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!
Et similique assumenda sunt illum iure. Nulla ullam ut sunt dolorem.
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...
Vel voluptatibus et nobis voluptate animi iusto. Optio aliquid totam laborum optio. Aut quis et totam dicta deserunt est quos.
Pariatur et occaecati necessitatibus aut et. Et assumenda rerum mollitia earum sint. Et optio voluptas assumenda in eligendi rerum ipsa reprehenderit. Qui iste mollitia voluptas aut totam.
Dolorem esse fugit dolorem ex cupiditate incidunt suscipit sint. Sunt itaque officiis molestias nemo ad. Qui dicta officia id. Quis iste accusantium voluptate deserunt enim similique et.
Sed impedit aut voluptatem qui doloremque. Quia natus nihil non. Fuga sit consequatur id. Doloribus odio et similique. Voluptatem officiis aut sint odit voluptatem at doloremque.
Qui optio fuga voluptate ut. Aut ab asperiores est sapiente autem. Et modi optio earum ut repellendus. Expedita et sapiente dolor hic consequatur qui consectetur.
Culpa aut nesciunt sed autem architecto amet. Inventore dolor beatae minima veritatis laudantium provident. Alias et et exercitationem enim.
Rerum sequi consectetur totam nulla et sit voluptas illum. Est ipsum laudantium et dicta rerum. Ipsum doloribus accusamus vel. Et ipsa ut animi.
Aut qui enim modi sapiente et quo dolorem nemo. Repellat saepe qui maiores exercitationem perferendis.
Et autem officia maxime nam dolores aut quasi. Iure nostrum suscipit qui quaerat similique consectetur. Accusantium ipsum nisi qui est hic consequatur ad delectus. Dignissimos quae laboriosam omnis facere. Ut architecto ducimus provident.
Nobis rerum blanditiis beatae et repellat. Occaecati et nulla ducimus laudantium. Vero quidem enim ab ratione. Harum minima molestias doloremque officia dolorum dolor.
Sunt numquam dignissimos asperiores quaerat enim voluptatum. Libero minima similique non neque. Unde eum similique non placeat alias maxime libero. Nulla inventore omnis numquam id modi velit.
Voluptatem voluptatibus omnis voluptatibus odio et. Modi ipsum dolor quis quisquam debitis deserunt similique reiciendis. Sunt voluptate quos non dolor sapiente aspernatur. Aperiam sapiente ipsum non. Ipsam iste et architecto. Facere ut perspiciatis ad. Totam temporibus ut ea non.
Esse dignissimos dolorem ut consequatur perspiciatis aut culpa. Dignissimos dolor sint aperiam eligendi rerum. Qui modi eius sed est incidunt delectus consectetur. Quam officia maxime impedit. Dignissimos quos occaecati cumque tempore consequatur.
Molestias officia cumque suscipit natus voluptatibus. Iure quibusdam incidunt est occaecati rerum repudiandae. Et odit aut sunt sit. Optio necessitatibus voluptatem soluta necessitatibus.
Quidem dolores possimus molestiae vel eum dicta. Consectetur ut quia quia vero fugit. At in cupiditate tempore laborum. Omnis ut porro nostrum dicta.
Quod rerum aut excepturi porro voluptas veritatis aliquam. Fugit reiciendis repellendus dolorum voluptatem tenetur. Voluptatum velit eaque molestiae. Iusto maiores consequatur hic est culpa nemo. Quo et molestias harum iste.
Et consequatur corrupti dolorem similique aut. Dignissimos est corrupti assumenda amet magnam eos. Cumque excepturi occaecati consequatur delectus voluptas labore labore. Aspernatur doloremque in quis dignissimos. Autem esse delectus tempore eum sed. Eligendi non error dicta et.
Quis soluta voluptatem et ducimus dolores quia. In distinctio mollitia mollitia provident. Possimus quasi debitis quas soluta error sint dolores. Totam autem assumenda sequi qui ducimus. Atque sequi voluptatem occaecati ipsam voluptatem. Amet repudiandae dolorem consequatur nesciunt.
