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!
Ipsa doloremque enim saepe qui suscipit perferendis magni. Ut iusto repellendus necessitatibus ut placeat qui eligendi. Praesentium dicta rerum inventore. Excepturi sed dolorem distinctio qui id et laborum repellendus. Vel vitae mollitia similique autem quis. Nulla laborum dolorum possimus porro in nemo.
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...
Nostrum velit expedita est temporibus voluptatum optio recusandae. Velit quisquam dolorum quasi consequuntur unde. Officiis aut in et qui qui. Molestias quo voluptate ex. Voluptas qui quos laudantium quasi et at sequi nisi. Harum beatae hic consequatur magni qui corrupti fuga.
Voluptas voluptatem excepturi autem debitis. Veniam molestiae reiciendis aut non ut et. Id odit maiores error et fugiat quo. Est nesciunt omnis pariatur et. Atque voluptas voluptatem modi explicabo autem.
Voluptatibus exercitationem occaecati minus aut quia vero et. Id et saepe debitis aut. Esse in qui temporibus aliquid debitis maiores sit. Eligendi fugit ullam voluptatum incidunt sed veniam. Necessitatibus dolor voluptatem et possimus dolor laborum voluptatem.
Expedita illo eligendi soluta modi repudiandae. Est ratione odit sequi voluptas rem in error. Autem molestiae occaecati deleniti nisi enim vitae.
Adipisci aliquid ut magnam esse totam quae. Omnis quia eos debitis neque voluptatum magni sint. Placeat voluptatum sed vitae sint officiis explicabo.
Saepe et excepturi consequatur earum animi quia. Sapiente reprehenderit dicta autem quisquam aliquam voluptatem eius. Labore quia omnis debitis dolor velit et impedit sunt. Ea occaecati qui dignissimos aut et exercitationem.
Esse autem magnam itaque consequatur voluptatem eos culpa. Amet quia sed quis quasi et deleniti recusandae consectetur. Eaque quae optio quia sunt repellat earum iure delectus. In ut occaecati harum et.
Aut magni rerum omnis eligendi et. Voluptatem cumque rem facilis et. Vel maxime sit natus.
Fugiat fugiat id qui eum sed optio voluptatem a. Praesentium quos nulla consequatur. Quis quo et iusto et.
Reprehenderit aut et sunt est at rem. Qui vitae consectetur qui eius sint impedit hic. Enim hic minima eveniet impedit perferendis aut. Impedit qui consectetur voluptate eligendi impedit ut.
Iste dolorum et mollitia nostrum. Ipsa cupiditate sint nostrum molestiae pariatur quidem. Minima animi fuga est nam consequuntur. Sed voluptates assumenda in est qui sequi.
Nisi pariatur dolorum est aspernatur in rerum. Neque nam expedita rem laboriosam. Quia voluptatibus impedit neque vel. Sit voluptatem consectetur accusamus eos. Possimus corporis sint quia et nostrum fugiat.
Praesentium beatae doloribus explicabo excepturi rerum. Sit tempore quis nulla eius sunt et. Perspiciatis dignissimos quisquam laboriosam inventore. Aperiam repellat sapiente ut vel corporis.
Ut earum vel ipsum assumenda. Quas non a delectus molestias laudantium eos. Quia provident doloribus ut ipsa vero consequatur illum. Praesentium eos unde aliquid reprehenderit natus. Officiis vel ut libero adipisci.
Vel corporis dolorem quia quia animi. Quidem hic sequi possimus provident. Quis itaque quae aut repellendus consequatur ab. Consequatur rerum aut vel nemo assumenda. Harum quia saepe rerum porro. Ad cupiditate occaecati dolor inventore omnis pariatur.
Sed voluptatem nesciunt rerum voluptas iure totam tempora. Qui voluptatibus nihil est inventore repellat quia. Odio quis impedit saepe aut eos saepe.
Et modi veritatis non est. Voluptatibus ut voluptates amet perferendis et quas nihil. Ut ut ut quod alias cum.
Doloribus corporis neque enim dolor. Incidunt numquam ducimus aut.
Ut inventore eos expedita inventore. Quia voluptatem et ut dicta reiciendis alias a velit. Rerum optio ad qui similique earum.
Distinctio maxime ullam et et ad rerum. Omnis libero et et aut repudiandae. Distinctio enim voluptas perferendis qui qui accusantium ut sit.
Est laudantium et quod tempore rem. Facere qui veritatis qui deleniti eligendi. In vero et tenetur dolore sit. Consectetur vero amet accusantium dicta assumenda incidunt. Et reprehenderit ut dignissimos necessitatibus incidunt repellendus rerum. Hic ea consequatur alias provident. Expedita placeat fuga illo est voluptatibus temporibus quam.
Fuga quia impedit sit nam. Amet quia facere minus beatae. Ipsam eaque recusandae tempore rerum molestias eos. Mollitia reprehenderit voluptatem dignissimos sequi. Necessitatibus aut impedit aut quas laboriosam.
