equity!
Cost!of!debt!
Marginal!tax!rate!
After6tax!cost!of!debt!
Debt!ratio!
Cost!of!capital!
Media!Networks! 9.07%! 3.75%! 36.10%! 2.40%! 9.12%! 8.46%!Parks!&!Resorts! 7.09%! 3.75%! 36.10%! 2.40%! 10.24%! 6.61%!Studio!Entertainment! 9.92%! 3.75%! 36.10%! 2.40%! 17.16%! 8.63%!Consumer!Products! 9.55%! 3.75%! 36.10%! 2.40%! 53.94%! 5.69%!Interactive! 11.65%! 3.75%! 36.10%! 2.40%! 29.11%! 8.96%!Disney!Operations! 8.52%! 3.75%! 36.10%! 2.40%! 11.58%! 7.81%!
Business Cost of equity
After-tax cost of debt
Debt ratio
Cost of capital (in US$)
Cost of capital (in $R)
Metals & Mining 11.35% 2.67% 35.48% 8.27% 15.70% Iron Ore 11.13% 2.67% 35.48% 8.13% 15.55% Fertilizers 12.70% 2.67% 35.48% 9.14% 16.63% Logistics 10.29% 2.67% 35.48% 7.59% 14.97% Vale Operations 11.23% 2.67% 35.48% 8.20% 15.62%
![Page 8: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/8.jpg)
191
CostsofCapital:TataMotors,BaiduandBookscape
¨ Toes4matethecostsofcapitalforTataMotorsinIndianrupees:Costofcapital=14.49%(1-.2928)+6.50%(.2928)=12.15%
¨ ForBaidu,wefollowthesamepathtoes4mateacostofequityinChineseRMB:Costofcapital=12.91%(1-.0523)+3.45%(.0523)=12.42%
¨ ForBookscape,thecostofcapitalisdifferentdependingonwhetheryoulookatmarketortotalbeta:
Aswath Damodaran
Cost of equity Pre-tax Cost of debt
After-tax cost of debt D/(D+E) Cost of capital
Market Beta 7.46% 4.05% 2.43% 17.63% 6.57% Total Beta 11.98% 4.05% 2.43% 17.63% 10.30%
![Page 9: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/9.jpg)
192
Applica4onTest:Es4ma4ngCostofCapital
AswathDamodaran
192
¨ UsingtheboBom-upunleveredbetathatyoucomputedforyourfirm,andthevaluesofdebtandequityyouhavees4matedforyourfirm,es4mateaboBom-upleveredbetaandcostofequityforyourfirm.
¨ Baseduponthecostsofequityanddebtthatyouhavees4mated,andtheweightsforeach,es4matethecostofcapitalforyourfirm.
¨ Howdifferentwouldyourcostofcapitalhavebeen,ifyouusedbookvalueweights?
![Page 10: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/10.jpg)
193
ChoosingaHurdleRate
AswathDamodaran
193
¨ Eitherthecostofequityorthecostofcapitalcanbeusedasahurdlerate,dependinguponwhetherthereturnsmeasuredaretoequityinvestorsortoallclaimholdersonthefirm(capital)
¨ Ifreturnsaremeasuredtoequityinvestors,theappropriatehurdlerateisthecostofequity.
¨ Ifreturnsaremeasuredtocapital(orthefirm),theappropriatehurdlerateisthecostofcapital.
![Page 11: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/11.jpg)
194
BacktoFirstPrinciples
AswathDamodaran
194
![Page 12: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/12.jpg)
MEASURINGINVESTMENTRETURNSI:THEMECHANICSOFINVESTMENTANALYSIS“Showmethemoney”
fromJerryMaguire
AswathDamodaran 195
![Page 13: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/13.jpg)
196
FirstPrinciples
AswathDamodaran
196
![Page 14: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/14.jpg)
197
Measuresofreturn:earningsversuscashflows
AswathDamodaran
197
¨ PrinciplesGoverningAccoun4ngEarningsMeasurement¤ AccrualAccoun4ng:Showrevenueswhenproductsandservicesare
soldorprovided,notwhentheyarepaidfor.Showexpensesassociatedwiththeserevenuesratherthancashexpenses.
¤ Opera4ngversusCapitalExpenditures:Onlyexpensesassociatedwithcrea4ngrevenuesinthecurrentperiodshouldbetreatedasopera4ngexpenses.ExpensesthatcreatebenefitsoverseveralperiodsarewriBenoffovermul4pleperiods(asdeprecia4onoramor4za4on)
¨ Togetfromaccoun4ngearningstocashflows:¤ youhavetoaddbacknon-cashexpenses(likedeprecia4on)¤ youhavetosubtractoutcashouolowswhicharenotexpensed(such
ascapitalexpenditures)¤ youhavetomakeaccrualrevenuesandexpensesintocashrevenues
andexpenses(byconsideringchangesinworkingcapital).
