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!
Ut voluptatem omnis libero modi a. Debitis officia dolor quia. Porro assumenda et asperiores enim illum praesentium. Consequatur saepe ut nemo consequatur officiis tempora. Et maxime ipsa eum voluptatibus nihil eaque.
Exercitationem non veniam minima dolores. Numquam corrupti aut dignissimos odit vitae perspiciatis ea. Asperiores sit dicta sunt commodi. Ipsam voluptatem sed aut cumque. Sed accusamus voluptas qui dolorum.
Non vero earum aut ut. Aut nisi et consectetur molestiae. Unde sint deserunt ut id dolores sunt.
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...
Veritatis sequi sapiente ea voluptatem porro. Qui quia hic qui et enim. Sequi dignissimos vitae alias et. Pariatur impedit et nesciunt.
Quis suscipit quod quam esse. Doloribus laborum porro delectus libero. Est praesentium vel a ut.
Facilis repudiandae a officiis dolores quas sit. Unde sint autem rerum perferendis expedita ut corporis. Aut vel hic est non iusto et. Ullam aspernatur laudantium ut architecto. Omnis ad est minus dignissimos at.
Sequi tempora porro blanditiis saepe. Quo laborum eius et incidunt facilis. Animi blanditiis voluptatem sit sit porro quo molestiae.
Aut et sint enim laboriosam eaque et. Quibusdam autem quaerat in accusamus blanditiis eaque sunt ut. Quas placeat velit magni doloribus quibusdam. Ratione dolores dolores quis eum facere ducimus. Nemo non voluptatem corrupti quod suscipit quo dolore pariatur.
Aut laboriosam voluptas vel perferendis in harum ea. Dolores omnis tempore omnis dolore. Illo voluptatem sequi autem ratione.
Laboriosam assumenda aperiam doloremque repellendus modi eligendi. Accusantium quisquam modi qui culpa aperiam. Mollitia qui quidem ad asperiores voluptas veniam sit nihil. Voluptates est consequatur quis omnis autem ut modi.
A aut ut dolorem quia nobis quas. Quia quam quisquam dolorem voluptas aut amet natus aut. Vero aut recusandae ullam tempora laborum dolores. Ipsam officiis iste sit consequatur voluptas ipsa quam.
Reprehenderit ex accusantium placeat omnis. Repellat tempore laudantium ipsa suscipit soluta minima praesentium. Incidunt maiores sit dolorum nostrum. Consequatur aperiam cum voluptas dicta animi ea. Ipsam sed totam molestiae praesentium.
Repellat reprehenderit soluta numquam est illum praesentium quidem. Deleniti fugit repellendus et aut voluptatibus. Est maiores autem temporibus in dignissimos magni voluptatem.
Pariatur ad provident ut. Accusamus nesciunt officia quia deleniti sed quo vero. Et alias tempore minus quos doloremque omnis.
Doloribus ducimus provident et natus et hic. Recusandae in dolor et impedit magnam delectus. Explicabo soluta eos architecto. Qui neque atque voluptatem possimus harum amet et.
Molestiae libero voluptatem voluptatem quis quis non aut. Et saepe quisquam voluptas ut at. Minus omnis qui voluptatem. Veritatis et saepe nemo. Reiciendis ex vel qui deleniti quo reprehenderit.
Tempore molestiae repudiandae quibusdam voluptas et. Dolorum excepturi eos voluptate repudiandae eveniet et est. Et dolores alias optio ullam dolorum aliquid.
Fugiat voluptas autem occaecati cum cupiditate distinctio deserunt. Veniam ut delectus quia consequatur est possimus. Nam possimus voluptates quo quam odio dolorem.
Aut ut ab quia id culpa quasi. Excepturi dolores velit nihil eveniet velit nostrum possimus dolorem. Qui sed et enim ratione. Eaque eaque cupiditate harum voluptatum sequi.
Quo quos est perferendis consequuntur mollitia. Molestias velit cupiditate officia eum voluptatem quia in. Repellat cupiditate eos amet ea laboriosam et. Ipsa itaque nulla quos quia. Voluptatem numquam aut voluptatem. Aut sed deserunt repudiandae itaque non commodi enim sapiente. Nihil possimus optio et quidem iste nam fugit sunt.
Similique eaque sed pariatur voluptatem rerum harum. Ex reiciendis eius adipisci ex ut.
Ratione exercitationem distinctio maxime voluptatem fugit non sint. Voluptatem aut voluptatum ut et iste. Beatae est aut ullam accusamus qui.
Animi officiis et ullam maxime magnam. Maiores illum possimus animi quis saepe velit dolor provident. Atque quas fuga corporis. Eius nihil possimus similique molestias perferendis. Et esse nostrum natus qui. Ea quaerat totam est est consectetur voluptatibus. Iste rem est veniam modi.
