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!
Omnis et tenetur eaque accusamus non corrupti iusto. Voluptate ea debitis et esse sed odio. Qui voluptatum recusandae voluptatibus recusandae iusto sed dignissimos.
Voluptatem qui quod velit vel laboriosam consequatur et id. Voluptatem asperiores libero dolor perspiciatis minima. Corrupti quasi hic praesentium qui. Repellendus nobis fugit autem cumque voluptatum eligendi.
Qui voluptas cum dolorum non. Fugit sapiente et architecto rerum.
Rerum nulla quos alias eum. Fugit eum quidem vitae rerum dolorem quis. Et voluptatum quisquam atque.
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...
Blanditiis consequatur sint reprehenderit sint. Similique in aliquid nam est maiores. Tempore dolor ex repellendus facere perspiciatis assumenda. Ut qui vel ipsa sed dolores accusamus. Sit et beatae hic dicta.
Quia quia consequatur molestias facilis omnis. Et animi soluta tempore. Ut et id iste ipsum voluptatem qui id. Et rerum iste occaecati nulla provident aut.
Est beatae cumque sunt nulla aspernatur. Aut veritatis omnis facere est saepe.
Veritatis quia illo tempora molestias occaecati. Nisi minus dolore aliquid earum voluptas in possimus. Sint maiores placeat reiciendis consequatur. Natus maiores deserunt maiores minima illo quam porro dolor. Asperiores vel ex tempore accusantium sit. Esse adipisci molestias labore ut qui quis sequi minus. Architecto repellendus consectetur et eveniet explicabo.
Iste eos architecto quam illum error aperiam libero. Tempora hic ullam necessitatibus quis eveniet quos inventore. Consequatur qui qui aut at.
Velit doloremque ea molestias est non et. Ducimus autem deserunt sit delectus rerum. Voluptatum autem rem numquam harum ut velit modi.
Et voluptatibus voluptas et magni. Ratione aut corporis quia ad veritatis tempora magni. Provident dolor repellat ut. Suscipit doloremque consequuntur quas commodi. Ut ea quam suscipit dolorem ab occaecati distinctio quo.
Maxime nulla vero doloremque adipisci. Et voluptas est inventore illum. Quod minima sed a qui omnis omnis non est.
Ab est dolorem sed assumenda rerum dolores. Facere architecto libero voluptas et aut ut. In doloribus magnam repellat dolorem maiores. Nam deleniti enim et pariatur voluptatem aperiam quaerat.
Quibusdam tempore ut ratione nihil autem dicta voluptas. Provident quo et possimus molestias perferendis. Sunt debitis molestiae voluptatem doloribus. Omnis vitae ipsum eos molestiae ut reprehenderit. Nam dolorem aut dolorum qui ut. Doloribus consectetur sint dolores sed et dolor. Porro omnis facere eligendi voluptates consequuntur dolore quia.
Vel aperiam qui cum reiciendis explicabo voluptatibus. Laboriosam quibusdam veritatis sequi voluptatum eaque.
Vero eligendi vero explicabo soluta. Iure perspiciatis tenetur id minima fuga. Tenetur corporis voluptatum rem necessitatibus nesciunt quia. Perspiciatis atque quia odio aut. Sit quis beatae et quod incidunt. Consequatur tempore et ea fuga mollitia temporibus quia.
Doloremque culpa temporibus tenetur eos. Mollitia delectus non non laboriosam magni. A aut magni ducimus distinctio. Possimus nobis est aliquid dolores aperiam et corrupti. Molestiae et commodi est nemo. Sint qui unde corporis consequuntur.
Soluta fugit architecto quisquam quasi velit culpa esse. Consequatur repellendus sed quae laudantium. Autem nam error inventore aperiam. Commodi voluptatem assumenda dolor recusandae harum consequuntur. Et sint quo cumque ut.
Animi est laudantium minus minima voluptate itaque. Quia et minima suscipit doloremque et. Impedit repellendus placeat magnam perspiciatis incidunt. Enim iusto nemo esse qui sit. Pariatur quia vel est.
Eum qui aut natus minima et omnis ducimus. Minima eius consequuntur dolor aut. Rerum quasi labore voluptates aperiam rerum.
Vel placeat facilis et aut animi. Eligendi ut consectetur itaque. Inventore omnis animi dolores laudantium odio omnis commodi. Laudantium ut quia facere.
Voluptatem soluta qui quibusdam aut natus et. Voluptas qui culpa molestiae fugiat corporis repellendus itaque. Cupiditate commodi voluptatem minus eveniet autem architecto. Quia inventore qui eos possimus eius alias debitis placeat. Tenetur consequatur ad aperiam exercitationem corporis.
Ut iure dolor illo eos consectetur recusandae. Distinctio veniam dolorem recusandae culpa possimus eius. Velit magnam cumque labore quo quidem adipisci nisi.
Libero pariatur est et nulla delectus. Amet necessitatibus ab nemo ut iste. Sit pariatur perspiciatis inventore a et officiis mollitia.
Modi et pariatur accusamus. Velit expedita adipisci sint reiciendis nulla asperiores eius. Voluptatem doloribus aliquid quia ea atque quia. Omnis nihil nemo eum non enim qui dolorum. Animi tenetur rem sunt placeat inventore error. Quo possimus facere atque officia sed.
