Valuation Essay

2122 words - 9 pages

The first section of this report is an overview of the base-case assumptions used to generate the pro-forma statement for the Body Shop’s forecast from year 2002 to 2004, followed with the amount of additional financing required by the Body Shop during this timeframe. The results of the sensitivity analysis is discussed the third section. Finally, the report is concluded with a list of recommendations that the Body Shop’s financial managers and general managers could look into.
Base-Case Assumptions
The percentage-of-sales forecasting is employed to generate the pro-forma financial statement. This method involves forecasting the future turnover. Once this is done, the estimated ...view middle of the document...

5%. This rate will decline by 1% in the following year and eventually 40.5% of sales in year 2004. The rate reduction in COGS is mainly due to economies of scale as the Body Shop would be able to achieve higher efficiency by increasing its production.
Operating Expense
Excluding Exceptional Costs
The excluding exceptional costs should decrease after the investment in supply chain development has been made in year 2001. Nevertheless, there might be a time lapse in between and it takes time for the implementation to be fully effective. This means that there is no immediate cost reduction but the cost will not increase as the turnover increases within the next couple of years. Hence, the historical average of 50.8% of sales will be used as the excluding exceptional costs from year 2002 to 2004.
Exceptional Costs
The Body Shop is projected to grow under its new strategy and the profitability of the Body Shop is highly dependent on its operation expenses and the COGS. Although several investments, supply chain development in particular, as well as several restructuring and reorganization, have taken place within the company, in order to further enhance the brand image and achieve greater

efficiencies, it would need to continue its investment and also to open up new stores. So, the exceptional cost in year 2002 is expected to be at 3.5% of sales, an increase of 5% from the previous year and 4.0% in 2003 and 4.5% in 2004.
Restructuring Cost
The restructuring costs incurred in the past are associated with sale of manufacturing plants, realignment and reorganisation. These are non-recurring items. Thus, the restructuring cost will be zero (0) for the upcoming years.
Dividend and Tax Rate
Historical data shows that there is no change in dividend from 1999 to 2001. Hence, it is assumed that the dividend would remain constant at ₤10.9 million from year 2002 to 2004. Likewise, the corporate tax rate is assumed to be constant at 30% over the period from year 2002 to 2004.
Cash and Account Receivable
The cash and account receivable are directly related with the turnover (Weygandt, Kieso and Kimmel, 2007). Nonetheless, the historical data suggest a downward trend for cash but no particular trend is observed in the account receivable. Thus, we postulate that the inconsistency is amended under the new strategies the Body Shop is adopting. The account receivable in year 2002 is forecasted to increase by 0.5% from the previous year at 8.6% of sales while the cash account will be increasing at 0.2% of sales each year through to year 2004. Most businesses utilize the credit period which justify why the percentage increase in account receivable is higher than the cash account.
It is crucial for the Body Shop to have an adequate supply of inventories as more inventories are needed when sales increase. Moreover, there is an upward movement in inventories based on historical financial statements. Nonetheless, the Body Shop would...

Other Papers Like Valuation

Technology Valuation Essay


Valuation Analysis

2018 words - 9 pages Session 2 Week 2 - FNCE 90062 Capstone Studies in Finance Session 2 Comparator Analysis “Comps” An opinion of value • A valuation is a well-founded opinion of value. It should be based on market evidence, but it is not a market result itself. • In some cases, the asset is not traded in an active market or exchange. e.g., privately held companies, real estate. Here, the concept of value may be different, depending on the

Stock Valuation

3047 words - 13 pages Chapter 7 Stock Valuation Solution to Problems P7-1. LG 2: Authorized and Available Shares Basic Maximum shares available for sale Authorized shares 2,000,000 Less: Shares outstanding 1,400,000 Available shares 600,000 $48,000,000 = 800,000 shares (b) Total shares needed = $60 The firm requires an additional 200,000 authorized shares to raise the necessary funds at $60 per share. (c) Aspin must amend its corporate charter to authorize the

Whatsapp Valuation

1486 words - 6 pages more direct terms, buying a company that is a poor strategic fit at a low price is vastly preferable to buying a company that fits like a glove at the wrong price. So, let's get back to valuation basics. What is the value of Skype? The question is rendered more difficult to answer because Skype is a private business and we know little about the insides of the financial statements. It is widely reported, though, that Skype had operating losses of $7

