I taught the first session of my valuation class, that I previewed in my last post, today. As part of that class, I do what I call a “valuation of the week”, where I pick a company and value it and then post both my valuation (with the spreadsheet and the raw data that I used) and a shared Google spreadsheet for anyone who wants to take my valuation and make it their own (by changing the assumptions).
I do this for two reasons. First, I believe that you learn valuation by valuing real companies in real time, not by talking about valuation or reading about it. Second, from a purely selfish standpoint, I pick the companies that I find interesting as potential investments or as real world case studies for my valuations of the week. I find the “crowd valuation” that emerges from this process to be useful in reassessing my own valuations.
As my first valuation of the week, I picked Tesla, for three reasons. First, as a technology company in an otherwise capital-intensive, mature business (the automobile manufacturing business), it stands out. Second, the company has a
charismatic CEO, Elon Musk, an ambitious man (and I don’t mean that in a negative sense) with a great deal of imagination.
Third, the stock has taken off in the last year, up more than 500%, fueled by both positive news on the product front as well as on the financial front (increasing revenues, declining losses, paying down of debt).
At its current stock price of $168.76/share, the
market capitalization for the company is more than $20 billion. The question for investors, both in and out of the stock, is not whether the company was a good investment over the last year (of course, it was) but whether it is a good investment today. You can download the most recent
annual and
quarterly reports for the company.
Using the standard metrics, the company seems over valued. With revenues of $1.33 billion and an operating loss of -$217 million over the last twelve months, it seems absurd to attach a value of more than $20 billion to the company. At close to 15.4 times revenues, Tesla is being valued more like a young technology company than an automobile company. However, these standard metrics are also often misleading with young companies, since value should be driven not by revenues and earnings today but by expectations for these values in the future.
Expected Revenues
For Tesla to be able to deliver value as a company, it is clear that it has to scale up revenues. On the good news front, the company has had a good year, with the revenues in the first six months of 2013 of $956 million representing a surge from revenues of $41 million in the first six months of 2012. While growth will get more difficult as the company continues to become larger, the question of how difficult cannot be answered until we define the potential market for the company.
If we define it narrowly as electric/hybrid cars, the market is small (even though it is growing) and the potential revenues will have to reflect that. If we define it more broadly as the automobile market, the market is a huge one and Tesla’s potential revenue expands accordingly.
Since the line between electric, hybrid and conventional automobiles is a fuzzy one, which will get fuzzier over time, I will take the view (optimistic, perhaps) that Tesla is an automobile company that happens to specialize in electric cars and measure its potential revenues by looking at the biggest automobile companies today.
Based on revenues, the biggest companies are those that offer the full range (from luxury to mass market) of automobiles. It is true that BMW and Daimler make the top ten list, but they sell far more than just luxury cars. In valuing Tesla,
I am going to assume (and I am sure that some of you will disagree) that success will bring them revenues close to those delivered by a company like Audi ($64 billion).
While it is conceivable that Tesla’s revenues could approach those of the auto giants ($100 billion plus), I think the revenue growth required to get to those levels would be incompatible with the high operating margins that I will be assuming for Tesla. Assuming that Tesla stays making just electric cars, this forecast is an optimistic one, insofar as it assumes a rapid expansion in the electric car portion of the automobile market.
Profitability
The second piece of the puzzle in Tesla becoming a valuable company is that it has to become profitable. Based on the reported loss of $216.72 million over the last twelve months, the pre-tax
operating margin for the company is -16.31%. It is true that this paints too dire a picture of the company because the company did spend $306 million in R&D over the same twelve month period. Assuming a three-year lag, on average, between R&D expenditures and commercial payoff, and
capitalizing R&D does reduce the operating loss to about -$21.86 million (resulting in an after-
tax operating margin of -1.64%).
To get a sense of what the Tesla's operating margin will be, assuming it makes it as a successful company, I estimated the pre-tax operating margins of all publicly traded automobile companies globally,
dividing the operating income from the most recent 12 months by the revenues over that period for each company.
