![]() |
|
|
|
|
|
| CHAPTER
I |
Introduction
|
| CHAPTER
II
|
Disinvestment
Commission's Recommendations |
| CHAPTER
III |
Valuation
Methodologies being followed |
|
CHAPTER
IV |
Standardizing
the valuation approach & methodologies |
Introduction
1.1
In any sale process, the sale will materialize only when the seller is
satisfied that the price given by the buyer is not less than the value of the
object being sold. Determination of that threshold amount, which the seller
considers adequate, therefore, is the first pre-requisite for conducting any
sale. This threshold amount is called the Reserve Price. Thus Reserve Price is
the threshold amount below which the seller generally perceives any offer or bid
inadequate. Reserve Price in case of sale of a company is determined by carrying
out valuation of the company. In companies which are listed on the Stock
Exchanges, market price of the shares serves as a good benchmark for assessing
the fair value of the company, though the market price is usually characterized
with significant short-term variance due to investor sentiments being influenced
by short-term events and environmental aspects. More importantly, most of the
PSUs are either not listed on the Stock Exchanges or command extremely limited
traded float. They are, therefore,
not correctly valued. Thus,
deciding the worth of a PSU is indeed a challenging task.
1.2
Another point worth mentioning is that valuation of a PSU is different
from establishing the price for which it can be sold. Experts are of the opinion
that valuation must be differentiated from price. While the fair value of an
asset is based on the assessment of intrinsic value accruing from fundamentals
on a stand-alone basis, varying return expectation and underlying strategic
aspects for different bidders could influence the price. A purchase and sale
would be possible only when two parties while forming different views as to the
value of an asset, are eventually able to reach agreement on the same price. It
would be better appreciated by recognition of the fact that Government can only
realise what a buyer is willing to pay for the PSU, as the purchase price
ultimately agreed reflects its value to the buyer.
1.3
Another notable point is that valuation is a subjective figure arrived at
by the bidder by leveraging his strengths with the potential of the company.
Depending on the level of business synergy with the target company, perception
of specific value realization and varying assessment regarding productivity,
capex, etc., this figure may vary from bidder to bidder.
1.4
The guidelines on valuation, to be followed for all disinvestment
transactions in the CPSUs, were prescribed at Chapter 18 of the manual titled
“DISINVESTMENT: POLICY & PROCEDURES”, published by the Ministry of
Disinvestment in 2001. In its 30th Report presented to the Lok Sabha/
Rajya Sabha on 23.4.2002, the Standing Committee on Finance (13th Lok
Sabha), inter alia, recommended that the Government should “improve and modify
the guidelines for evaluation of the assets of the PSUs under consideration for
disinvestment which would take value of the land invariably into
consideration”. The full text of
the recommendations of the Committee in this regard is annexed.
This booklet is being published in line with the recommendations of the
Standing Committee on Finance and it outlines self-contained instructions on
valuation methodologies and procedures to be followed for disinvestment in CPSUs.
CHAPTER
- 2
Disinvestment
Commission's Recommendations
2.1
Keeping in view the above problems regarding valuation specific to a PSU,
the issue was discussed in detail by the Disinvestment Commission in its First
Report. Underlining the importance of valuation, the Commission felt that the
valuation of equity of a firm gains importance in case of disinvestment of
companies which are not listed or in cases where capital markets may not fully
reflect the intrinsic worth of a share disinvested earlier.
2.2
Disinvestment Commission, in its Discussion Paper while emphasizing that
valuation should be independent, transparent and free from bias, has discussed
three methods of valuation:
(i)
The 'Discounted cash flow' (DCF) approach relates the value of an
asset to the present value of expected future cash flows of the asset.
(ii)
The 'Relative valuation' approach is used to estimate the value of
an asset by looking at the pricing of comparable assets relative to a common
variable like earnings, cash flows, book value or sales.
(iii)
The 'Net asset value' approach provides another basis for
valuation.