Option Valuation

967 words - 4 pages Option Valuation Chapter 21 Intrinsic and Time Value intrinsic value of in-the-money options = the payoff that could be obtained from the immediate exercise of the option for a call option: stock price – exercise price for a put option: exercise price – stock price the intrinsic value for out-the-money or at-themoney options is equal to 0 time value of an option = difference between actual call price and intrinsic value as time

Apach Valuation

1775 words - 8 pages the acquisition market. ◇Valuation. In this report, the main method I used to value the company is DCF model with reasonably estimated data based on the company’s historical performance. ◇Main growth driver: (1) the increasing needs of oil and gas.(2) exploitation and extension of existing producing fields.(3) acquisition. source: google finance Business Description General Information Apache Corporation, a Delaware corporation

Stock Valuation

512 words - 3 pages Stock valuation Secondary markets are markets where investors purchase securities from other investors, rather than from issuing companies themselves. Secondary markets are important because they enable investors to convert securities easily to cash. In the United States, most secondary market transactions are accomplished on one of the numerous stock exchanges the NYSE or NASDAQ. 1. NYSE: is the oldest, largest, and best-known stock

Ups Valuation

2466 words - 10 pages .[22] Conservative Accounting UPS has a slightly more conservative accounting policy with regards to pension costs and stock options as compared to FedEx. UPS uses a lower discount rate and a lower expected rate of return for its pension assets. Valuation Assumptions Risk Free Rate – 4.5% Historical Risk Premium – 6.6% Beta – 0.765 (Bloomberg) Price/Earnings Ratio – 29 ▪ Relative to FedEx, UPS’s P/E is near an all time low. The

Bond Valuation

1462 words - 6 pages BOND VALUATION The financial value of any asset, be it a security, real estate, business, etc., is the present value of all future cash flows. The easiest thing to value (conceptually) is a bond since the promised cash flows are known with certainty. Consider a bond that pays a 10% coupon (or stated) rate of interest, has a par (or stated) face value of $1,000 and matures in 5 years. Suppose also that the market rate of

Stock Valuation on Pepsi

2508 words - 11 pages their intrinsic values comparative to their up to date market prices, from their valuation multiples and to conclude with the rate the investment prospective of every stock. In this research paper, I as an investment analyst will inspect Pepsi company’s analyst predilections across stocks, and estimate the sources of the investment worth presented by analyst stock recommendations and its changes for the particular company. II. What is Stock

Valuation with Multiples

4017 words - 17 pages Abstract This study addresses the differences between firms and the impact on valuations based on multiples. It broadly describes the need for relative valuation which is increasingly used in assessing individual business or corporations. On a theoretical level, it captures the advantages and shortcomings of multiples. It also describes why the multiples differ from one institution in one sector to another whilst addressing the factors that

Related Essays

Valuation Essay

1981 words - 8 pages Bank Valuation: Comparable Public Companies & Precedent Transactions Picking a set of comparable companies or precedent transactions for a bank is very similar to what you’d do for any other company – here are the differences: 1. The set has to be more specific due to differing regulatory requirements for different countries and types of banks. For example, if you’re looking at large-cap commercial banks in the US, you should not include

Valuation Essay

1388 words - 6 pages the acquisition could save AirThread more than 20% in backhaul costs. The reasons above make us believe that the synergy is positive and the acquisition is a good idea. Based on the projected cash flow information provided in the case, what is the stand- alone value of AirThread? Show the cash flow forecasts, discount rate, and your valuation model. 
(Hint: pay attention to the Working Capital Assumptions provided in Ex 1. For example

Valuation Essay

1294 words - 6 pages BUSINESS VALUATION METHODS (All Valuations MUST BE based on Historical Data) I. Adjusted Book Value Take the Book Value of net worth -assets not acquired +liabilities not assumed +fair market value of assets acquired +any net worth adjustments =Adjusted Book Value ____________________________________________________________ II. Capitalized Adjusted Earnings First Step: Adjust Historical Earnings Seller’s Discretionary Cash Flow Net Profit

Valuation Essay 4540 Words

4540 words - 19 pages . | |Chapter 2: Notes to the Financial Statements—Question 2 | |How does your company value its “inventories”? Explain the meaning of the inventory valuation method. Are domestic and | |international inventories valued the same? Service companies will typically not have inventory. | |As