![Page 15: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/15.jpg)
198
MeasuringReturnsRight:TheBasicPrinciples
AswathDamodaran
198
¨ Usecashflowsratherthanearnings.Youcannotspendearnings.
¨ Use“incremental”cashflowsrela4ngtotheinvestmentdecision,i.e.,cashflowsthatoccurasaconsequenceofthedecision,ratherthantotalcashflows.
¨ Use“4meweighted”returns,i.e.,valuecashflowsthatoccurearliermorethancashflowsthatoccurlater.TheReturnMantra:“Time-weighted,IncrementalCash
FlowReturn”
![Page 16: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/16.jpg)
199
Sepngthetable:Whatisaninvestment/project?
AswathDamodaran
199
¨ Aninvestment/projectcanrangethespectrumfrombigtosmall,moneymakingtocostsaving:¤ Majorstrategicdecisionstoenternewareasofbusinessornewmarkets.
¤ Acquisi4onsofotherfirmsareprojectsaswell,notwithstandingaBemptstocreateseparatesetsofrulesforthem.
¤ Decisionsonnewventureswithinexis4ngbusinessesormarkets.
¤ Decisionsthatmaychangethewayexis4ngventuresandprojectsarerun.
¤ Decisionsonhowbesttodeliveraservicethatisnecessaryforthebusinesstorunsmoothly.
¨ Putinbroaderterms,everychoicemadebyafirmcanbeframedasaninvestment.
![Page 17: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/17.jpg)
200
Herearefourexamples…
AswathDamodaran
200
¨ RioDisney:WewillconsiderwhetherDisneyshouldinvestinitsfirstthemeparksinSouthAmerica.Theseparks,whilesimilartothosethatDisneyhasinotherpartsoftheworld,willrequireustoconsidertheeffectsofcountryriskandcurrencyissuesinprojectanalysis.
¨ NewironoremineforVale:ThisisanironoreminethatValeisconsideringinWesternLabrador,Canada.
¨ AnOnlineStoreforBookscape:Bookscapeisevalua4ngwhetheritshouldcreateanonlinestoretosellbooks.Whileitisanextensionoftheirbasisbusiness,itwillrequiredifferentinvestments(andpoten4allyexposethemtodifferenttypesofrisk).
¨ Acquisi4onofHarmanbyTataMotors:Across-borderbidbyTataforHarmanInterna4onal,apubliclytradedUSfirmthatmanufactureshigh-endaudioequipment,withtheintentofupgradingtheaudioupgradesonTataMotors’automobiles.Thisinvestmentwillallowustoexaminecurrencyandriskissuesinsuchatransac4on.
![Page 18: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/18.jpg)
201
EarningsversusCashFlows:ADisneyThemePark
AswathDamodaran
201
¨ ThethemeparkstobebuiltnearRio,modeledonEuroDisneyinParisandDisneyWorldinOrlando.
¨ Thecomplexwillincludea“MagicKingdom”tobeconstructed,beginningimmediately,andbecomingopera4onalatthebeginningofthesecondyear,andasecondthemeparkmodeledonEpcotCenteratOrlandotobeconstructedinthesecondandthirdyearandbecomingopera4onalatthebeginningofthefourthyear.
¨ Theearningsandcashflowsarees4matedinnominalU.S.Dollars.
![Page 19: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/19.jpg)
202
KeyAssump4onsonStartUpandConstruc4on
AswathDamodaran
202
¨ Disneyhasalreadyspent$0.5Billionresearchingtheproposalandgepngthenecessarylicensesforthepark;noneofthisinvestmentcanberecoverediftheparkisnotbuilt.Thisexpenditurehasbeencapitalizedandwillbedepreciatedstraightlineovertenyearstoasalvagevalueofzero.
¨ Disneywillfacesubstan4alconstruc4oncosts,ifitchoosestobuildthethemeparks.¤ Thecostofconstruc4ngMagicKingdomwillbe$3billion,with$2billion
tobespentrightnow,and$1Billiontobespentoneyearfromnow.¤ Thecostofconstruc4ngEpcotIIwillbe$1.5billion,with$1billiontobe
spentattheendofthesecondyearand$0.5billionattheendofthethirdyear.
¤ Theseinvestmentswillbedepreciatedbaseduponadeprecia4onscheduleinthetaxcode,wheredeprecia4onwillbedifferenteachyear.