2.3
Regarding the application of Valuation Methods, Disinvestment Commission
felt that the use of a particular method of valuation will depend on the health
of the company being evaluated, the nature of industry in which it operates and
the company's intrinsic strengths. The depth of capital markets will also have
an impact on the valuation. For example, in the United Kingdom, the London Stock
Exchange has helped in creating markets by enabling credible price discovery for
the shares of privatized companies listed on the exchange. Although valuation
methods will indicate a range of valuations, Disinvestment Commission felt that
some discounts might need to be applied for arriving at the final value
depending on the liquidity of the stock and the extent of disinvestment:
a)
‘Lack of marketability' discount takes into account the degree of
marketability (or the lack of it) of the stocks being valued. This is applicable
especially to cases, which had been disinvested earlier and have been referred
for disinvestment again. Discount on this consideration stems from the fact
that an investor will probably pay more for a liquid stock than for a less
liquid one. However, the concern of an overhang of supply may adversely affect
valuation even for liquid stocks.
b)
Disinvestment Commission felt that the extent of disinvestment in core,
non-strategic & non-core PSUs would have a bearing on the valuation process.
The transfer of a controlling block may help to reduce the discount that has to
be applied, as the prospective investor would be willing to pay a certain
'control premium' towards enhanced management participation, board control and
majority shareholder rights.
c)
If all the businesses of a PSU are not equally profitable, it may be
necessary to restructure the business before disinvestment. However, if this is
not possible, a minority discount may have to be applied.
2.4
Disinvestment Commission also sought to correct some erroneous
perceptions about valuation. There is a general perception that since valuation
models are quantitative, valuation is objective. The Commission felt that though
it is true that valuation does make use of quantitative models, the assumptions
made as inputs to the model leave plenty of room for subjective judgments. At
the same time, there may be no such thing as a precise estimate of a value. Even
at the end of the most careful and detailed valuation of a company, there could
be uncertainty about the final numbers, as they are shaped by assumptions about
the future of the company's operations.
2.5
Another wrong perception sought to be corrected by the Commission was the
relationship attributed between valuation and market price. The benchmark for
most valuations remains the market price (either its own price, if it is listed
or that of a comparable company). When the value from a valuation analysis is
significantly different from the market price, the two possibilities are that
either one of the valuations could be incorrect. The Commission felt that the
valuation done before listing takes into account anticipated factors, whereas
market price reflects realized events that are influenced by unanticipated
factors. However, a specific valuation itself may not be valid over a period of
time. It is a function of the competitive position of the company, the nature of
market in which it operates and Government policies. Therefore, it may be
appropriate to update or revise valuations.
2.6
In cases where strategic sale is done with transfer of management
control, the Commission felt that asset valuation should also be done. The views
of the Commission in this regard are as follows:
"Strategic
sale implies sale of a substantial block of Government holdings to a single
party which would not only acquire substantial equity holdings of upto 50% but
also bring in the necessary technology for making the PSU viable and competitive
in the global market. It should be noted that the valuation of the share would
depend on the extent of disinvestment and the nature of shareholder interest in
the management of the company. Where Government continues to hold 51% or more
of the share holding, the valuation will relate mainly to the shares of the
companies and not to the assets of the company. On the other hand, where
shares are sold through strategic sale and management is transferred to the
strategic partner, the valuation of the enterprise would be different, as the
strategic partner will have control of the management. In such cases, the
valuation of land and other physical assets should also be computed at current
market values in order to fix the reserve price for the strategic sale.
To get best value through strategic sales, it
would be necessary to have a transparent and competitive procedure and encourage
enough competition among viable parties."
CHAPTER
- 3
Valuation
Methodologies being followed
3.1
Making a valuation requires an examination of several aspects of a
company's activities, such as analysing its historical performance, analysing
its competitive positioning in the industry, analysing inherent
strengths/weaknesses of the business and the opportunities/threats presented by
the environment, forecasting operating performance, estimating the cost of
capital, estimating the continuing value, calculating and interpreting results,
analysing the impact of prevailing regulatory frame work, the global industry
outlook, impact of technology and
several other environmental factors.
3.2
Based on the recommendations of the Disinvestment Commission and in
keeping with the best market practices the following four methodologies are
being used for valuation of PSUs: -
a)
Discounted Cash Flow (DCF) Method.
b)
Balance Sheet Method.
c)
Transaction Multiple Method.
d)
Asset Valuation Method.
3.3
While the first three are business valuation methodologies generally used
for valuation of a going concern, the last methodology would be relevant only
for valuation of assets in case of liquidation of a company. In addition, in
case of listed companies, the market value of shares during the last six months
is also used as an indicator. However,
most PSU stocks suffer from low liquidity and the price determination may not be
always efficient. Moreover, there
could be increased trading activity after announcement of the disinvestment,
which could be on account of high market expectation of the bid price and even
based on malafide intent. This
could lead to the price being traded up to unsustainable levels, which is not
desirable.
