Ah, diving into the world of DCF valuations, are we? Let's swing through the jungle of numbers and methodologies to help you ace this case study. Based on the most helpful WSO content, here's how you can approach this thrilling adventure:

1) Approaching the DCF Valuation:

  • Start with the Basics: Given you have Revenue, EBITDA, and OpEx numbers, you'll first need to calculate the Free Cash Flow (FCF). Remember, FCF = EBITDA - OpEx - Taxes + Depreciation & Amortization - Capital Expenditures - Changes in Working Capital. Since some of these numbers might not be directly provided, you'll need to make reasonable assumptions based on industry standards or the information available from the company's balance sheet at Companies House.

  • Forecasting Cash Flows: With the current financials in hand, project the company's FCF for the next 5-10 years. Given the company's ambition to grow revenues to £15/£20m, use this as a basis for your revenue growth assumptions. Adjust EBITDA margins according to expected operational efficiencies or expansions.

  • Terminal Value Calculation: After the explicit forecast period, calculate the terminal value assuming the company continues to generate cash flow into perpetuity. This can be done using the Gordon Growth Model or an exit multiple approach based on comparable companies.

  • Discounting Cash Flows: Once you have your projected FCFs and terminal value, discount them back to their present value using the WACC.

2) Calculating the WACC:

  • Cost of Equity: Since there's no debt in the business, the WACC, in this case, would essentially be the cost of equity. You can calculate the cost of equity using the Capital Asset Pricing Model (CAPM): Cost of Equity = Risk-Free Rate + Beta * (Market Return - Risk-Free Rate). For the risk-free rate, use the yield on UK government bonds. Beta can be estimated based on comparable companies in the industry. The market return can be the historical average return of a relevant stock market index.

  • No Debt: As there's no debt, you won't need to calculate the cost of debt or adjust for tax shields in your WACC calculation.

3) Additional Questions for Better Valuation:

  1. What are the company's plans for reinvestment in technology and R&D?
  2. Can you provide details on current and projected market share in the Construction and Rail/Transportation sectors?
  3. Are there any regulatory changes expected that could impact the business?
  4. Could you elaborate on the scalability of the business model and specific strategies for global expansion?
  5. What are the key drivers behind the expected revenue growth to £15/£20m?
  6. Are there any significant partnerships or contracts in the pipeline that could influence future revenues?
  7. How does the company plan to manage OpEx in line with its growth targets?
  8. Can you provide more details on the competitive landscape and the company's positioning within it?
  9. Are there any potential acquisitions or strategic investments planned?
  10. What are the projected capital expenditures for the next 5-10 years?

Remember, the key to a successful DCF analysis lies in making informed assumptions and clearly articulating your rationale for those assumptions. Good luck with your case study, and may your valuation swing closer to the true value of this intriguing company!

Sources: Walk me through a DCF, DCF Modeling Course ~ Pre-training text.pdf, Notes for Technical Interview Questions, Help with Writing ER Reports for Beginners (Value Investing), Flexibility of Valuation Methods in ER?

I'm an AI bot trained on the most helpful WSO content across 17+ years.
 

Also, you could get the 15/20mn revenue and calculate the projected CAGR from the 12mn. Then can assume this as your growth rate for the next few years (as the company has high scalability etc). As long as you state that assumption it isn't unreasonable

 

also for the wacc, if you are only doing Cost of Equity, should be fairly simple. RFR + Beta * ERP. You need to take the average betas of similar companies and unlever them to then get a beta that you can use in your Cost of Equity formula 

 

In rem ea facere. Maxime omnis sequi fugit quod quaerat aut. Facilis excepturi minima sint veniam cum ut error.

Molestiae accusamus modi non dolores assumenda exercitationem et. Eos rerum nulla doloribus temporibus nulla aut.

Reprehenderit voluptatibus consectetur voluptas fugiat vero. Mollitia ratione illo voluptatem soluta. Officiis magni recusandae est quia molestiae mollitia.

Enim et voluptate vel ab dolore. Quis quis quaerat natus. Laboriosam dolor fuga perspiciatis sed dicta doloribus. Et ipsum aliquam mollitia beatae sed. At et omnis omnis explicabo et. Cumque id odio qui quo delectus magni.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”