StudentShare
Contact Us
Sign In / Sign Up for FREE
Search
Go to advanced search...
Free

Value of Apple Inc Using the Discounted Cashflows Methodology - Example

Cite this document
Summary
The Discounted Cashflows analysis has been rated as one of the most powerful tool to not only help value firms, but also to aid in the pricing of the initial public offerings (IPOs) as well as in other financial assets. Luehrman (1998, p. 51) noted that this powerful tool has…
Download full paper File format: .doc, available for editing
GRAB THE BEST PAPER93.3% of users find it useful
Value of Apple Inc Using the Discounted Cashflows Methodology
Read Text Preview

Extract of sample "Value of Apple Inc Using the Discounted Cashflows Methodology"

Value of Apple Inc using the Discounted Cashflows Methodology The Discounted Cashflows analysis has been rated as one of the most powerful tool to not only help value firms, but also to aid in the pricing of the initial public offerings (IPOs) as well as in other financial assets. Luehrman (1998, p. 51) noted that this powerful tool has become so common in finance that it almost forms the backbone of finance. Investment companies, mangers and consultants can’t seem to get enough of this technique making Luehrman refer to it as the “heart of corporate capital budgeting system”. There is no single person who can comfortably sail through the waters of finance while ignoring this technique1. One of its main advantages is the application of the time value of money principle. A principle that has been enshrined and accepted so deeply in finance while other disciplines like accounting still fail to fully acknowledge it. However the facts of time value of money are real and here to stay. In fact, in finance one cannot ignore this concept as it forms a major background for the greatest of the finance concepts. A.M. Wellington, who was a civil engineer, was one of the advocates of the time value of money concept’s importance. He was explaining the importance of matching future cash flows with the cost of up-front investment2. This was further emphasized by a Southwestern Bell engineer, Walter O. Pennell who came up with the present value equations for annuities. He was trying to evaluate machinery and their productivity over a five-year period3. While looking at the performance of Apple Inc, its best that one considers the performance of the market and that of its key competitors in the industry. This is what is known as the industry based Discounted Cashflows. In this case, it would help in the valuation of Apple Inc based on the performance of the industry. Below is an analysis of Apple Inc (AAPL) based on the industry as per GuruFocus (2014)4. Comparable Companies (Assuming the same growth rates and discount rate) Symbol: AAPL HPQ LNVGY NIPNF P/E: 15.40 12.40 58.50 217.00 P/S: 3.31 0.59 0.00 0.28 P/B: 4.63 2.31 4.23 1.03 Price: $ 645.57 $ 33.84 $ 24.57 $ 3.15 Fair Value: $ 1131.61 $ 74.59 $ 44.41 $ 3.42 Margin Of Safety: 43% 55% 45% 8% As Bodie, Kane and Marcus (2011) notes, the performance of the industry should also be considered as opposed to just the individual firm’s performance5. A look at Apple Inc’s performance shows that the firm is doing twice as good as the average industry’s in earnings. Apple Inc’s fair value is positioned at $1131.61, a value that its comparable competitors’ totals cannot even equate to. The fact that Apple Inc is leading in the market shows the possibilities of market share being equally significant. This goes a long way to the valuation of the firm beyond the monetary returns. The same case applies with the effect of the global economy on the company. The way a company performs is pegged on the performance of the global economy which in turn is a product of the various countries’ economies. While looking at the non-discounted cash flows, Bodie, Kane and Marcus notes that business cycles cannot be assumed. Apple Inc is also not an exceptional performer in the business cycles. Some notable cycles are present, especially in the months of June/July as is the case also in the months of October/ November. Such months have been noted to have relatively low returns and in most cases even negative returns. That’s the power of business Cycles which can help a firm in planning for such periods. While comparing the discounting method to the application of the internal rate of return, Samuelson (1937) examined the main differences between the two and concluded that a rational investor would rather use the discounting factor as opposed to the internal rate of return6. While valuing this firm, one of the most cited corporate finance paper will be used, the Miller and Modigliani (1958)7. This paper advocated for the fact that the cost of capital would not be affected by the changes in the debt ratio in a real world. Of course, this is not quite realistic but all the same one can make some adjustment to the figures available to ensure that a similar effect is felt. Financial Statement Analysis One of the most commonly used methodologies of the determination of the expected after-tax operating cash flow in use is the application of the free cash flow to the firm. To determine this, it is calculated as; Free Cash Flow to Firm = After-tax Operating Income – (Capital Expenditures –Depreciation) – Change in non-cash Working Capital. A look at the available data for Apple Inc provides the following valuation. Financial Data of Apple Inc Apple Inc., cost of capital First we determine Apple Inc’s cost of capital using the following data available at Stock Analysis on Net (2014)8.  USD $ in millions, except per share data Value1 Weight Required rate of return2 Calculation Equity (fair value) 556,082  0.97 14.70% Debt (fair value) 15,900  0.03 1.43% = 1.94% × (1 – 26.40%) Total 571,982 1 1 USD $ in millions    Equity (fair value) = Current share price × No. shares of common stock outstanding = $645.57 × 861,381,000 = $556,081,732,170.00 2 Required rate of return on equity is estimated by using CAPM.  