Discounted
Cash Flow (DCF) method
3.4
The Discounted Cash Flow (DCF) methodology expresses the present value of
a business as a function of its future cash earnings capacity. This methodology
works on the premise that the value of a business is measured in terms of future
cash flow streams, discounted to the present time at an appropriate discount
rate.
3.5
This method is used to determine the present value of a business on a
going concern assumption. It
recognises that money has a time value by discounting future cash flows at an
appropriate discount factor. The DCF methodology depends on the projection of
the future cash flows and the selection of an appropriate discount factor.
3.6
When valuing a business on a DCF basis, the objective is to determine a
net present value of the free cash flows ("FCF") arising from the
business over a future period of time (say 5 years), which period is called the explicit
forecast period. Free cash
flows are defined to include all inflows and outflows associated with the
project prior to debt service, such as taxes, amount invested in working capital
and capital expenditure. Under the
DCF methodology, value must be placed both on the explicit cash flows as stated
above, and the ongoing cash flows a company will generate after the explicit
forecast period. The latter
value, also known as terminal value, is also to be estimated.
3.7
The further the cash flows can be projected, the less sensitive the
valuation is to inaccuracies in the assumed terminal value.
Therefore, the longer the period covered by the projection, the less
reliable the projections are likely to be.
For this reason, the approach is used to value businesses, where the
future cash flows can be projected with a reasonable degree of reliability. For example, in a fast changing market like telecom or even
automobile, the explicit period typically cannot be more than at least 5 years.
Any projection beyond that would be mostly speculation.
3.8
The discount rate applied to estimate the present value of explicit
forecast period free cash flows as also continuing value, is taken at the
"Weighted Average Cost of Capital" (WACC). One of the advantages of
the DCF approach is that it permits the various elements that make up the
discount factor to be considered separately, and thus, the effect of the
variations in the assumptions can be modelled more easily.
The principal elements of WACC are cost of equity (which is the desired
rate of return for an equity investor given the risk profile of the company and
associated cash flows), the post-tax cost of debt and the target capital
structure of the company (a function of debt to equity ratio). In turn, cost of
equity is derived, on the basis of capital asset pricing model (CAPM), as a
function of risk-free rate, Beta (an estimate of risk profile of the company
relative to equity market) and equity risk premium assigned to the subject
equity market.
3.9
For example, the following profit and loss account shows the computation
of the Profit Before Depreciation, Interest and Tax (PBDIT) of Company X for the
first year of business projections:
|
|
|
|
Revenue |
|
|
Sales
receipts |
500 |
|
|
|
|
Expenses |
|
|
Consumption
of material |
300 |
|
Other
overheads |
50 |
|
Total
expenses |
350 |
|
|
|
|
PBDIT |
150 |
|
|
|
3.10
Computation
of Free Cash Flow to Firm (‘FCF’): Free cash flow (FCF) for a year is derived by deducting the
total of annual tax outflow inclusive of tax shield enjoyed on account of debt
service, incremental amount invested in working capital and capital expenditure
from the respective year’s profit before depreciation interest and tax (“PBDIT”)
for the explicit period.
3.11
Therefore,
for Company X, the computation of FCFwould look like the following:
Figure
2: FCF computation for Company X
Rs
million
|
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
|
|
PBDIT
of Company X * |
150
|
200
|
300
|
400
|
500
|
|
Less:
Income tax (assumed) |
-20 |
-40 |
-60 |
-80 |
-100 |
|
Less:
Capital expenditure (assumed) |
-50 |
-50 |
-50 |
-50 |
-50 |
|
Less:
Incremental working capital (assumed) |
-25 |
-50 |
-75 |
-100 |
-125 |
|
|
|
|
|
|
|
|
FCF |
55 |
60 |
115 |
170 |
225 |
*
Notice that a growth has been assumed in the PBDIT
Weighted
Average Cost of Capital (‘WACC’)
3.12
The FCF is then discounted at a discount rate, which represents the WACC.