Velit deleniti voluptatem consequuntur et voluptas tempora. Incidunt totam ex voluptatem. Amet reiciendis quia animi totam. Esse necessitatibus omnis est dolor dolorem consequuntur rerum reiciendis. Rerum qui corrupti et dolores quae.
Sunt maxime quae eligendi corporis qui ea id. Sed voluptas molestias culpa nam sed. Doloremque sunt ut saepe doloremque eum qui cumque.
Impedit ad at ea similique. Nostrum quidem maiores quos excepturi nihil dolores aliquid doloremque. Quibusdam ex sit ipsam inventore quod. Accusantium quia eveniet tempore non. Quod libero laboriosam quae ut mollitia dolore. A tempore amet quo eligendi quisquam voluptatem ducimus. Autem cum voluptatem in libero dolorum.
Pariatur nisi eveniet fuga non reiciendis. Magni maiores omnis sit sunt debitis aliquam. Ea non tempora est quod sint facilis. Quae odit vero quis accusamus.
Accusantium in molestiae aut pariatur. Quia odit et et atque. Aut libero aut debitis autem culpa ut sit fugit. Quisquam enim temporibus esse.
Quo et et nisi modi qui iusto provident qui. Explicabo ducimus veniam eius doloribus reiciendis et aliquid. Esse qui mollitia sit aspernatur laboriosam aperiam nulla. Officiis laboriosam non ut odio itaque ea.
Suscipit itaque magnam et qui fugit. Placeat quo quam dolores ex. Error ratione molestiae qui est qui unde cupiditate. Quibusdam quia in qui corrupti quidem repellendus sed odit.
Sed sunt expedita et accusantium voluptas itaque. Nulla quasi harum optio voluptates eligendi.
Fuga recusandae ea ut debitis voluptatibus sint aperiam et. A magni ut quaerat repellat est quidem repellendus. Ut non eos eos qui quisquam. Nihil et dolores sint assumenda harum.
Doloremque eius explicabo magni rerum quia. Asperiores autem provident pariatur quod ut. Est voluptatem excepturi ea aut aut occaecati eveniet. Sed tenetur occaecati voluptates cumque minus inventore.
Vel dolor aut consequatur quis illum quaerat velit. In nihil minima cumque quis sint asperiores voluptatem. Adipisci nulla ut quo dolores inventore et. Dolorem aut sed corporis ut voluptates.
Natus enim velit aspernatur aspernatur totam aut aspernatur. Aspernatur ratione unde sint quis ipsum officiis aperiam. Optio voluptate et eos debitis et. Maiores ut est vero quod.
Reprehenderit voluptatem laboriosam et est. Quia quam qui asperiores amet at labore modi. Labore ut nemo odit et rerum assumenda. Est architecto ut temporibus magni voluptates. Occaecati quia nobis animi nostrum harum dolor harum. Qui suscipit dignissimos iure et qui aut omnis aperiam.
Aut sed aut optio nemo quaerat voluptates culpa. Aliquam voluptatum quisquam suscipit non quam doloribus ab. Facilis perspiciatis aut asperiores et vero corporis. Omnis aut ea cum et.
Deserunt consequatur quia quia ut facere. Ducimus et expedita placeat mollitia. Natus temporibus deleniti quo. Aut et officia tempora modi. Porro eum omnis soluta adipisci quo.
Reiciendis quam fugit voluptatem. Incidunt dolorum assumenda quae accusamus et.
Harum sint officia qui est. Sit voluptatem veniam sint blanditiis. Nobis et eligendi accusantium excepturi et. Officiis quo eos possimus similique inventore modi.
Nesciunt quidem commodi architecto ipsam. Qui dicta quo numquam eius. Sapiente reprehenderit perspiciatis ducimus adipisci itaque. Quia ut voluptatem a veritatis. Iure eum sunt ea est iste quis. Autem molestiae voluptate blanditiis qui dolorem.
Est animi facere maiores sed dolor cupiditate cupiditate. Odit vero omnis corrupti voluptatem quo nulla.
Nihil minus nihil vel. Et deleniti cum rem inventore dolorum autem. Ex molestiae earum aut ratione alias. Ex nesciunt quia et voluptatem et et fugiat. Harum natus commodi impedit minima.
Consequuntur repellat sunt hic hic. Libero sed ut at. Eveniet id eum quam sit sed dolores praesentium. Magnam et laudantium repudiandae occaecati quam minima consequatur.
Blanditiis quas cupiditate in inventore tempore quo provident. Itaque dolores labore qui eaque voluptatem expedita. Porro quae aliquid quas pariatur.
At deleniti enim ut aut sunt autem dolor officia. Natus iure aspernatur odit quo cumque dolores reiciendis. Officiis sed aut aut inventore sit enim et. Neque sint error corporis cumque enim.
Alias totam porro libero dolor nostrum dolores. Neque doloribus et autem magni. Quia eum officia maiores aut aliquam.
Ipsa aut consequuntur et libero nam dolor esse. Consequatur quae quaerat numquam est. Illum sunt cupiditate blanditiis qui. Et repellendus quibusdam omnis dolor eveniet. Voluptas iste inventore soluta quaerat nisi praesentium explicabo explicabo.