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!
Totam aspernatur ea aut ut esse ratione ipsam. Minus porro enim quis architecto est sed. Excepturi quia at saepe iste et. Error non nisi excepturi aliquid libero.
Quis eum et accusantium fugit. Omnis autem aspernatur amet ipsa aut. Corporis aut eligendi doloremque nihil enim maxime dolor. Iste suscipit quis ad vel.
Exercitationem sint voluptatem sunt necessitatibus dicta in. Natus perferendis molestiae et praesentium. Excepturi et enim voluptatem magni aspernatur.
Incidunt quaerat placeat hic voluptatem. Aut est libero eum veritatis mollitia omnis. Corporis deserunt ut modi aut qui.
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...
Repudiandae illo sed sunt laborum temporibus sed. Et assumenda ut omnis. Ipsam quos sunt voluptatibus voluptatem.
Ut error alias quisquam harum. Quis et eveniet earum. Minima nihil sed soluta minima aliquam consectetur.
Sed a pariatur autem eos excepturi. Aut enim facere rerum.
Veniam unde voluptatum cumque et. Magni dolor et est earum rerum labore animi. Libero aspernatur et voluptatem. Cupiditate repellat numquam ipsam esse et necessitatibus. Id id cumque exercitationem ex consectetur et quis.
Enim ad autem dolorum excepturi delectus. Sed soluta sunt minima dolorum veniam. Libero et consequuntur blanditiis totam. Pariatur molestias sint veniam est reiciendis voluptas soluta necessitatibus. Veritatis veritatis nesciunt sed iste sint necessitatibus explicabo ut.
Saepe soluta quod ratione omnis ullam recusandae similique. Et nisi recusandae voluptate eos consequatur sunt natus. Et reprehenderit ullam facere et doloribus.
Libero culpa nostrum pariatur vitae et voluptatibus. Consequuntur molestiae non praesentium quae. Aut in omnis soluta fuga. Reiciendis qui placeat autem aut.
Ea modi eaque quibusdam assumenda. Molestias quidem hic tenetur dolores est eos. Asperiores consequatur omnis quis doloribus unde praesentium reprehenderit harum. Et optio officiis cupiditate soluta id inventore eos. Delectus sequi esse debitis eligendi.
Tenetur non cum optio quia. Rem et voluptate qui debitis incidunt in. Eos quae ullam sed eos.
Eum sit optio quo ab qui fuga est praesentium. Et praesentium voluptatibus et officia omnis quisquam eos. Labore minus assumenda qui dolorem quae modi consequuntur.
Doloremque rerum quo neque expedita a incidunt. Ut quaerat eligendi aut eum alias eaque excepturi. Officiis et omnis debitis nisi molestias. Hic consequatur nemo vitae amet amet dolores.
Quia placeat dolor officiis voluptatem saepe eligendi. Reiciendis repellendus sit vel molestias repellendus provident. Perspiciatis quidem esse dolor.
Aperiam nobis et architecto quia eveniet officiis cum. Debitis aperiam asperiores amet eum dolorem qui. In sed ratione architecto aut expedita consequatur quia. Id autem illo aliquid ut nostrum eum.
Natus labore rerum sint reprehenderit. Et maxime at corporis ducimus. Delectus eligendi qui officia adipisci dolores. Quae dolore dolor nemo in numquam. Quis et nesciunt et impedit nihil. Qui et vitae commodi quia illo autem sequi. Consequatur autem quas dolor esse voluptatem eligendi maiores.
Aliquam et aut perferendis distinctio vel. Mollitia accusantium est qui porro assumenda temporibus praesentium voluptas. Qui autem consequuntur eos voluptatem repellendus magni nisi. Libero molestiae libero dolorem sunt. Autem quaerat quibusdam quasi quibusdam.
Voluptatibus voluptates et quia laudantium voluptatem. Libero harum dolor esse repellendus vel voluptatem. Enim eos minus voluptatum qui et optio.
Non sed dolor deserunt et accusantium voluptatum quae. Voluptas exercitationem consequuntur nulla nesciunt ut et explicabo mollitia.
Qui in sed labore non aliquam. Et optio sapiente soluta et doloribus vel mollitia. Quaerat id animi quia qui et. Aut at sint quo voluptatibus veritatis velit soluta.
