Assessment 2 - Company Valuation Report Structure-1
Assessment 2 - Company Valuation Report Structure-1
Assessment 2 - Company Valuation Report Structure-1
2
Executive/Valuation Summary
• Valuation findings
• Price target: xxx VND ‘000;
• Current Price (of date when you finalize the report): xxx VND ‘000
• Upside/Downside: xxx %,
• Rating: Buy/Sell/Hold
• Thesis/Key factors for rating: State and justify company’s value-changing factors (value-changing drivers), e.g.
• Revenues: Expected changes driven by dynamics in market, demand, competition, regulatory changes or major
corporate actions
• Margins: Expected margins => driven by cost management, change in product/service portfolios,
productivity/efficiency …
• Opportunistic factors expected to cause a value twist: Identify and quantify its effect to projected financials.
• Summary of financials: 3 historical and 5 projected years of key items in the financial ratio and DCF approach such as
sales, CAPEX, profit margins, turnover ratios, etc.
3
Part 1 - Conduct Financial Performance
1. Revenue by products/services:
• Break down revenue to understand the revenue-generating operation, to judge the
relative importance and to justify the changes among them
• Revenue growth
2. Profit margins:
• select 2-3 key ratios that are most relevant to your company for analysis
• earnings quality
4
Part 1 - Conduct Financial Performance
3. Operating efficiency:
• select 2-3 key ratios that are most relevant to your company for analysis
4. Liquidity:
• select 2-3 key ratios that are most relevant to your company for analysis
5
Part 2 - Valuation
1. Estimate risk and required rate of return: using CAPM (see slide 7 to the end)
6
Part 3 – Evaluation of the
company’s value
1. Why the value of the company differs from the current/recent share price?
2. Which model is the most appropriate and why?
3. Final target price and rating/recommendation
7
1. CAPM estimate: Risk-free rate of
return (RFR)
• CAPM:
8
2. CAPM estimate: Stock Market
Expected Return E(Rm)
9
3. CAPM estimate: Beta – Regression
analysis
DATE
12/11/2013
MSN Closing Price Daily Return VNIndex VNIndex Daily Return
80.00 -0.62% 497.65 -0.68%
11/11/2013 80.50 0.00% 501.08 0.50%
8/11/2013 80.50 0.00% 498.61 -0.25%
7/11/2013 80.50 0.00% 499.86 -0.53%
6/11/2013 80.50 0.63% 502.52 0.55%
5/11/2013 80.00 -1.84% 499.79 0.55%
4/11/2013 81.50 0.00% 497.07 0.00%
1/11/2013 81.50 0.00% 497.08 -0.07%
31/10/2013 81.50 0.00% 497.41 -0.33%
30/10/2013 81.50 0.62% 499.07 0.40%
29/10/2013
28/10/2013
81.00
80.50
0.62%
-1.23%
497.08
496.46
0.12%
-0.86%
Monthly, 5-year data
25/10/2013
24/10/2013
81.50
81.50
0.00%
0.00%
500.75
501.17
-0.08%
-0.57%
Source: Refinitiv Eikon
23/10/2013 81.50 0.00% 504.05 0.70%
22/10/2013 81.50 -0.61% 500.57 -0.20%
21/10/2013 82.00 1.23% 501.57 0.15%
18/10/2013 81.00 -1.82% 500.83 0.25%
17/10/2013 82.50 0.61% 499.59 0.13%
16/10/2013 82.00 0.00% 498.96 0.65%
15/10/2013 82.00 0.00% 495.72 0.43%
14/10/2013 82.00 0.00% 493.62 -0.18%
11/10/2013 82.00 -1.20% 494.53 -0.06%
10/10/2013 83.00 -0.60% 494.81 -1.17%
9/10/2013 83.50 -1.18% 500.67 -0.31%
8/10/2013 84.50 1.20% 502.22 0.35%
7/10/2013 83.50 -0.60% 500.47 0.60%
4/10/2013 84.00 -1.18% 497.50 1.06%
3/10/2013 85.00 -1.16% 492.30 -0.42%
2/10/2013 86.00 0.58% 494.39 0.44%
1/10/2013 85.50 0.00% 492.24 -0.08%
10
Beta (continued)
SUMMARY OUTPUT
Regression Statistics
Multiple R 0.478865998
R Square 0.229312644
Adjusted R Square 0.217079511
Standard Error 0.009081528
Observations 65
ANOVA
df SS MS F Significance F
Regression 1 0.001545995 0.001546 18.74521027 5.46E-05
Residual 63 0.005195871 8.25E-05
Total 64 0.006741866