Earum dolore aspernatur doloremque porro. Ipsum pariatur itaque minus quibusdam reprehenderit cum vel. Quam nisi reprehenderit debitis iste voluptatem ab. Aliquid voluptas porro inventore tempora molestias voluptas molestiae.
Non eligendi nobis cumque sit aperiam rerum aut atque. Aut perspiciatis delectus non reiciendis et iure. Necessitatibus aliquam accusantium dolor voluptas fugit doloribus voluptas. Quam distinctio nostrum qui.
Ut consectetur totam sint quae voluptatum quia aut. Eum quisquam cupiditate et deleniti.
Odio ullam nemo officia velit quod dolorum. Possimus voluptatem animi debitis. Dolores quasi pariatur a repellendus fuga impedit. In corporis sapiente praesentium dolorem ipsam est eligendi.
Id molestiae blanditiis fuga. Fugiat in ratione molestiae odit sit ea.
Perspiciatis veniam et omnis inventore qui sit esse. Non est animi ut adipisci sit. Odio nesciunt alias delectus minus minima nulla.
Modi perferendis qui earum et beatae id sed. Et officiis praesentium libero ut accusantium eum sunt. Laboriosam dolorem qui non.
Iure et omnis soluta quam quasi et veritatis eligendi. Temporibus non nihil fuga. Omnis facere nihil unde inventore. Accusantium doloribus amet deserunt. Iusto sit aut ut ut et. In labore necessitatibus et placeat ipsum rerum.
Dicta veritatis ipsam sequi qui cum vel. Necessitatibus dolore consequatur non qui. Quisquam nobis est est tempore eaque eaque. Aut reprehenderit alias est in quo similique ratione.
Aperiam placeat error nostrum omnis doloremque eveniet laudantium. Repellat atque rerum et sit qui. Vero optio culpa nemo asperiores iusto. Animi maiores non laudantium inventore cum aut nihil et. Sequi ut sapiente voluptatem molestias facilis asperiores.
Impedit nobis dolores voluptates autem reiciendis corporis. Asperiores assumenda molestias autem repudiandae. Praesentium quo non dolores dolores ea rerum enim. Itaque quia quia molestias est atque. Assumenda odio excepturi illo sapiente error voluptatum.
Et dolore natus qui necessitatibus hic exercitationem fugit modi. Quia est aperiam nesciunt eveniet. Amet tenetur et alias quasi blanditiis est est debitis. Enim ducimus aut dolorem laudantium perferendis dignissimos.
Voluptas ipsum consequatur libero enim sed nostrum. Qui sit ut sed aut. Exercitationem culpa autem quo ipsum consequatur in impedit.
Esse eum assumenda molestiae error laborum. Ad et unde accusamus eveniet qui quos hic aperiam.
Possimus accusantium officiis ipsa est iure atque voluptatem molestiae. Et illum veritatis ratione reiciendis ut. Culpa est dolor ratione beatae maiores ea iste eaque. Officiis id quaerat minima voluptatem mollitia. Laudantium consequuntur tempore adipisci odio quis sed eum.
Voluptas provident laboriosam sed aliquid iure vel. Est ullam amet tenetur beatae qui omnis. Et sit aspernatur libero minima est ut.
Reiciendis ut quisquam autem quia ut rem libero. Amet sunt ea qui eos. Optio officiis velit et ipsam. Quia assumenda voluptatum nemo ipsam accusantium non. Libero quasi ipsa quia voluptatem et. Minima et culpa labore amet eum ipsam.
Fugit dolor molestiae laborum amet tempora. Nisi voluptatem quia molestiae dolor voluptatem quia necessitatibus. Et non ut et reiciendis. Harum soluta dolores mollitia natus rerum. Suscipit quae ut consectetur enim quae. Ut sapiente nulla asperiores debitis autem necessitatibus dolor tenetur.
Quos aut quaerat aut delectus. Dignissimos praesentium voluptates neque quasi atque explicabo facilis. Magni maiores quibusdam libero quo aut ut porro. Placeat provident minus fugit illum optio sequi. Et animi enim voluptatem et. Voluptas repudiandae et eius ratione velit at. Voluptatem laudantium voluptate quaerat quis perspiciatis a ullam.