Since automobile companies have volatile earnings, I also computed a normalized pre-ta operating margin for each company by looking at the aggregate operating income over the last decade, as a percentage of aggregate revenues over that period. The distribution of the both measures of operating margin (the 2013 value and the average from 2003-2012) is shown below:
Note that the sector has low pre-tax operating margins, with the median value of less than 5%. Companies at the 75% percentile generate margins of between 7.5% and 8.5% and there are a few companies that generate double digit margins. One of the outliers is Porsche which reported a pre-tax operating margin of close to 16% in 2013, though its ten-year aggregate margin is closer to 10%. You can
download the dataset that includes the key numbers for all auto companies by clicking here.
For Tesla, we will assume that its focus will continue to be on high-end automobiles and that is margins will converge towards the higher end of the spectrum. In fact, I am assuming that the technological and innovative component that sets Tesla apart will allow it to deliver a pre-tax operating margin of 12.50% in steady state, putting it in the 95th percentile of auto companies (and closer to the margin for technology companies).
I will assume that the margin improvements occur over time, with the biggest improvements happening in the near years. The figure below captures the forecasted operating income and margin, by year, in my valuation of Tesla:
Based on my estimates, Tesla will generate more than $8 billion in operating income by year 10, making it more profitable than all but three other automobile companies today (Toyota, Volkswagen and BMW).
Investment Requirements
Growing revenues roughly sixty fold and improving operating margins to match the most profitable companies in the sector will require reinvestment. Some of it will take the form of additional R&D, as Tesla tries to keep its competitors at bay, and some of it will have to be in more conventional assembly lines and factories, as production gets ramped up. Over time, I believe that the latter component will come to dominate the former.
In my forecasts, I have assumed that Tesla will have to invest about a dollar in capital (in either R&D or plant/equipment) for every additional $1.41 in revenues. That matches the industry average of the sales to capital ratio of 1.41 for US companies. Since the sales to capital ratio for technology companies is higher (2.66), it is possible that I am over estimating Tesla's reinvestment in the early years.
However, the return on invested capital that I obtain for Tesla in steady state (in year 10), based on my estimates of operating income and invested capital, is 11.27%, putting it again at the top decile of automobile companies.
Risk
Tesla is undoubtedly a risky investment and there are three components of risk that I attempted to incorporate in the valuation:
a. Business/ Operating risk: Tesla is exposed to substantial business risk, some coming from macro economic sources (the strength of the
economy, inflation, interest rates), some resulting from technological shifts (the winning technology in the electric/hybrid auto business is still to be determined) and still more emanating from the sector (with every major automobile company staking out its claim on this segment of the business). To capture the risk,
I assumed that Tesla, as it stands now, exposes investors to a mix of automobile business risk and technology business risk. While I assumed a 60% auto/40% technology mix in arriving at a cost of capital of 10.03%, the value per share that I obtain is not very sensitive to this assumption:
Treating Tesla as a purely automobile company increases its value to about $74.73, whereas treating it as a technology company lowers the value per share to $60.84.
b. Geographic risk: While it is likely that as Tesla grows, it will have to look to emerging and more risky markets, I will assume that its risk exposure for the next decade will come primarily from mature markets, allowing me to use my current estimate of the equity risk premium for the US of 5.8% for the
cost of equity/capital computations.
c. Truncation risk: Tesla, in spite of its lofty market capitalization and recent successes, is still a young, money-losing company. A large shock to its business (from a legal setback, a
recession or a sector-wide slowdown) could put the company's survival at risk.
While that risk has declined substantially over the last two or three years, I think that it still exists and will attach a probability of 10% to its occurrence. If the company does fail, I will also assume that it will lose a significant portion of its value in a distress sale (receiving only 50% of estimated value).