The computation of the WACC is set out below:
Figure 3: WACC parameters
|
Cost of
equity |
Assumption |
|
Risk Free Rate |
Yield
to maturity on Government of India Securities based on current traded
value (preferably these should be of a long-term tenor beyond the forecast
period i.e. minimum 10 years) |
|
Beta |
For the purpose of analysis,
average unlevered beta of listed industry comparables is computed, which
is then levered to the Company’s own target debt equity ratio The levered (equity) Beta of a
scrip is a measure of relative risk to market, arithmetically computed as
covariance of equity and market return divided by variance of market
return (over a long historical data run) followed with certain adjustments |
|
Equity Risk
Premium |
=
Beta * (Market Risk Premium) Market
Risk Premium is equal to the difference of average market return and risk
free rate # |
|
Cost of Equity |
=Risk
Free Rate + (Equity Risk Premium*Beta) |
|
|
|
|
Cost of
debt |
|
|
Estimated
Corporate Tax Rate |
Current
corporate tax rate in India |
|
Comp’s
Pre-Tax Cost of Debt |
Cost
of debt provided by the Management |
|
Comp’s
After-Tax Cost of Debt |
Pre-Tax
Cost of Debt*(1-Tax Rate) @ |
|
Target Debt
equity ratio |
Average
debt equity ratio of the Company |
|
|
|
|
WACC |
(Debt/Total
Capital)*(After-Tax Cost of Debt)+(Equity/Total Capital)*(Cost of Equity) |
|
|
|
@
This is the tax shield referred to earlier.
#
Higher the beta means more riskier the stock, beta = 1 means the stock of
the company is in perfect syncS with the sensex (average market return). Higher
than one means the stock is more volatile (and hence more risky) than the sensex
and lower than one means the stock is less volatile (and hence less risky).
3.13
To illustrate, for Company X, the computation of WACC typically could be
as follows:
Figure4:
WACC calculation for Company X
|
Cost of
Equity |
|
Assumptions |
|
Risk Free Rate |
9.00% |
10-year
Treasury GoI Bond Yield |
|
Beta |
1.50 |
Unlevered
beta of industry comparables, levered to Company X debt equity ratio (high
risk stock!) |
|
Equity Risk Premium |
9.00% |
Total
Stock Returns less Treasury Bond Total Returns.
Market Risk Premium is equal to the difference of average market
return and risk free rate. Average
market return has been assumed to be 18% and beta has been assumed to be
1.5. |
|
Cost of Equity |
22.50% |
=
Risk Free Rate + (Equity Risk Premium*Beta) |
|
|
|
|
|
Cost of
Debt |
|
|
|
Estimated Corporate Tax Rate |
35.70% |
Current
corporate tax rate in India |
|
Comp’s Pre-Tax Cost of Debt |
16.50% |
Cost
of debt provided by the Management |
|
Comp’s After-Tax Cost of Debt |
10.61% |
Pre-Tax
Cost of Debt*(1-Tax Rate) |
|
|
|
|
|
Target
Debt equity ratio |
1.00 |
Average
debt equity ratio of Company X for past five years |
|
|
|
|
|
WACC |
16.55% |
|
|
|
|
|
3.14
Based on the WACC, arrived as above, the FCF of each year is discounted
to the present period. This factor
is known as the discounting factor.
Discount
factor =
Discount factor of previous year
(1 + WACC)
In
year 1, the discount factor is equal to 1.
Thus, the discount factor of Company X for the first year will be as
follows:
Discount
factor for year 1 =
1 / (1 + 0.1655) =
0.858
Discount
factor for year 2 =
1/(1 + 0.1655)2 =
0.736, and so on for year 3 etc.
3.15
Therefore, for Company X, the computation of discounted cash flow (DCF)
is as follows:
Figure
5: DCF computation for Company X
Rs
million
|
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
|
|
FCF |
55 |
60 |
115 |
170 |
225 |
|
|
|
|
|
|
|
|
Discounting
factor based on WACC |
0.858
|
0.736
|
0.632
|
0.542
|
0.465
|
|
|
|
|
|
|
|
|
Discounted
cash flows |
47 |
44 |
73 |
92 |
105 |
|
|
|
|
|
|
|
The
value arrived through the submission of the DCF of the explicit period is known
as the primary value. The
primary value of the business of Company X as computed above is Rs 361 million.
Terminal
Value
3.16
This value reflects the average business conditions of the Company that
are expected to prevail over the long term in perpetuity i.e. beyond the
explicit period. The DCF approach
assumes that by the terminal date, the business will have achieved a steady
state and will be growing at a constant rate.
