Whitmore
Tous les guides

Banking and private equity

Valuation and DCF: the numbers you'll do on the spot

Enterprise value and equity value, free cash flow, terminal value, discounting and WACC, each with a worked example you can repeat in an interview.

3 min de lecture5 exemples corrigésIB · PE · Asset management

Les guides sont en anglais, la langue des entretiens.

Enterprise value and equity value

Enterprise value is the value of the operating business to everyone who funds it. Equity value is the value of the shares only. You move between them with the bridge.

Enterprise value = equity value + debt + preferred stock + minority interest − cash

Exemple corrigé · The bridge

Vérifié par code

Shares trade at $20 and there are 50 million diluted shares. Debt is $300m and cash is $100m. What is the enterprise value?

Voir la résolution
  1. 1.Equity value = $20 × 50m = $1,000m.
  2. 2.Enterprise value = $1,000m + $300m − $100m = $1,200m.

Réponse$1,200m.

ConseilMatch the multiple to the value. EV multiples (EV/EBITDA, EV/revenue) use figures before interest, which belong to all investors. Equity multiples (P/E) use net income, which belongs to shareholders only.

Unlevered free cash flow

Unlevered FCF = EBIT × (1 − tax rate) + D&A − capex − increase in net working capital

Exemple corrigé · Free cash flow

Vérifié par code

EBIT is $200m, the tax rate 25%, D&A $40m, capex $60m, and net working capital rises by $10m. What is unlevered free cash flow?

Voir la résolution
  1. 1.After-tax operating profit = $200m × 0.75 = $150m.
  2. 2.Add D&A, subtract capex and the working capital increase: $150m + $40m − $60m − $10m = $120m.

Réponse$120m.

Terminal value

A large share of a DCF's value usually sits in the terminal value, so interviewers like to test it. There are two methods, and good answers cross-check one with the other.

Perpetuity growth: TV = FCF × (1 + g) ÷ (WACC − g)

g must stay below long-run economic growth.

Exit multiple: TV = final-year EBITDA × exit multiple

Exemple corrigé · Perpetuity growth, then the cross-check

Vérifié par code

Final-year FCF is $120m, long-run growth 2% and WACC 8%. What is the terminal value, and what EV/EBITDA multiple does it imply if final-year EBITDA is $170m?

Voir la résolution
  1. 1.TV = $120m × 1.02 ÷ (0.08 − 0.02) = $122.4m ÷ 0.06 = $2,040m.
  2. 2.Implied multiple = $2,040m ÷ $170m = 12.0x. Compare it with what similar companies trade at.

Réponse$2,040m, which implies 12.0x EBITDA.

Discounting

Present value = cash flow ÷ (1 + r)t

Exemple corrigé · Discount the terminal value

Vérifié par code

The $2,040m terminal value is reached at the end of year 5 and WACC is 8%. What is it worth today?

Voir la résolution
  1. 1.1.085 ≈ 1.469.
  2. 2.$2,040m ÷ 1.469 ≈ $1,388m.

RéponseAbout $1,388m.

WACC

WACC = E/(D+E) × cost of equity + D/(D+E) × cost of debt × (1 − tax rate)

Cost of equity = risk-free rate + beta × equity risk premium

Exemple corrigé · Build a WACC

Vérifié par code

Risk-free rate 4%, beta 1.2, equity risk premium 5%. Debt is 30% of capital at a 6% pre-tax cost, and tax is 25%. What is the WACC?

Voir la résolution
  1. 1.Cost of equity = 4% + 1.2 × 5% = 10%.
  2. 2.After-tax cost of debt = 6% × 0.75 = 4.5%.
  3. 3.WACC = 0.7 × 10% + 0.3 × 4.5% = 7% + 1.35% = 8.35%.

Réponse8.35%.

Walk me through a DCF, in 30 seconds

  1. 1

    Project

    Forecast unlevered free cash flow for five to ten years.

  2. 2

    Terminal value

    Estimate it with a perpetuity growth rate or an exit multiple.

  3. 3

    Discount

    Bring both back to today at the WACC and add them up: that's enterprise value.

  4. 4

    Bridge

    Subtract net debt and other claims to get equity value, then divide by diluted shares for a value per share.

Common mistakes

Erreurs fréquentes

  • Discounting levered free cash flow at WACC. Levered FCF goes with the cost of equity and gives equity value directly.
  • A perpetuity growth rate above long-run economic growth.
  • Forgetting the (1 + g) in the numerator.
  • Leaving out minority interest or preferred stock in the bridge.
  • Applying an equity multiple to an enterprise figure, or the other way round.

S’entraîner

Appliquez la méthode à de nouvelles questions, corrigées instantanément.

Banking and private equity