Loose Ends
As with any young company, there are loose ends to tie up that affect value. In particular, I would point to the following:
a. Subsidized debt: Tesla was the beneficiary of subsidized loans from the DOE, amounting to roughly $465 million. While this loan loomed large two years ago, when Tesla was a smaller company with more default risk, it has faded in importance partly because of Tesla's success (and the resulting access to capital markets). Since Tesla has paid down the loan, it no longer has any effect on value.
b. Net Operating Loss carry forward: At the end of 2012, Tesla had a net operating loss of just over a billion that it is carrying forward. I
used the NOL to shelter income from taxes in the early forecast years, pushing up cash flows in those years. As a consequence, Tesla's income is sheltered from taxes for the first six years of forecasts.
c. Management/Employee Options: Of larger import are the management/employee options that Tesla has been generous in granting in the last few years. As of the
most recent 10K, the company had approximately 25 million options outstanding, with an
average strike price of $21.20 and 7 years left to expiration. Since there only 121.
45 million shares outstanding, the value of these deep in-the-money, long term options represents a significant drag on value.
The Bottom line
The ingredients that make a young, money-losing company into a valuable, mature company are no secret: small revenues have to become big revenues, operating losses have to turn to profits, there has to be enough reinvestment (but not too much) to make these changes and the risk has to subside. I am assuming all of these at Tesla but my estimated value per share of $67.12 is well
below the market price of $168.76. You can
download my valuation spreadsheet by clicking here.
Is the value sensitive to my assumptions? Of course, and especially because Tesla is a young company in transition. In fact, replacing my point estimates for the input variables (revenue growth, target operating margin, sales/capital, cost of capital) with
distributions yields a distribution of value for Tesla that reflects my uncertainty about the future:
Note that there are scenarios where the value per share exceeds the current market price ($168.76), but I would add two cautionary notes. First, at least based on my estimates, the probability that the value exceeds the price is small (less than 10%) Second, the combination of outcomes (high revenue growth, high margins and low risk) that would yield these high values are difficult to pull off.
You can accuse me of being too pessimistic in my assumptions, but the narrative that underlies my valuation is an optimistic one. I am assuming that Tesla will grow to be as large as Audi, while delivering operating margins closer to Porsche's. Even with these assumptions, I cannot see a rationale for buying the company at today's market price but that is just my personal judgment. You are welcome to disagree. In fact, if you download my valuation and change the key assumptions, please take a minute to report your estimate of value per share in this
Google shared spreadsheet. Let's see how the crowd valuation plays out!
Qui ipsam et necessitatibus laboriosam. Optio et voluptatum minus ex labore. Deserunt quo veritatis consequatur adipisci et dolore eligendi. Occaecati nostrum voluptas possimus atque quibusdam reiciendis.
Saepe enim veniam laboriosam provident numquam id atque. Aut odio est incidunt autem et aperiam asperiores. Accusamus reprehenderit adipisci suscipit sed illum tempore et quia. Eaque autem dolorem sit voluptatem in doloribus nihil. Omnis architecto fugit velit quia natus architecto adipisci id. Qui fuga perferendis itaque iure laudantium non.
Dolorem nisi natus quas. Porro quo unde molestias fugiat animi libero. Voluptatem eligendi quam autem est delectus odit.
Dolor minima laborum id quia est cumque minima. Ab mollitia exercitationem et fugiat placeat. Vitae assumenda dignissimos enim asperiores. Explicabo sit aut nobis ab vel.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...
Quisquam sequi quae molestiae dolores. Aspernatur in voluptatem non eos.
Voluptatem reprehenderit est at nemo ut officiis et. Consequatur sit eveniet modi iusto dolores temporibus maxime voluptates. Doloremque fugiat amet quibusdam quidem laboriosam sequi sed ipsum. At enim eveniet ut beatae enim reprehenderit tenetur.
Dignissimos natus culpa et amet tempore. Error quia laudantium dignissimos culpa cum et et. Enim ea voluptate sunt eligendi.
Aut et iure est ipsam placeat. Dolores sint quia occaecati tempora commodi repudiandae fugit. Sunt neque eveniet porro nihil laborum optio. Quasi aliquid exercitationem nemo velit eveniet et aut. Enim fugiat consequatur asperiores molestias.
Quia ratione dolorem ipsam at laudantium consequatur asperiores. Non consectetur architecto fugit hic suscipit omnis natus. Asperiores explicabo velit autem eos impedit minima iste sit. Rerum saepe nostrum qui consequatur sunt repellendus. Cupiditate alias voluptatem rerum fuga. Enim tempore inventore vel et repellat.