At
the end of the explicit period the terminal value is calculated as follows:
Terminal
Value =
Terminal Cash flow (for last year of
explicit period) * (1 + g)
Discount
Factor - g
Where;
Discount Factor =
Weighted Average Cost of Capital, and;
g
=
Estimate of average long term growth
rate
of cash flows in perpetuity assumed to be 5%
Therefore,
for Company X, the computation of terminal value is as follows:
Terminal
Value =
105 * (1 + 0.05) / (0.1655 - 0.05) =
Rs. 951 million
3.17
This is further discounted to the valuation date to provide the
contribution of continuing cash flows in the total net present value. This net
present value is commonly known as the "Enterprise Value" (EV)
which is the sum of value of debt as well as equity. To arrive at the Equity
value, the outstanding net debt as on the valuation date is deducted from the
Enterprise value.
Figure 6: Valuation of
Company X based on DCF methodology
Rs million
|
|
Rs million |
|
Primary value |
361 |
|
Terminal value |
951 |
|
|
|
|
Enterprise value |
1,311 |
|
|
|
|
Add: Value of surplus land
outside factory area (assumed)@ |
200 |
|
|
|
|
Less: debt (assumed) |
-600 |
|
|
|
|
Equity value of Company X |
911 |
|
|
|
@
This is being shown to illustrate that DCF captures only cash flows from
core business. Therefore, the non-core asset value should be added to arrive at
EV.
3.18
The DCF methodology is the most appropriate methodology in the
following cases:
·
Where
the business is being transferred / acquired on a going concern basis;
·
Where
the business possesses substantial intangibles like brand, goodwill, marketing
and distribution network, etc;
·
Where
the business is not being valued for the substantial undisclosed assets it
possesses.
3.19
The DCF methodology is considered to be the best methodology for
valuation the world over because it takes into account all the factors relevant
for valuation. It takes into consideration all the cash flows available to
stakeholders of a firm and the necessary outflows, as estimated for the future.
Further, the net present value takes into account the cost of debt, cost of
equity and target capital structure.
It also takes into account the risks to which the enterprise is exposed.
The discount rate (i.e. the average expected return on capital employed) is
based on the overall risk perception of the business. It also takes into account
the value of the non-core assets of the company. Any business has two kinds of
assets - core assets that are a part of the business and non-core assets that
are not directly utilized as part of core operations and hence can be treated as
surplus assets. The asset value of core assets is reflected in the cash flows of
the company and, therefore, should not be added separately to it. However
non-core assets are not reflected in the cash flows. Therefore, asset valuation
of non-core assets should be done separately and should be added to DCF
valuation.
3.20
Being fundamentally driven by future business plan of the company and
associated cash flows, a prudent DCF valuation should be able to capture the
capital costs for renovation and modernization of plant and machinery. The
age and condition of assets like plant and machinery and their
replacement value would be relevant for estimating expenditure on their
replacement whenever necessary. This expenditure will reduce cash flows and DCF
value. Valuation of plant and machinery would be a relevant item that would
influence the DCF valuation. For example, a person acquiring a company operating
a fleet of taxis would examine the conditions of vehicles for valuation of the
company. If the vehicles need replacement of a low cost item
like hub caps, the impact on DCF will be less than if they need to replace gear
boxes in a high proportion of vehicles. The person would also calculate DCF with
reference to the demand for taxis, the average mileage, cost of maintenance etc.
Valuation of plant and machinery is not a simple addition to DCF, but a factor
to be taken into account while calculating DCF. In such calculation, plant and
machinery may be a net negative factor in the DCF if replacement costs are high.
Where surplus land would be sold this would be a positive factor. If the sale of
land can cover the cost of plant replacement the net effect would be neutral on
DCF.
3.21
For a going concern, various intangibles like brand equity, market share,
competition, etc have a significant bearing on the valuation of the company. One
cannot place a money value for these factors. They have no financial value of
their own that can be measured in money terms. Hence, there is no way of
evaluating them in any other methodology. DCF is the only methodology, which
takes into account these factors by incorporating them intrinsically in
estimated cash flows. In calculating DCF, different assumptions will be made of
market share, competition from imports etc, which are translated into financial
terms. Sensitivity analysis can also be made for different assumptions. The
Financial Advisor and the Seller should exercise the judgment on the most likely
financial impact of the intangible assets the company possesses, on cash flows
and also on the discount rate to be applied while arriving at the optimum DCF
value, as strong intangible assets would help reduce the overall risk perception
of the company.
3.22.