![Page 20: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/20.jpg)
203
KeyRevenueAssump4ons
AswathDamodaran
203
¨ Revenuees4matesfortheparksandresortproper4es(inmillions)Year MagicKingdom EpcotII ResortProper4esTotal1 $0 $0 $0 $02 $1,000 $0 $250 $1,2503 $1,400 $0 $350 $1.7504 $1,700 $300 $500 $2.5005 $2,000 $500 $625 $3.1256 $2,200 $550 $688 $3,4387 $2,420 $605 $756 $3,7818 $2,662 $666 $832 $4,1599 $2,928 $732 $915 $4,57510 $2,987 $747 $933 $4,667¨
![Page 21: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/21.jpg)
204
KeyExpenseAssump4ons
AswathDamodaran
204
¨ Theopera4ngexpensesareassumedtobe60%oftherevenuesattheparks,and75%ofrevenuesattheresortproper4es.
¨ Disneywillalsoallocatecorporategeneralandadministra4vecoststothisproject,baseduponrevenues;theG&Aalloca4onwillbe15%oftherevenueseachyear.Itisworthno4ngthatarecentanalysisoftheseexpensesfoundthatonlyone-thirdoftheseexpensesarevariable(andafunc4onoftotalrevenue)andthattwo-thirdsarefixed.
![Page 22: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/22.jpg)
205
Deprecia4onandCapitalMaintenance
AswathDamodaran
205
¨ Thecapitalmaintenanceexpendituresarelowintheearlyyears,whentheparksares4llnewbutincreaseastheparksage.
![Page 23: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/23.jpg)
206
OtherAssump4ons
AswathDamodaran
206
¨ Disneywillhavetomaintainnon-cashworkingcapital(primarilyconsis4ngofinventoryatthethemeparksandtheresortproper4es,neBedagainstaccountspayable)of5%ofrevenues,withtheinvestmentsbeingmadeattheendofeachyear.
¨ TheincomefromtheinvestmentwillbetaxedatDisney’smarginaltaxrateof36.1%.
![Page 24: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/24.jpg)
207
Layingthegroundwork:BookCapital,WorkingCapitalandDeprecia4on
AswathDamodaran
207
12.5% of book value at end of prior year ($3,000)
![Page 25: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/25.jpg)
208
Step1:Es4mateAccoun4ngEarningsonProject
AswathDamodaran
208
![Page 26: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/26.jpg)
209
AndtheAccoun4ngViewofReturn
AswathDamodaran
209
(a) Based upon average book capital over the year(b) Based upon book capital at the start of each year
Year
After-tax Operating Income
BV of pre-project
investment
BV of fixed assets
BV of Working capital
BV of Capital
Average BV of Capital ROC(a) ROC(b)
0 500 2000 0 $2,500 1 -$32 $450 $3,000 $0 $3,450 $2,975 -1.07% -1.28% 2 -$96 $400 $3,813 $63 $4,275 $3,863 -2.48% -2.78% 3 -$54 $350 $4,145 $88 $4,582 $4,429 -1.22% -1.26% 4 $68 $300 $4,027 $125 $4,452 $4,517 1.50% 1.48% 5 $202 $250 $3,962 $156 $4,368 $4,410 4.57% 4.53% 6 $249 $200 $3,931 $172 $4,302 $4,335 5.74% 5.69% 7 $299 $150 $3,931 $189 $4,270 $4,286 6.97% 6.94% 8 $352 $100 $3,946 $208 $4,254 $4,262 8.26% 8.24% 9 $410 $50 $3,978 $229 $4,257 $4,255 9.62% 9.63% 10 $421 $0 $4,010 $233 $4,243 $4,250 9.90% 9.89%
Average 4.18% 4.11%
![Page 27: Costs of Hybrids - NYUpages.stern.nyu.edu/~adamodar/podcasts/cfUGspr16/Session... · 2016-03-07 · 184 Costs of Hybrids Aswath Damodaran 184 ¨ Preferred stock shares some of the](https://reader033.vdocument.in/reader033/viewer/2022050402/5f8049f35e1a511b3e51f462/html5/thumbnails/27.jpg)
210
Whatshouldthisreturnbecomparedto?
¨ Thecomputedreturnoncapitalonthisinvestmentisabout4.18%.Tomakeajudgmentonwhetherthisisasufficientreturn,weneedtocomparethisreturntoa“hurdlerate”.Whichofthefollowingistherighthurdlerate?Whyorwhynot?a. Theriskfreerateof2.75%(T.Bondrate)b. ThecostofequityforDisneyasacompany(8.52%)c. ThecostofequityforDisneythemeparks(7.09%)d. ThecostofcapitalforDisneyasacompany(7.81%)e. ThecostofcapitalforDisneythemeparks(6.61%)f. Noneoftheabove
Aswath Damodaran