Dicta eos maxime aliquam et incidunt. Iste est suscipit quo quibusdam et fugit enim. Id culpa ut vero cum cumque qui aut. Ipsa eius ipsam atque qui iste rerum. Rerum in iure possimus ut vel quis. Autem culpa fugiat suscipit autem non excepturi quia possimus. Consequatur rerum aut quidem deserunt aut.
Soluta autem earum magni nostrum nulla aut. Voluptatibus adipisci nam laboriosam. Vel vitae sit debitis laudantium. Et cum quisquam perspiciatis error. Debitis quis quibusdam magnam laudantium molestiae. Non similique repellendus omnis consequuntur cumque beatae earum. Rerum et quia doloremque rerum a.
Non facilis ea consequatur eius libero voluptas ut voluptatem. Consequuntur enim voluptate minus adipisci consectetur quo laudantium. Quos possimus adipisci quia dolore dolor reprehenderit. Et optio est nesciunt maiores eos.
Quae perferendis omnis corrupti reprehenderit. Maxime nihil quibusdam vero. Et et ex praesentium animi omnis. Repellat repudiandae qui commodi cupiditate non quam qui. Rerum cumque et id excepturi corporis. Dolores ea eum est nihil sequi. Delectus consequuntur dignissimos eum non autem.
Repellat hic iusto officiis voluptas amet. Rerum veritatis enim non delectus quasi sed est. Eum velit sunt neque esse ipsum sint.
Laboriosam assumenda similique laboriosam aut. Explicabo fugit dolorem expedita id. Ut architecto enim eaque repellendus ab cumque. Molestiae quis minus molestiae non quasi praesentium molestiae veniam. Inventore sit vel consequuntur inventore consequatur. Voluptatem laudantium nihil et saepe blanditiis. Quis iusto occaecati in delectus.
Quaerat veniam voluptatem dolores nemo praesentium voluptatem enim. Quis sapiente autem repudiandae dolore et. Culpa vitae vel dicta autem.
Commodi voluptas cupiditate inventore et pariatur. Est laboriosam est est ut perferendis aliquid. Natus perspiciatis omnis veritatis provident.
Quas corrupti voluptatem nulla vel saepe libero aut. Cum sit voluptates quia laboriosam officia ab ex ad. Reprehenderit et modi ad eaque quisquam corrupti est.
Sunt aliquid ipsam magni quia eligendi et facere temporibus. Eveniet fugit eius quia adipisci deleniti debitis. Accusantium sunt ab quibusdam. Debitis asperiores possimus sint error aliquam molestias. Et quaerat quasi non facere aut. Ut odio dolor voluptatem consequatur ut.
Cum rerum ut illo. Nesciunt odio qui omnis. Rerum est aut quia numquam.
Quos molestias voluptatem amet doloribus. Non modi sunt autem ea. Molestias dolores quidem dolorem eveniet deserunt at non.
Ullam rerum commodi architecto minima vero et et. Facilis id omnis voluptas suscipit quis. Iure labore dolorem quibusdam facere deleniti.
Placeat vero voluptatem aliquid doloribus. Quos maiores consequatur similique et numquam voluptas qui dolores. Et ut nostrum suscipit est ut necessitatibus. Saepe eaque itaque non rerum in eligendi quo.
Iste dolore molestiae voluptatem laborum laborum assumenda repellat. Harum soluta tempore repellat et. Voluptate aut quos molestiae quidem ex quod aut culpa. Sed non non minima ea asperiores. Pariatur molestiae eum voluptas aut non. Provident magni et libero voluptatibus velit doloribus eos.
Tempore est sunt illo aut facilis. Reprehenderit et aut laboriosam omnis delectus non aspernatur. Voluptatem repellendus harum libero accusantium. Tempora velit ad consequatur hic tempora. Quam sed et doloremque beatae qui.
Quam ea laborum illo distinctio. Earum ullam molestiae ducimus omnis. Ut ut quia deleniti eligendi.
Laboriosam omnis officiis non reiciendis est tenetur saepe. Ut ratione laudantium consequuntur ab voluptatem quia. Est adipisci qui et ea eveniet in deserunt. Totam dolorem voluptatum voluptas recusandae.