Expected Rate of Return   Assumptions Rate of return on LT Treasury Composite1 RF 3.16% Expected rate of return on market portfolio2 E(RM) 13.40% Systematic risk (β) of Apples common stock βAAPL 1.13 Expected rate of return on Apples common stock3 E(RAAPL) 14.70%    Required rate of return on debt is after tax.    Estimated (average) effective tax rate = (26.15 + 25.16 + 24.22 + 24.42+ 28.56 + 29.89) ÷ 6 = 26.40% WACC = 14.33% Apple Inc., free cash flow to the firm (FCFF) forecast USD $ in millions, except per share data   Year Value FCFFt or Terminal value (TVt) Calculation Present value at 14.33% 01 FCFF0 44,590  1 FCFF1 56,951  = 44,590  × (1 + 27.72%) 49,814  2 FCFF2 69,656  = 56,951  × (1 + 22.31%) 53,290  3 FCFF3 81,422  = 69,656  × (1 + 16.89%) 54,485  4 FCFF4 90,766  = 81,422  × (1 + 11.48%) 53,125  5 FCFF5 96,266  = 90,766  × (1 + 6.06%) 49,283  5 Terminal value (TV5) 1,234,865  = 96,266  × (1 + 6.06%) ÷ (14.33% – 6.06%) 632,183  Intrinsic value of Apples capital 892,179  Less: Debt (fair value) 15,900  Intrinsic value of Apples common stock 876,279  Intrinsic value of Apples common stock (per share) $1,017.30 Current share price $645.57 From the above data and calculation, based on the five year statistics available, the value of the firm would be $892,179. This means that it would be okay to purchase Apple Inc for the said value at the moment. Using such data helps in the determination of the value of the firm using the stated projections. This goes into showing the importance of knowing the source of capital for a firm. Where debt capital is used, the interest resultant is high and this leads to a lower FCFF of $876,279. When valuing Apple Inc using the FCFF methodology therefore, its evident that presence of debt capital leads to a lower valuation of the firm. Considerations made in the valuation process of The main advantage of the application of the discounted cashflows methodology is the application of the time value of money principle. This acknowledges the fact that a dollar today is not equal to a dollar tomorrow. Two main reasons for this include the fact that Apple Inc can invest today’s dollar at a risk free interest rate and have something interest and the dollar. The other reason is from the fact that the dollar tomorrow will have already had the inflationary pressure on it already. With the level of inflation already relatively high, Apple Inc would rather have the money today than tomorrow. This makes the discounting factor ideal for one to ensure that the aspect of time value of money is employed9. The nature of the industry that Apple Inc operates is generally volatile, however with the use of the discounted cash flows methods, it is possible to make some certainty out of the uncertain cash flows. This is achieved through the discounting of the uncertain cash flows to certainty equivalents at the risk free rates. These conversions make it easy to work with the said figures. In an uncertain market like that of Apple Inc’s, certainty is not only elusive but unrealistic as well. There is no business that has a risk aspect that one can determine for sure what they are likely to make out so easily. For those with such cash flows, the amounts are usually minimal and thus there is little motivation for investors into such fields. The other consideration or assumption made in the calculation is that the cash flows that were received in the current year, which is $44,590, would grow in a way that is determinable in advance that is at 27.72%, 22.31%, 16.86%, 11.48% and 6.06% respectively over the next coming years. While the determination of such growth is accepted in finance, the exact values are at times subject to discussions which could have an impact on the value of the firm.10 The main advantage with Discounted Cashflows methodology is that the effectiveness of the valuation will depend on the data an individual feeds into the model. When one uses high quality data, the information expected will equally be helpful and high quality. The problem could only arise with the determination of what really is quality data. Works cited Barth, M., W. Beaver and W. Landsman. The relevance of the value-relevance literature for financial accounting standard setting: another view. Journal of Accounting and Economics 31: 77-104, 2001. Bodie, Kane and Marcus; Investments 9th ed. 2011, Irwin/McGraw-Hill (ISBN-13 978-0-07-353070 Copeland, Thomas E., Tim Koller, and Jack Murrin. Valuation: measuring and managing the value of companies. 3rd Ed. New York: Wiley, 2000. Print. Gurufocus. (2014). Screeners:Gurufocus. Retrieved June 9th, 2014, from Gurufocus: http://www.gurufocus.com/dcf/AAPL Luehrmann, T. A. Whats it worth? Harvard Business Review, 135, 1997. Modigliani, F. and M. Miller, The Cost of Capital, Corporation Finance and the Theory of Investment, American Economic Review, v48, 261-297,1958, Pennell, W.O., Present Worth Calculations in Engineering Studies, Journal of the Association of Engineering Societies. 1914, Samuelson, P., Some Aspects of the Pure Theory of Capital, Quarterly Journal of Economics, v51, 1937. Stock Analysis on Net. (2014). Research & Analysis: Stock Analysis on Net. Retrieved June 9th, 2014, from Stock Analysis on Net: http://www.stock-analysis-on.net/NASDAQ/Company/Apple-Inc/DCF/Present-Value-of-FCFF Wellington, A.M., The Economic Theory of the Location of Railways, Wiley, New York, 1887. Read More
Cite this document
  • APA
  • MLA
  • CHICAGO
(Security Analysis Research Paper Example | Topics and Well Written Essays - 1500 words, n.d.)
Security Analysis Research Paper Example | Topics and Well Written Essays - 1500 words. https://studentshare.org/finance-accounting/1830557-security-analysis
(Security Analysis Research Paper Example | Topics and Well Written Essays - 1500 Words)
Security Analysis Research Paper Example | Topics and Well Written Essays - 1500 Words. https://studentshare.org/finance-accounting/1830557-security-analysis.
“Security Analysis Research Paper Example | Topics and Well Written Essays - 1500 Words”. https://studentshare.org/finance-accounting/1830557-security-analysis.
  • Cited: 0 times