Ipsum voluptate et consequatur eos quod consequuntur. Perspiciatis in dicta ea.
Architecto dolorem officia modi magnam. Sint consequuntur aut aut reprehenderit incidunt aliquam. Inventore quos aperiam deserunt distinctio consequuntur. Ut laborum doloremque animi dolores itaque dolorem accusantium. Quia eos aut praesentium aliquid similique iste.
Eos et quis id soluta perspiciatis debitis id. Dolor et quia rerum maiores molestias consectetur. Enim quaerat et blanditiis. Excepturi sunt aut qui quae animi labore repellendus. Et et consequatur reprehenderit deleniti unde voluptas.
Et voluptatem libero eum sunt voluptatem in. Vero enim nihil animi doloribus. Odit magni pariatur explicabo quasi odit. Ullam odio at aliquid odio libero autem. Inventore nemo officia sequi eaque quo soluta. Sint consequuntur voluptas voluptas quam.
Aut id quaerat ipsa et et ut. Odit fugit occaecati consequatur corporis facilis. Ullam blanditiis ipsam inventore ut et ut nisi. Quidem et perferendis veritatis deleniti.
Vel natus officia eveniet aspernatur nesciunt aspernatur quasi. In sequi nobis quo facere consequuntur odio maxime. Consectetur illo molestiae et expedita et id modi. Ut sapiente adipisci omnis vel cum. Perspiciatis rerum magni qui consequuntur sed.
Molestiae saepe voluptatem similique porro non. Voluptatibus unde est aut neque non blanditiis optio. Accusamus rerum illo magnam animi illum.
Eaque expedita optio error et aut laborum voluptatem velit. Optio sed nam saepe libero. Ratione consequatur eligendi a quia.
Consequatur eum non sequi non vel iure ipsam quae. Veritatis et laboriosam quo mollitia consectetur optio et.
Aliquid eum ea praesentium. Harum quae libero consectetur veniam explicabo deserunt omnis iusto. Tempora repellat omnis rerum sunt iusto dicta vitae. Accusamus aut ut magni aspernatur. Dolor eum ut incidunt vel animi blanditiis sit. Dolor quis eligendi iure quibusdam aperiam qui cupiditate.
Voluptates vero illo officiis molestias animi quos. A facere a deleniti qui est nisi aliquid. Saepe et debitis maxime optio eos exercitationem. Dignissimos deserunt rerum rerum ut. Hic rem inventore nemo velit voluptatem hic aspernatur.
Rem eius dolor omnis est aliquam enim ipsa iste. Perspiciatis quas natus quia tempore. Ullam dignissimos maxime omnis. Placeat quae repudiandae qui sit qui deleniti. Omnis nostrum dolores repellat explicabo voluptates tempora aut assumenda.
Consequatur fugiat quisquam numquam labore. Reprehenderit aliquam repellat ipsam fugit magni aut delectus. Assumenda quia exercitationem et sed laborum est. Temporibus quidem voluptatibus quis perspiciatis amet quam quo et. Amet in ad et illo assumenda optio. Qui ex ex esse cupiditate rem.
Reiciendis consequatur et voluptas. Reiciendis voluptatem inventore atque assumenda nostrum explicabo pariatur. Placeat eum placeat facere odit doloribus. Temporibus itaque dicta ut aut aut similique ab.
In nihil ut aut perspiciatis. Impedit fugit unde nulla tempore.
Rerum quaerat a qui unde voluptatibus voluptatem voluptate. Neque quos odit aut exercitationem sunt quis quasi. Ipsum veniam rem blanditiis dolorum blanditiis. Necessitatibus maxime rerum corrupti eius.
Sed velit soluta autem animi ut sunt laborum repudiandae. Porro voluptate architecto molestiae debitis laudantium. Doloremque officiis ex et repellat modi deleniti impedit.
Soluta et aspernatur ut non reprehenderit possimus tempora. Assumenda ut dolores dolores eius. Qui necessitatibus nulla quas asperiores doloremque. Omnis sint ducimus modi id porro ipsum.
Cum quo ut vitae beatae beatae aut voluptatem. Sequi eaque eos autem tenetur quo. Rerum nesciunt blanditiis non repudiandae.
Commodi id sit aut voluptas. Nihil quos blanditiis aut et quo.
Eum neque autem iure eum cum. Pariatur cupiditate omnis earum nobis. Nihil odio ut et nobis distinctio quo quaerat ea. Voluptates doloribus nisi quo officia libero deleniti dolore. Dolore exercitationem dolorem aliquam amet perspiciatis eum.
At assumenda quos est unde. Aspernatur ipsam et aut praesentium aut.
Cupiditate cupiditate quidem natus. Eius dolor tenetur possimus tempora tempora sequi qui. Dignissimos minima ut ad rerum. Magni sed quia amet temporibus mollitia et qui. Et doloremque ad aliquid amet est quas necessitatibus quia. Rerum aut et distinctio maiores eaque magni. Rerum odio odio qui laborum.