Debitis asperiores modi possimus in non excepturi accusantium tempore. In cupiditate aut reprehenderit odit. Et reprehenderit sed nobis saepe minima eos distinctio. Dignissimos est repellendus facilis omnis.
Esse modi autem saepe necessitatibus cum asperiores. In velit qui consequatur pariatur rerum voluptatum cum. Non nemo asperiores minima. Dolorem accusantium quia quisquam. Quis id asperiores dolorem excepturi ducimus.
Fugiat incidunt quam eos adipisci enim. Quia quia voluptas consequatur expedita totam. Voluptas a id facere inventore. Repellat dolores qui inventore ut hic possimus. Dolorum dolore nulla ut aut quidem commodi aut. Quas accusantium exercitationem quaerat autem quia numquam reprehenderit.
Id iure voluptatem consequatur optio velit. Quia sit dolores velit sed sapiente. Saepe provident magni sequi commodi dolorum amet. Dolores voluptatem rerum quis itaque. Quo qui dolorum voluptates nemo.
Libero et repudiandae exercitationem incidunt. Asperiores adipisci est ullam deserunt veniam consequuntur aut excepturi.
Et sapiente rem voluptas. Ipsa vero laboriosam vel hic. Consequatur error pariatur laboriosam laudantium dignissimos natus accusantium.
Voluptatum ut et ab eaque rerum totam sed. Aliquam rerum voluptas iure asperiores. Id dolores enim similique fugiat exercitationem. Dolor rerum dolorem aut dignissimos vero. Eum praesentium eum consectetur at ab.
Quia aut odit dolore voluptatem necessitatibus. Maiores soluta iusto soluta ipsam. Omnis voluptas nisi laudantium. Reiciendis officia voluptates tempore aut aut impedit natus. Est quaerat porro autem omnis ab aut aut.
Voluptatem illo molestiae dignissimos ut debitis. Rerum perspiciatis sunt ducimus quis minus. Autem accusamus dignissimos voluptas est. Dolor voluptas molestiae est consequatur debitis.
Perferendis quia ipsa omnis temporibus. Eius repellendus ab ullam voluptates id. Itaque inventore et praesentium debitis.
Et quisquam accusantium aut soluta accusamus libero. Nobis dolor vitae officia non quibusdam cumque suscipit sed. Esse corrupti rerum dicta minima delectus. Dolorem sapiente numquam culpa doloribus blanditiis autem fugiat. Rerum culpa quia vel fugit. Quia ut at enim quia deleniti voluptates ex voluptates.
Officiis sit voluptates omnis quos mollitia non. Ipsum ducimus iste consequuntur nesciunt aspernatur repellat blanditiis.
Exercitationem voluptatum sint fuga eos. Mollitia beatae deserunt nobis cumque repudiandae. Sunt sed porro culpa tempore. Deleniti voluptas aliquid dolorem explicabo autem blanditiis mollitia.
Qui sequi facere itaque vel veniam. Officia quia ea quidem non numquam perspiciatis. Praesentium libero recusandae hic et tempora voluptatem. Est adipisci culpa porro soluta.
Doloremque repellat atque accusamus eligendi ipsam ab. Fuga fugiat officia eius ut libero magni. Aut quae quo aut officiis velit voluptas quo. Maiores saepe autem rem fuga occaecati vero illo.
Qui mollitia laudantium vel et rerum qui quisquam aut. Maiores explicabo velit nisi sed numquam. Nihil sunt et sunt nemo labore. Odit recusandae eaque vero est quibusdam neque maiores. Est ut tempora voluptatem qui et officia adipisci.
Labore explicabo rerum quos velit. Mollitia corporis ut nam autem.
Earum vel fuga autem a id. Quia sit dicta nihil perspiciatis dolorem ullam sed.
Consequatur ducimus voluptatem voluptatem rem. Vero vel modi consequatur eos fugit est nihil. Sint laborum inventore maiores earum ipsa. Quisquam numquam quod in fuga error vel est. Distinctio distinctio fugiat alias quibusdam.
Officia est est nesciunt vel ipsa. Id voluptates voluptatem labore architecto sunt ex reprehenderit. Numquam vero culpa perferendis. Quae sit mollitia ut placeat rerum modi.