In a strategic sale, the bidders take into account not only DCF
valuation, but also a premium for management control. Premium
for management control would be a subjective item for each bidder and will be
reflected in the competitive bids. Therefore, the seller, while calculating the
Reserve Price, should not incorporate this premium in the valuation amount
separately. Since there is no
scientific method to quantify the control premium, it may be arbitrary to add
control premium while arriving at the Reserve Price.
In the book, “Corporate Valuation: Tools for Effective Appraisal and
Decision Making” by Bradford Cornell, it is stated
“Without knowing why premiums are paid it is impossible to determine
whether it is reasonable to apply a premium (or the associated discount) to the
appraiser target. In this respect
both research and common sense support the proposition that a buyer is willing
to pay more than the market price for a controlling interest in a company only
when the buyer believes that the future cash flow of the company, and thereby
the value of the company, can be increased once it is under his/her control.”
Further, it states, “…if the appraiser cannot identify what a buyer
of the appraiser target would change to increase cash flow, then there is no
reason to assume that a control premium exists.”
3.23
In the broad conclusions, of the Proceedings of the Seminar on Disinvestment
in Public Sector held by Comptroller and Auditor General of India in New Delhi
on 11th/12th October, 2001, it was clearly indicted
that “Reserve Price should not include Control Premium.” The following
conclusions were made:
·
There
were considerable discussions on issues relating to valuation and the fixation
of reserve price. Valuation was an essential exercise for the Vendor and the
Purchaser but a firm or fixed price was impossible to get.
Two independent valuations often gave widely different values. Valuation
was more an art than a science. Regarding Reserve Price, it was generally felt
that a Reserve Price should be fixed, as it is essential that any seller
established a benchmark value for the company to be sold.
In any case it should be more than the liquidation value.
·
It
was widely accepted that the most effective method of obtaining the best price
possible would be to have bids from a large fleet of competitors rather than
pegging reserve price at artificially inflated levels.
·
It
was also recognized that valuation would be quite subjective and that it was
possible that different valuations could yield widely varying figures.
3.24
Balance
Sheet method
The Balance sheet or the Net Asset Value (NAV) methodology values a
business on the basis of the value of its underlying assets. This is relevant
where the value of the business is fairly represented by its underlying assets.
The NAV method is normally used to determine the minimum price a seller would be
willing to accept and, thus serves to establish the floor for the value of the
business. This method is pertinent where:
·
The
value of intangibles is not significant;
·
The
business has been recently set up.
3.25
This method takes into account the net value of the assets of a business
or the capital employed as represented in the financial statements. Hence, this
method takes into account the amount that is historically spent and earned from
the business. This method does not, however, consider the earnings potential of
the assets and is, therefore, seldom used for valuing a going concern. The above
method is not considered appropriate, particularly in the following cases:
·
When
the financial statement sheets do not reflect the true value of assets, being
either too high on account of possible losses not reflected in the balance sheet
or too low because of initial losses which may not continue in future;
·
Where
intangibles such as brand, goodwill, marketing infrastructure, and product
development capabilities, etc., form a major part of the value of the company;
·
Where
due to the changes in industry, market or business environment, the assets of
the company have become redundant and their ability to create net positive cash
flows in future is limited.
3.26
Market Multiple method
This
method takes into account the traded or transaction value of comparable
companies in the industry and benchmarks it against certain parameters, like
earnings, sales, etc. Two of such commonly used parameters are:
·
Earnings
before Interest, Taxes, Depreciation & Amortisations (EBITDA).
·
Sales
Although
the Market Multiples method captures most value elements of a business, it is
based on the past/current transaction or traded values and does not reflect the
possible changes in future of the trend of cash flows being generated by a
business, neither takes into account the time value of money adequately. At the
same time it is a reflection of the current view of the market and hence is
considered as a useful rule of thumb, providing reasonableness checks to
valuations arrived at from other approaches.
Accordingly, one may have to review a series of comparable transactions
to determine a range of appropriate capitalisation factors to value a company as
per this methodology.
i) EBITDA
multiple
The
EBITDA multiple or the earnings method is based on the premise that the value of
a business is directly related to the quantum of its gross profits. The net
profits are adjusted to reflect the operating recurring profits of the business
on a standalone basis (i.e. after deducting extraordinary or unusual items, or
items of a non-recurring nature). Further, the profits are adjusted for non-cash
items (including depreciation and amortisation) and other factors, such as
interest and taxation (which vary from business to business) to derive EBITDA
(Earnings Before Interest, Taxation, Depreciation and Amortisations).