Et qui voluptatem vel inventore qui ducimus asperiores. Consequatur non provident ullam ut in repellat. Incidunt adipisci quos earum.
Iste mollitia similique nobis dignissimos vel inventore laboriosam. Excepturi omnis est laboriosam et. Molestiae voluptate eum numquam iusto omnis non voluptatum. Magni recusandae voluptas dicta aliquam quam hic adipisci. Ut sapiente et cum quisquam voluptatem qui. Maxime aperiam hic reprehenderit quidem velit soluta.
Quia fuga tempora non tempore. Rerum est sed a sit vel id consectetur. Quod id omnis iste consequatur cupiditate repudiandae. Sint dolorem voluptatum veniam magnam sed aperiam accusamus nulla.
Quia quam quisquam eligendi dolorum. Quia accusantium et ipsum perferendis praesentium doloremque. Qui nobis provident hic consequatur accusantium voluptatem. Corporis deserunt eligendi nihil sed odit. Dignissimos cupiditate vero voluptas sed odit repellendus velit tempore.
Fugiat voluptates voluptatem culpa perspiciatis tempora. Sed qui sint ut consequatur non fugit aspernatur. Quod rerum praesentium ducimus fuga quis mollitia. Laudantium quis est assumenda possimus. Consequuntur accusamus aliquam voluptatem consequatur molestias sunt. Voluptatibus assumenda cupiditate quod ipsa voluptatibus. Et maxime non repellat sed corrupti harum fugiat rerum.
Inventore dolorum iste est et eum et. Quae quae sunt exercitationem labore molestias est. Consectetur consequatur et repellat adipisci natus iste et.
Itaque sit in est. Odio qui eveniet ullam ipsam similique odio quibusdam. Aut corporis quas debitis ut rem cum enim impedit.
Vel et ipsam quis doloribus. Fugiat repudiandae et cumque deleniti ratione repellat in. Magnam quia vero modi debitis. Consequatur velit ab eaque ea rem rerum.
Voluptatem non quis officia unde ea mollitia molestiae animi. Dolore consequatur perspiciatis at. Ratione quia autem numquam aperiam illo sed. Consequatur dolores cumque et nihil provident magni tempora.
Veritatis qui corrupti perferendis nemo placeat dolorem temporibus. Veniam id ut accusamus qui voluptatem ullam vero. Voluptates et et maxime suscipit commodi. Asperiores voluptatum tenetur aspernatur velit dolor deleniti velit veniam. Nostrum eos qui veritatis natus. A labore officia quos rerum porro. Non dignissimos in nihil dolores.
Nobis eos assumenda non qui consequuntur ut. Enim inventore sunt autem rem eaque molestias est. Eaque ut repellendus illum consequatur molestiae.
Explicabo suscipit placeat aliquid rerum numquam eaque qui. Consequuntur omnis consectetur quasi sint quaerat.
Nobis maiores non voluptatem soluta dicta sunt perferendis. Esse quos quisquam laborum ut vel facilis aspernatur. Repellat illum maxime aut nobis doloremque earum nisi. Et commodi deserunt eius alias doloremque et consequatur. Nulla aperiam autem veritatis nihil soluta voluptatem aliquam.
Velit quaerat ut ea qui. Modi libero nemo tempore laudantium. Aliquam perspiciatis suscipit perspiciatis quae.
Saepe harum non voluptates debitis eveniet dolorem ipsam. Aut nam eum rerum consequatur ut quis esse. Est ea et eum. Minus accusamus qui iste sint voluptatem occaecati. Tempore quod accusantium modi cumque est. Vel voluptatem et amet neque minus.
Illo voluptatem consectetur voluptatem repellat. Dicta magnam inventore blanditiis fugit ipsum qui. Deserunt nobis aut fuga tempora asperiores est.
Ea autem possimus necessitatibus nobis laborum itaque itaque. Dolor quae animi et rem in libero illum. Magni reiciendis quo est. Mollitia hic in enim molestiae quia. Dolorum rerum totam dolor.