CHECK THESE SAMPLES OF Value of Apple Inc Using the Discounted Cashflows Methodology

Information Security analysis

At the beginning of the study, organizational background in terms of the nature of organization, sector represented, size, length of operation, existence of an IT department, and presence of personnel knowledgeable about information security.... Majority of the organizations have IT departments and employs at least one person knowledgeable about information security....
87 Pages (21750 words) Dissertation

Challenges That Homeland Security Face

HOMELAND Security Analysis Name University Homeland Security Analysis i).... Discussion/analysis There is now written limit as to how many guns an individual can own.... Background Currently, the Homeland security is one of the largest federal agencies in the United States of America.... The second amendment in the US constitution states that a well regulated militia, is necessary for the security of a free nation and that the citizens have the right to own firearms....
6 Pages (1500 words) Speech or Presentation

Security Analysis and Portfolio Management

Security Analysis AND PORTFOLIO MANAGEMENT Name: Tutor: Course: College: Date: Securities refer to assets of an organization that carry a financial value.... Security Analysis incorporates methods that aid in the calculation of the value of various such assets and the impact of market fluctuations on the value of those securities or financial tradable instruments.... According to French and Fama the idea of Capital Asset Pricing Model creates a system that oversimplifies the entire process of Security Analysis while leaving out vital steps that create large assumptions in the long run....
5 Pages (1250 words) Essay

Firewalls Network Security Analysis

The essay "Firewalls Network Security Analysis" discusses the implementation of firewall technology for the enhanced security of any business or personal network.... It also outlines and analyzes firewall's security matters, effectiveness, and methodologies in addition to implemented in individual and organizations.... he terms security and privacy are associated with data and information, which are an important part of organizations as well as individuals....
6 Pages (1500 words) Essay

Stocks from Companies: Exxon and Berkshire

In order to overcome such impediments, financial experts or security analysts involve in Security Analysis with Based on the same concept, the following paper aims at establishing the value of stocks from capitalized companies, Exxon and Berkshire, in a given portfolio.... The analysis of the two stocks in this paper is achieved through a methodology section, results, and a concluding remark.... The stocks of Exxon and Berkshire were the main data to be used in analysis and discussions....
8 Pages (2000 words) Essay

Foreign Security Analysis

The brokerage firm has a right to sell all the shares, leaving no any balance of shares, yet still owing money.... From the above calculations, it is advisable to take a lower level margin debt since.... ... ... This leads to a lower margin call.... Also, on the same point, a diversified portfolio helps to mitigate the chances of a margin call. ...
2 Pages (500 words) Coursework

Security Analysis and Portfolio Management

Given standard deviation with high expected returns in this case, Microsoft Corporation.... Has both highest standard deviation and expected returns. ... ... he efficient.... ... ... It is the upper portion of the minimum variance frontier starting the minimum variance portfolio.... The minimum variance portfolio (mvp) is the portfolios that provides the lowest variance (standard deviation) among all possible Ho, T....
5 Pages (1250 words) Assignment

Computer Security Analysis Project

The paper 'Computer Security Analysis Project' states that the core business of the computer being to create, manipulate, store and retrieve data, file system only provides support for the same but taking it to higher levels, file system provides a way of organizing, storing, retrieving and managing information in a computer disk.... This makes it possible for them to enforce security measures for the file systems....
13 Pages (3250 words) Case Study
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.
Contact Us