The
EBITDA multiple method takes into account the value or consideration paid by
acquirers of similar businesses, and is computed by dividing the total
consideration paid (after adjusting for any debt assumed) by the EBITDA to
derive a multiple, which can be applied to the EBITDA figure of the business
being valued. i.e. adjusted
maintainable EBITDA are capitalised by an appropriate factor ("capitalisation
factor") to arrive at the business value.
EBITDA
multiple = Enterprise Value / EBITDA
Where:
Enterprise Value (EV) = Market value of Equity + Market value of Debt
EBITDA
= Earnings Before Interest, Tax, Depreciation and Amortization
To
illustrate, if we are valuing Company X with EBITDA of Rs. 150 million and in a
similar transaction EV/EBIDTA has been 10 (EBIDTA multiple) then EV of Company X
would be worked out as Rs. 1500 million and then debt would be
deducted to arrive at the equity value of Company X.
ii) Sales
multiple
The
sales multiple techniques are based on a similar analysis of relevant
acquisitions and are the ratio of Enterprise Value to the current sales (net of
excise duty, sales tax and non-recurring extra-ordinary income). It is
calculated as follows:
·
Sales
multiple = Enterprises Value / Net sales of the current year
To
illustrate, if we are valuing Company X with sales of Rs. 500 million and in a
similar transaction EV/Sales has been 4 (Sales multiple) then EV of Company X
would be worked out as Rs. 2000 million. Then
debt would be deducted to arrive at the equity value of Company X.
3.27
The Transaction Multiple methodology suffers from the following
drawbacks:
·
Actual
money required to earn the maintainable profits / sales of the business as a
going concern (for instance, future capital expenditure) are not
considered.
·
This
methodology does not take into account the time value of money.
Notwithstanding
these limitations, these multiples are widely used by investors to arrive at
benchmark values for a company.
3.28
Asset Valuation Methodology
The asset valuation methodology essentially estimates the cost of
replacing the tangible assets of the business. The replacement cost takes into
account the market value of various assets or the expenditure required to create
the infrastructure exactly similar to that of a company being valued. Since the
replacement methodology assumes the value of business as if we were setting a
new business, this methodology may not be relevant in a going concern. Instead
it will be more realistic if asset valuation is done on the basis of the new
book value of the assets. The asset valuation is a good indicator of the entry
barrier that exists in a business. Alternatively, this methodology can also
assume the amount which can be realized by liquidating the business by selling
off all the tangible assets of a company and paying off the liabilities.
3.29
The asset valuation methodology is useful in case of liquidation/closure
of the business. In this case certain adjustments may have to be made to the
equity value arrived at by this method including settlement of all borrowings on
the company’s balance sheet on the date of valuation and settlement of
employee dues. These adjustments should include all the process related cost
involved in closure and liquidation. For example, in the case of the settlement
of the employee dues, the assumed severance packages may have to be calculated
based on the latest available VRS schemes for the PSU or other such modes that
help in determining the most appropriate amount of settlement that the employees
will have to be paid in the event the PSU shuts down its operations.
The following example demonstrates the value of Company X based on asset
valuation methodology:
Figure
8
:
Asset Valuation of Company X
Rs million
|
|
|
|
Part
A: Immoveable assets (valued by Government approved valuer) |
|
|
Value
of buildings in factory area |
100 |
|
Value
of buildings at staff colony |
50 |
|
Value
of surplus land outside factory area |
200 |
|
|
|
|
Part
B: Moveable assets (valued by Government approved valuer) |
|
|
All
moveable assets |
250 |
|
|
|
|
|
600 |
|
Add:
Other assets as per latest balance sheet |
|
|
Value
of current assets as per last audited accounts |
300 |
|
Cash
balance as per last audited accounts |
250 |
|
|
|
|
|
550 |
|
Less:
Liabilities |
|
|
Estimated
Voluntary retirement scheme cost for all employees |
-250 |
|
Total
outstanding borrowings including bank loans, government loans, current
liabilities (trade creditors, non trade creditors and statutory
liabilities) |
-650 |
|
|
|
|
|
-900 |
|
|
|
|
Equity
value |
250 |
|
|
|
3.30
In a strategic sale process, however, the proposal is normally to
transfer management control of a going concern to a strategic partner. These
concerns may contain surplus assets as land and building which may not form part
of the core assets required for operations and hence their fair value may not be
captured if the valuation of subject entity is based on DCF or Market Multiples
approaches. To protect this, certain restrictions are imposed on the strategic
partner on usage and disposal of such surplus assets e.g. the land and property
of the business cannot be sold or put to alternate use by the strategic partner.
