1 / 35

General motors

General motors. Mod 12 & 13: Final Valuation. Enterprise operations. General Motors. Client Strategy Template: GM . Strategies.

maree
Télécharger la présentation

General motors

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. General motors Mod 12 & 13: Final Valuation

  2. Enterprise operations General Motors

  3. Client Strategy Template: GM Strategies Growth Strategy:Focus on “alternative propulsion strategies” (hybrid, electric, FlexFuel, hydrogen fuel cell) in an attempt to create environmental diversity and fuel efficiency throughout product line Financial Goals & Operating Priorities:Aim to be the industry leader in fuel efficiency, pursue top market share in both domestic and global market Characteristics of the Business Major Business Units: GMNA, GME, GMIO, GMSA, GM Financial Markets: Automotive assembly and manufacturing, financial services (leases, contracts), automotive safety technology Products: Chevrolet, GMC, Buick, Cadillac, OnStar technology, GM Financial services Customers: Auto wholesalers, Rental car agencies, Authorized dealerships Competitors:Toyota, Ford, Nissan Strategic Alliances/Joint Ventures: Mostly concentrated in China Potential Adverse Influences: Constant technology innovation, oil prices, raw material prices, government regulation, dependence on suppliers, product recalls (safety issues)

  4. Markets & products • Auto brands • Chevrolet • GMC • Buick • Cadillac • OnStar (wholly owned sub) • GM Financial • Formerly AmeriCredit Corp • Strategic Alliances • Concentrated in China • JV with SAIC Motor

  5. “Government motors” • June 2009: filed Chapter 11 bankruptcy • July 2009: emerged from bankruptcy with ownership split between: • US Federal Government • United Auto Workers Association • Canadian Government • GM bondholders • November 2010: GM shares returned to the NYSE at $33 per share • Throughout bankruptcy: • Eliminated 1/3 workforce and plant assets • Reduced debt from 95 billion to 17 billion • Discontinued manufacturing of brands: • Hummer • Pontiac • Saturn

  6. Parsimonious Forecasting General Motors

  7. Break down RNEA Enterprise Profit Margin (EPM) -Measure of profitability -How much operating profit does the firm earn from each sales dollar? -Used EPM from sales Enterprise Asset Turnover (EAT) -Measure of efficiency -What level of sales does the firm realize from each dollar invested in enterprise assets?

  8. Initial assumptions:Parsimonious assumptions

  9. Insights from the 2013 10K General Motors

  10. Sales & Revenue • GM Financial experiencing huge growth after acquisition of Ally Financial’s international operations

  11. GM Financial Receivables • Increase in GM Financial’s receivables accounts for large portion of increase in NEA • Provides insight into company’s fluctuating EATO

  12. Impact of GM financial Growth • Increase Enterprise Assets •  Increase NEA •  Lower EATO •  Lower entity value (Sales remaining relatively constant)

  13. Expanded Financials & Forecasts General Motors

  14. Income Statement • Note reclassification of equity income as enterprise activity • Raises EPAT, Lowers FEAT

  15. Forecasting: EPM Assumptions • Each line item as a percentage of sales • Auto Sales vs. GM Financial Revenue (shifting focus in company)

  16. Adjusted EPAT Calculation

  17. EPAT Check

  18. Balance Sheet • Note reclassification of equity in nonconsolidated affiliates as enterprise assets • Increases NEA

  19. Forecasting: EATO Assumptions • Each line item as a percentage of sales

  20. Adjusted NEA Calculation • NEA increasing due to GM Financial related items • Much more in line with Ford (NEA driven by finance receivables

  21. Adjusted NFL Calculation • Taking on more debt • Still far below industry due to bankruptcy reorganization

  22. NEA Check

  23. Updated Assumptions General Motors

  24. Breaking Apart RNEA • Sales  2.82% • EPM  3.34% • EATO  3.77 • EPM and EATO lower than original assumptions • GM Financial acquisitions create new base going forward • Steady state

  25. Cost of enterprise capital • rEnt = (rD * VD/VEnt) + (rEq * VEq/VEnt) • Cost of equity = 12.6% • Cost of debt = 0.58% • Calculated WACC = 10.41% • Bloomberg calculates 10.1%

  26. Valuation Models General Motors

  27. Valuation using cash flows • FCF = EPAT - ∆NEA • Discount rate  10.41% • Enterprise Value = 62,618

  28. Valuation using Residual Value • Anchored on NEA • Discount rate  10.41% • Enterprise Value = 62,618

  29. Valuation using AGR • Total to be capitalized anchored on EPAT • Discount rate  10.41% • Enterprise Value = 62,618

  30. Checking our figures • Enterprise value remains $62,618throughout all models

  31. Sensitivity Analysis

  32. Final Adjustments General Motors

  33. Final Adjustments • Mid Year • Adjustment to Valuation Date • Adjust for Value of Debt • Per Share Adjustment • Recommendation  BUY

  34. Recall effects • GM Ignition Recall • Over 2.6 million vehicles affected • Brand Image • “Uneconomical fix” • Legal expense • Stock price fluctuation Should it affect the valuation??

  35. Questions?

More Related