cnc6_free cash flow valuation models (noted)
TRANSCRIPT
-
!
! "#$
! "# %& $
"
'
' ( %) %* +
& ,
#$
-
! ! %&
'() -
-
"%-./ 0/1.23/1.#
-
& " #
&
4 ! / & ' % ' &/
! $ % ' %/
.& *
)' % & %' 4 / " %' & % & * "
' % *#
"
2& *
%
Amos Lim
Amos Lim
Amos Lim
Amos Lim
Amos LimNote: Market Value
Amos Lim
-
2%
(*
* . '/%
' )' & %
$ 5
& 5
%
&%
'
6 " 6# 6 5 & '+
&% ( 6 " 6#/6 5 & '/' " #%
* +
,
7 &%
*
)'
7 &%
-) !
2 83 2%&
& )' &
2 ))'
Amos Lim
Amos Lim
-
+ ,
$
4 3
& %
* 6 &% +
4
*/ 1/ (
*
. * & & "83#
/ & * %' +
/++6 ) %' "++ *# *+
. ,/ *& %
+, . 0 . '( . $
+! ,
Amos Lim
Amos Lim(including preferred stock)
-
'() -
"%-./ 0/1.23/1.#
$ 1 $ ) $
9
3:
-
& ! , ) ! 3:
!"#$" " %$" " "! &' !" # !" # !
%
() () ()*#
()*#
()*#
()
'
'
2 % %* "6% # 6 ' 6 " ! #
0& /% ' ' % % ' !
. ' %' ' 6
%'/ "
9
-
! ! %&
'() -
-
"%-./ 0/1.23/1.#
-
0 +"-2 3 " "
; !
! +"-
9 !
4 .& 6
>4 .& 8*
?, +
./ @++ A33(/ 6 * 0/ 6 % %*
0 5 3 "2 "
'1. 6 "9 = 6 #/ %* /% & 6 *+ 7 -.B 2 B ."9 = 6 # = .&"# = .&"8#
- "-.# % 6 -.7 "1. = .#"9 = 6 # 7 1."9 = 6 # = ."96 #/
0 +" 2 3 " "
'1.23 6 "9 = 6 #/ %* 6 /% & 6 *
7 -.B 2 B ."9 = 6 # = .&"# = .&"8#- % 6 -.7 "1.23= 2 = .#"9 = 6 #-.7 1.23"9 = 6 # = 2"9 = 6 # = ."9 = 6#% -. )
!
C
Amos LimCFO = NI + NCC - Inv(WC)
Amos LimUnless computing FCFF from CFO, we must make adjustments for Inv(WC)All computations adjusts for Inv(FC)
Amos Lim
Amos Lim
Amos Lim
Amos Lim
Amos Lim
-
-) 1 $ 3: -.
@ 66% 83 6
+,%
+ +
4"
-.
4
-
" 2&
366
"
6 .&
"
8* .&
9
'
'
- %*
+
" %*
% % &% &" %#
" (! 5 %
-
6! 5 3: 0
5
0
" 2&
36 6
"
6 .&3(D
;
- +,%
+
0 '
6/
!/ & (!
3 %* % % % 0 &% 5 & " %#
.& = 5 = %
-
6:1.
-
6.&3(D
8*.&
-) +" 1 $
+" 2&
" "
-) +"
3 %*
% % % 1.
% & ".(! "8. %
! !1 !
, +
'
% ) "9 B #4
+0 +2 2 3 ! *
& )' .A9 . .
/ ) )'+ )' )&+
Amos Lim
-
+ @/ >!&>! '
-7
3 ' & *
4
@ / & *$
EM/FFF/FFF % F+;G* & % E
-
1 ! , !
3:
>! ! !
+,
?
;/
8&! 2
9&! A
< A
9 < %
' ;
-
&! ! ,
3 6 &
& & ' +
& ' B9 B9 Q"83 = #/ 83 +
% & %& & )'+
& %' & & )' %' % +
8 8
7 8
, +
6 &
& ' / & B9 Q" = # ) )' '+
& %' & & )' %' % +
. .
.A9
-
+ A/ > &>! + ' 2B9
-7
3 ' & *
4
& * %'9+ 2 ' ;+ (
' G
-
+ A/ > &>! + ' 8B9
-
6 ' C/ ;CFH / .' G % .& 8.& ' ..& 8.& & E /
' "& % E #+
4 3 6 1*" 4> 4> 4> 1> 1>* /42 /626 /524: /:266 /@21.B* /24 /266 /254: /2:6 /2@1 /2: /2@0 /214 /2360 /2303 /21 /20 /254 /240 /2445#!" /23@ /260: /2104 /20: /255. /24@ /236: /26: /264 /26@4' 42> 4623> 12>
-
+ A/ > &>! + ' 9B9
4 324 24 24 24 21
. 8 . .A9
7
243
/24@ /236: /26: /264 .A9 8
.A9 /241:@/24556 /24@51/6266@ /124:
- ( / ' C G "& & ' G#+
& E9C+CCP9 * &/PC+G % 6 "E9C+CCP9QE9G+;I#+ / ' ' & & &' '+ & % : (Q +
-
Amos LimTV = EPS * P/E
-
+ 2C/ &>! + ' ! ? 2B9
-7
3 ' & *
4
& * 49+ 2& ( ';+ (
' G3> . /23/21 /20/21/203>
. .B* ;#!"
. /25
9 ; < C G .& & E9+GF+( .&
-
+ 2C/ &>! + ' ! ? 8B9
-
& %
' % .& 8.& (
"% #
4 3 6 1.B* /23 /2153 /2555 /2@4 /420 /21 /241 /2 /251 /21 /20 /21 /26 /23 /24#!" /203 /2141 /264 /231 /24. +/25 /236: /25@5 /2:1 /2140
-
+ 2C/ &>! + ' ! ? 9B9
4 3 624 24 24 24 24 21
. . .A9 7
246
246
8
.A9 /25 8 /236: 8 /25@5 8 /2:1 /2140
42:.A9 /21: /24556 /21053 /2513 /123
.A9 /21:8/24556 /210538/25138/32:163 /123
& E;9+IF/ ( ' C G &+8 %* ' F/ % E9
-
G;
1 ! , !
3:
>! ! !
8&! 2
9&! A
< A
9 < %
' ;
+,
?
;/
-
+ 22/ ! ' 2B9
-7
3 ' & *
4
& * %'9+ (
' M;+ &
-
+ 22/ ! ' 8B9
-
+ 22/ ! ' 9B9
7
8
/:24 /3@25 /012 /:02 /:@21 /3@5@ /6555
.A9 #
.A9 /6555 /6 /6355
.A9 /6355=3 /621@
& ( 83+@ & / & EC/KKK+
% )' & EC/