However, certain economic benefits from such assets would still accrue to an
extent to the strategic partner as the owner of majority interest in the
company. Accordingly, while the
asset valuation method may not provide the best estimate of the value of the
enterprise, application of this approach to surplus assets would help provide a
better assessment of the Reserve Price. In practice, it has been used so far for
valuing the CPSUs under disinvestment because the Disinvestment Commission had
recommended that this method should also be followed for valuation in the case
of strategic sale.
(a)
changes in technology over a period of time (resulting in certain assets
not being produced at all or being produced with far more efficiencies than
earlier)
(ii)
The Asset Valuation approach also does not take into account the very
purpose for which a company acquired the assets, i.e., for future economic
benefits. Hence, the historical or replacement cost of a particular asset may
tend to convey a wrong picture of the value that the buyer may perceive in the
asset. These factors often tend to result in a higher value being attributed to
the assets and the companies, if the asset valuation approach is followed.
Assets are bought and sold for their future economic benefits, and for
established and running businesses; the economic benefits of owning the assets
are far more relevant than the historical cost or replacement cost of the
assets.
(iii)
The Asset Valuation approach also tends to overlook the intangible
assets that a company, over a period of its existence tends to build, such as
goodwill, brands, distribution network, customer relationships, etc, all of
which are very important to determine its true intrinsic value.
STANDARDISING
THE VALUATION APPROACH & METHODOLOGIES
4.1
Although the aforesaid valuation methodologies being followed are broadly
based on the Discussion Paper of the Disinvestment Commission and the best
market practices, it is necessary to standardize the valuation methodology for
all PSU disinvestments so that there are no variations from case to case.
Therefore, all the four methodologies for valuation should be followed
for all PSU disinvestments, with further improvements in respect of DCF
Method and Asset Valuation Method as detailed below, for arriving at a range of
valuation figures, to arrive at the indicative Benchmark or Reserve Price.
4.2
DCF Method
In the DCF method, while computing the cash flows, cash out flows for
renovation and modernization of plant and machinery should also be discounted
for arriving at realistic figures. Since non-core assets are not reflected in
the cash flows, the Asset Valuation Method should separately value the non-core
assets and they should be added to the valuation figure arrived at by the DCF
method.
4.3
Asset Valuation
In general, the approach should be used primarily to value the non-core
or surplus fixed assets, whose value are not appropriately accounted for in the
valuation by DCF or other approaches. However,
in cases, where the entity has significant non-core assets and where the
application of Asset Valuation approach to the enterprise is deemed necessary,
following should be noted:
·
The Asset Valuation would be more realistic, if we
compute the value of only the realizable amount, after discounting the
non-realizable portions. The realizable market value of all real estate assets,
either owned by the company as freehold properties or on a lease/rental basis
will be determined, assuming a non-distress sale scenario. The value would be
assessed after taking into account any defects/restrictions/encumbrances on the
use/lease/sublease/sale etc. of the properties or in the title deeds etc.
·
Since Asset Valuation normally
reflects the amount which may need to be spent to create a similar
infrastructure as that of a business to be valued or the value which may be
realised by liquidation of a company through the sale of all its tangible assets
and repayment of all liabilities, adjustments for an assumed capital gains tax
consequent to the (hypothetical) outright sale of these assets as also
adjustments to reflect realization of working capital, settlement of all
liabilities including VRS to all the employees will have to be made.
Annexure
Text
of the Recommendations on Valuation, as contained in the 30th Report
of the Parliamentary Standing Committee on Finance
The Committee note that the asset valuation guidelines are inadequate and
vague especially on the issue of land valuation of the disinvested PSU.
Though the Government has taken the position that land value of a company
under consideration for disinvestment is computed as part of the assets, the
actual land value is not considered in most of the cases when the PSU concerned
is disinvested / sold to another party. Hence,
the Committee do not subscribe to the view of the Government that the value of
the assets which are not giving income to the company is questionable.
The Committee are of the view that since land is a tangible asset which
has value irrespective of whether it fetches income at a particular time, the
land should be valued separately and should be factored into the computation of
the total value of the assets of the company which is disinvested.
The Committee, therefore, recommend to
the Government to improve and modify the guidelines for evaluation of the assets
of the PSUs under consideration for disinvestment which would take value of the
land invariably into consideration.