hft 6477 summer a 2012 florida international university jasinet coble craig wright lillian vitale...
DESCRIPTION
HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer. Introduction. IHG is a holding company - PowerPoint PPT PresentationTRANSCRIPT
![Page 1: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/1.jpg)
HFT 6477 Summer A 2012 Florida International University
Jasinet CobleCraig WrightLillian VitaleDillon Burke
Nuria GutierreDaniel Mayer
![Page 2: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/2.jpg)
Introduction
• IHG is a holding company• The principal activities: hotels and resorts,
with franchising, management, ownership and leasehold interests in over 4,400 establishments, with more than 658,000 guest rooms in over 100 countries and territories worldwide.
![Page 3: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/3.jpg)
7 Unique Brands
The pipeline totaled 1,144 hotels (180,484 rooms)
![Page 4: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/4.jpg)
Regions
• Americas• Europe• Asia• Middle East and Africa• Greater China
![Page 5: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/5.jpg)
Cost of Equity (CAPM)
• kE = Rf +(Km – Rf)• Rf = return on the risk free asset• = Beta (Computed 1.42 – Please see Excel
attachment)• Km = return on the market portfolio • kE = .04 + 1.42(.12 - .04)• kE = .1536 or 15.36%
![Page 6: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/6.jpg)
Cost of Debt
• kD = Interest Expense/Interest Bearing Debt (Total long term plus total short term debt)
• kD = 56,000,000/691,000,000• kD = .0810 or 8.10%
![Page 7: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/7.jpg)
Weighted Average Cost of Capital (WACC)
• WACC = kA = (1 – L)kE + L(kD) (1 – T)• L = Total Liabilities/Total Assets• L = 2,413,000,000/2,968,000,000• L = .8130 or 81.30%• kE = Cost of Equity• kE = .1536 or 15.36%• kD = Cost of Debt = Interest
Expense/Interest Bearing Debt• kD = .0810 or 8.10%
![Page 8: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/8.jpg)
WACC (Cont.)
• T = Tax Expense/Earnings before taxes• T = 81,000,000/544,000,000• T = .1489 or 14.89%• WACC = kA = (1 – L)kE + L(kD) (1 – T)• kA = (1 - .8130)(.1536) + (.8130)(.0810)(1 - .1489)• kA = .0848 or 8.48%
![Page 9: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/9.jpg)
Adjusted Operating Cash Flows
• Net Income + Depreciation + Interest • Net Income = 473,000,000• Depreciation = 99,000,000• Interest = 8,000,000
• AOCF= 473,000,000 + 99,000,000 + -8,000,000• AOCF= $580,000,000
![Page 10: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/10.jpg)
![Page 11: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/11.jpg)
Estimated Growth Rates
• Year 1 (2012) 4% - increased revenues and dividends paid in past 2 years
• Years 2 (2013) - 4 (2015) - Growth rate change increases of 2% each year:– 120 hotel expansion starting at the end of 2013– 26% portfolio increase• 100 healthy hotels in US • 20 luxury in China
![Page 12: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/12.jpg)
Estimated Growth Rates cont…
• Year 2 8% - hotels will start expanding at the end of year – Cash flows will be minimal in this short time
• Year 3 10% - expansion continues & new hotels are being established– US expansion targets middle class – Europe & US
recession – Chinese expansion targets domestic Chinese travelers –
booming economy • Year 4 12% - expansion continues, larger cash flows…
![Page 13: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/13.jpg)
• Current value of share: $29.48• Current price of share: $23.35 (6/10/12)
• We recommend potential investors to purchase IHG shares!
![Page 14: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/14.jpg)
Valuation
• IHG is financed heavily with equity
![Page 15: HFT 6477 Summer A 2012 Florida International University Jasinet Coble Craig Wright Lillian Vitale Dillon Burke Nuria Gutierre Daniel Mayer](https://reader035.vdocuments.net/reader035/viewer/2022081604/568168ac550346895ddf5704/html5/thumbnails/15.jpg)
Any Questions?