Preview

TOttenham Hotspurs

Satisfactory Essays
Open Document
Open Document
959 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
TOttenham Hotspurs
Question 1: Assumptions: •






Assuming revenue growth rate = 9% until year 2019, and 4% thereafter
Assuming working capital increases proportionally with revenue increase, thus 9% until year 2019, and 4% thereafter
Assuming CAPEX grows by 4% annually
Terminal value is computed after year 2020
Valuation using the WACC method, and assume the cost of capital = 10.25%
Valuation using the WACC method

Please refer to exhibit DCF Analysis in attached excel file.
Results shown in exhibit DCF Analysis, with an NPV of 142.2166 million and 9.29 million outstanding shares, we compute the share price to be $15.3087. Thus, we believe the stock price of Tottenham Hotspurs is undervalued relative to its current stock price ($13.80).

Question 2: Sorry, but I do not know how to derive and analyze the share price of different comparable companies using multiples. However, in terms of the relative advantages and disadvantages between multiples valuation and DCF valuation, the following is a list I have compiled.

-­‐

DCF valuation considers the intrinsic value of the firm, which values the entire business (or cash generating ability) of the firm. This is a more accurate measure to value a firm compared to multiples valuation. Consider if the entire industry is overvalued, thus multiples would not provide an accurate value of that individual firm as valuation is based on a relative approach. DCF is also more accurate as it values a firm using free cash flow, which is a more reliable figure compared to income/earnings. It tracks the money left over for investors.

-­‐

Compared to the multiples method however, DCF may be considered rigorous in practice as the method takes a much longer time and resource. DCF valuation also
highly

You May Also Find These Documents Helpful

  • Satisfactory Essays

    West Ham

    • 358 Words
    • 2 Pages

    The club was originally founded as Thames Ironworks F.C. in 1895 and was later reformed, in 1900 as West Ham United. They initially competed in the Southern League and Western League before joining the full Football League in 1919 and enjoyed their first top flight season in 1923, featuring in the first FA Cup Final to be held at Wembley that year against Bolton Wanderers. The club have won the FA Cup three times: in 1964, 1975 and 1980. They have also been runners-up twice, in 1923 and 2006.…

    • 358 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Capital and Answer

    • 882 Words
    • 4 Pages

    The measure of a firm's ________ is the current market value of its plant, equipment, inventories, and intangible assets.…

    • 882 Words
    • 4 Pages
    Satisfactory Essays
  • Powerful Essays

    The Lemonade Stand

    • 646 Words
    • 3 Pages

    Based on the calculations, the company is in strong financial health and operating on assets rather than…

    • 646 Words
    • 3 Pages
    Powerful Essays
  • Powerful Essays

    MW PETROLEUM

    • 1307 Words
    • 6 Pages

    Correct valuation of real assets can present challenges to financial analysts. Different models can be used to arrive at the closest estimate of value and yet certain issues will always arise.…

    • 1307 Words
    • 6 Pages
    Powerful Essays
  • Good Essays

    Fin355 Chapter 2 Answers

    • 4901 Words
    • 20 Pages

    firm 's ability to meet its financial obligations (pay its bills) over the near term? (Hint: Think in terms of…

    • 4901 Words
    • 20 Pages
    Good Essays
  • Satisfactory Essays

    BP Amoco Case Write Up

    • 636 Words
    • 3 Pages

    In DCF valuation (Chart 2), long-term growth rate is assumed to be 4%. Change in working capital is calculated as the average of 1997 and 1996 figure and is assumed to be constant for simplicity. Terminal value is valued at $69,398.1 million and NPV is $51,525 million. Stock price will be $37.07, indicating an exchange ratio at 0.46. This is a very conservative valuation as our DCF price is lower than Amoco’s current market price.…

    • 636 Words
    • 3 Pages
    Satisfactory Essays
  • Powerful Essays

    Multiples versus DCF analysis Multiples analysis is simple to understand and apply. The inputs for the multiple are publicly available, though are vulnerable to accounting manipulation. Also, it is difficult to obtain a truly comparable large sample of firms. Multiples analysis is backward-looking, reliant on historical/current data to obtain multiples. It reflects relative value rather than the intrinsic value which DCF valuation produces.…

    • 3153 Words
    • 13 Pages
    Powerful Essays
  • Powerful Essays

    Laura Martin: Case Study

    • 4212 Words
    • 14 Pages

    2. Obtain the individual multiple or ratio of the firm’s price to their financial data, such as EBITDA.…

    • 4212 Words
    • 14 Pages
    Powerful Essays
  • Satisfactory Essays

    Fin 384 Quiz 1

    • 2273 Words
    • 10 Pages

    21) The growth in dividends of Music Doctors, Inc. is expected to be 8% per year for the next two years, followed by a growth rate of 4% per year for three years; after this five-year period, the growth in dividends is expected to be 3% per year, indefinitely. The required rate of return on Music Doctors, Inc. is 11%. Last year's dividends per share were $2.75. What should the stock sell for today?…

    • 2273 Words
    • 10 Pages
    Satisfactory Essays
  • Powerful Essays

    North Face

    • 11578 Words
    • 47 Pages

    Dupont Decomposition DCF Assumptions WACC Calculation DCF Results Multiples EBO Valuation Dupont Decomposition 12 12 12 13 13 13 14 14…

    • 11578 Words
    • 47 Pages
    Powerful Essays
  • Satisfactory Essays

    Paper

    • 412 Words
    • 2 Pages

    After much calculation, I have deemed that the estimated market value as of May 2, 2013 is:…

    • 412 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Mr Praaru

    • 2875 Words
    • 12 Pages

    D. the amount of cash on hand the firm currently shows on its balance sheet.…

    • 2875 Words
    • 12 Pages
    Good Essays
  • Satisfactory Essays

    Biliography

    • 336 Words
    • 2 Pages

    to evaluate the liquidity and cash position of an entity by its cash flow statements.…

    • 336 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    A1 Study Pack

    • 540 Words
    • 2 Pages

    5. What is the idea of valuation about? What are the differences between a DCF and a comps approach to valuation?…

    • 540 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Exhibit 2: Florida Air - DCF Valuation (Modified Revenue and Formative Year Growth w/ Sensitivity)…

    • 287 Words
    • 2 Pages
    Satisfactory Essays