Valuation of a company with high inventories and debt

Hi,

We are just in the middle of modelling the financial statements of a meat company, with high level of inventories (think 9 months of salesm ham company). This company has a level of debt, we suspect associated to that inventory. That debt has a cost, so when we calculate the equity value of the company via EV-Debt+Cash we come up with a value near 0.
Our question is the following, is there any adjustment to be made to these kind of companies (meat, wineries etc) carrying a high proportion of inventories on the balance sheet?

At the beginning we discussed the option of liquidating inventories and then cancel out the debt "linked" to them. However, this is an absurd given that the company is acquired on an on-going basis, not liquidation value.

Another option would be to keep that "linked" debt out of the math (think working capital adjustment), but is that fair from a valuation perspective?

Any input??
Thanks

 

With sales of 29 million, and cash flow of 0.8 million, the company has the ability to generate cash, but poorly. In terms of leverage, with 32 million of assets the company has 5.5 million of equity. Debt with cost of 13.8 million, we believe mainly associated with those inventories, but we do not know if there is any adjustment in case a company is holding high levels of inventory due to the nature of its activity (wineries, meat companies).

Thank you

 
Best Response

a) If you haven't already, do a real DCF - capturing change in net working capital - to take into account the CF impact of all that inventory b) Model out historical inventories to find out if the current levels are unusually high. It may be totally normal for this company to have inventory spikes then convert it all to cash, but you'll want to make sure.

 

The level of inventories is common for these companies (cured Iberian ham needs 9 months) so you need that level of inventories to operate. Working capital increases with sales under normal circumstances, but there is no big change. The issue here is, you need to finance those inventories, in this case with debt we believe, so the EV- net financial debt shows a bad picture for equity holders. Any advice on this?

 

Aut distinctio aut asperiores ipsum nihil. Quasi inventore voluptate repudiandae dolores.

Harum necessitatibus sed pariatur quia autem voluptas. Non aut illum ipsam commodi eum. Voluptatibus voluptates qui quisquam minus consequatur et. Odio est ut facilis consequuntur laudantium quod.

Career Advancement Opportunities

March 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. (++) 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

March 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

March 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

March 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (13) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (202) $159
  • Intern/Summer Analyst (144) $101
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
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
DrApeman's picture
DrApeman
98.9
7
kanon's picture
kanon
98.9
8
CompBanker's picture
CompBanker
98.9
9
GameTheory's picture
GameTheory
98.9
10
Jamoldo's picture
Jamoldo
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...”