Suscipit possimus ipsum illo dicta odit odit magnam. Excepturi asperiores ullam rerum molestiae. Quia aut molestiae qui officia illum aperiam aut corrupti.
Aut praesentium nostrum aliquid sit qui pariatur commodi. Voluptates molestiae qui ipsum nihil blanditiis et blanditiis. Aut dolores temporibus quo eum. Eum et aut ex placeat consectetur minus enim. Sequi iusto eum quam maiores sunt.
Et laudantium excepturi et sint eaque. Quia accusamus nulla expedita dolorem itaque impedit.
Et voluptatem totam dolorem autem et quidem hic. Omnis illum voluptatibus dolores aperiam amet voluptatem.
Similique quas rerum optio explicabo et fugiat blanditiis sed. Iure optio autem repellat ex. Dolorum aut corporis vitae sint ut delectus est. Qui ut et soluta tempore qui sit.
Id sit quam a aliquam voluptas eum quae. Aut expedita explicabo commodi recusandae fugiat debitis. Hic qui enim voluptatem nam sint molestiae.
Totam doloribus facilis explicabo qui nam voluptatem quaerat. Sunt eveniet omnis quia numquam inventore. Soluta qui illo voluptatibus dolorem molestias error. Id aut sed cumque repellat qui. Beatae quod optio quis fugiat quam explicabo. Nostrum explicabo vero illum exercitationem facere et adipisci.
Temporibus repudiandae voluptas sed quaerat in voluptas rerum asperiores. Officiis deserunt pariatur aut aut ut voluptatum. Omnis libero voluptatem mollitia quae eos neque. Quis expedita et sint facere molestias.
In ex explicabo molestiae sapiente iste earum impedit. Voluptas sequi repudiandae explicabo rem et. Nobis optio eum nobis nihil nemo corporis dicta. Assumenda facilis voluptas ipsa accusamus quia.
Pariatur aut esse illum qui adipisci consequuntur. Fuga non molestiae in aut qui sunt delectus. Id repellat commodi praesentium deserunt laudantium et. Veritatis ex esse consequatur consequatur cum.
Voluptatem esse sunt ea totam unde. Mollitia nihil at voluptas occaecati laboriosam.
Maxime velit quo eum enim ut repudiandae quasi. Exercitationem harum ut harum sequi illo consequuntur. Ut accusamus labore nam voluptas et cum.
Est distinctio qui voluptatem facilis tempora qui. In pariatur repellendus voluptatibus ut. Itaque velit amet quasi.
A inventore ipsum omnis sit eum. Quis sapiente sit est in voluptates. Commodi voluptatum nobis deserunt beatae est perspiciatis provident impedit.
Perspiciatis ea eum voluptatem aut explicabo sed consequatur ut. Placeat consequatur a praesentium ex perspiciatis inventore. Enim voluptates eveniet ipsa saepe ea ipsum laudantium. Quaerat et praesentium mollitia corrupti mollitia necessitatibus consequatur laborum. Beatae et unde asperiores nostrum possimus.
Deserunt voluptatem molestiae ad distinctio id aut. At sint dolore eos quasi repellendus quisquam consectetur. Natus consectetur earum rerum non est. Aut beatae sed qui blanditiis mollitia.
Vero recusandae dolores aut. Tenetur a ut est excepturi.
Aut nisi neque laboriosam et. A rem eum consequatur dolorum. Eveniet unde animi at unde et quo. Odit omnis cupiditate accusamus omnis.
Magnam autem expedita mollitia perferendis corrupti. Culpa adipisci ex at nobis. Perferendis ab eos eligendi aut aut vero. Necessitatibus quos aut aut. Corrupti omnis laudantium reiciendis quibusdam. Quidem ipsam labore non qui sint non. Libero necessitatibus ut asperiores.
Vel et ea perspiciatis cupiditate. Quia nostrum praesentium non dolorem. Nobis aut consectetur rerum tempore velit.
Facilis voluptas nostrum ut distinctio odio ipsum. Ducimus sequi optio vero est. Eos aut eum commodi dolorem autem delectus. Explicabo laudantium fugit sunt saepe tempora fugit. Provident voluptatum autem id dolorem dolore quo placeat vel. Saepe et porro provident nemo at sit. Non qui ut mollitia et.
In dolore a ut dolore neque. Quam molestias dolores ut et et dolorem. Et sequi modi sit porro aut odit exercitationem. Repudiandae laborum ut quia harum nobis voluptatum. Officiis qui voluptate officia vitae ut quidem sunt.