Contents
Woolworths Group.
Discounted cash flow..
Relative valuation model
Bibliography.
Woolworth groups limited has extensive retailing interests in Australia and New Zealand and it is one of the largest Australian firms. It is Australia's second largest corporation, following the supermarket conglomerate Wesfarmers, based in Perth. And also New Zealand's second largest company. In 2008, the company became world's 19th largest retailer. It was also Australia's biggest supplier of take-off liquor and also the provider of poker games and has the biggest hotel in Australia.
Woolworth opened on 5 December 1924 the first store in the former imperial arcade of Pitt Street in Sydney, where Westfield Sydney now stands.
While the Woolworths Group's same names have no relation to the F.W. Woolworth Corporation headquartered in the United States, Woolworths Holdings Limited is a now defeated Woolworths Group in the United Kingdom or South Africa with a chain of retail stores. It has a big application: supermarkets (under the Australian Woolworths brand and the New Zealand brand Countdown), liquor retailer (as the Austrian BWS and the Australian Dan Murephy's) and hotel and advertisement department shops under the Australian Leisure and Hospitality Group (ALH Group). Australia’s name. The corporation reported a massive loss in the 2016 financial year of 1,235 billion dollars on August 25, 2016. And for the next two decades after it was publicly released on the ASX, they have had to contend with an increased loss of $2 billion, this was mostly attributed to the collapse of the corporation and losses in large companies, this accounted for $2 billion.
There are five founders in the Woolworth. Percy Christmas, Stanley Chatterton, Cecil Wayne, George Creed, and Ernest Williams have been identified as such. It was the Preston Lanchester Gowing who was one of the founding partners and became the president of Gowings Company afterwards. The name of the draught leaflet was drawn up by the Cecil Scott Wayne, who was "Wallworthes Bazaar" F.W.Woolworth, who was called as a play by, the owner of, in the U.S. and UK, the Woolworth Chain. However, several of the promoters of the Woolworth want to give their firm a new name, as the one of Ernest Robert Williams suggests, but instead Percy Christmas dare to register the Woolworth, which he has had succession by discovering that the name is still eligible for use in New South Wales. The Woolworths Group in South Africa is also not associated with it. A company needs to evaluate its assets so that it can make changes that are necessary to improve the condition if the condition of the company is not good. Following is the discounted cash flow and relative valuation approach to evaluate the value of the corporation.
WOW |
||||||
(in million) |
Actual |
CAGR |
||||
2016 |
2017 |
2018 |
2019 |
2020 |
(16-20) |
|
Sales |
53,664 |
55,034 |
56,944 |
59,984 |
63,675 |
-6% |
% growth |
-5.8% |
-5.1% |
-5.8% |
|||
Total costs |
-39,822 |
-40,375 |
-41,540 |
-43,938 |
-48,429 |
-6% |
% sales |
76.1% |
73.2% |
72.9% |
73.4% |
74.2% |
|
EBITDA |
15,246 |
16,046 |
15,404 |
14,659 |
13,842 |
-3% |
% margin |
23.9% |
26.8% |
27.1% |
25.8% |
||
Depreciation & Amortization: |
-985 |
-1,038 |
-1,103 |
-1,222 |
-2,458 |
|
% sales |
3.9% |
2.0% |
1.9% |
1.9% |
1.8% |
|
EBIT |
12,788 |
14,824 |
14,301 |
13,621 |
12,856 |
0% |
Taxes (30%) |
-3,836 |
-4,447 |
-4,290 |
-4,086 |
-3,857 |
|
Capex |
||||||
% sales |
0.0% |
0.0% |
0.0% |
|||
Increase/Decrease in NWC |
-265 |
-184 |
-572 |
-2,479 |
||
Unlevered Free Cash Flow |
11,334 |
10,930 |
10,001 |
7,506 |
Wacc Calculation |
2016 |
2017 |
2018 |
2019 |
2020 |
Debt to Total Capitalization |
39.5% |
29.9% |
24.5% |
30.3% |
64.3% |
Equity to Total Capitalization |
61% |
70% |
76% |
70% |
36% |
Debt to Equity Ratio |
65.2% |
42.7% |
32.4% |
43.4% |
179.9% |
Cost of Equity |
|||||
Risk-free rate (2) |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
Market risk Premium (3) |
6.6% |
6.6% |
6.6% |
6.6% |
6.6% |
Levered Beta (4) |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
Size Premium (5) |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
Cost of Equity |
6.7% |
6.7% |
6.7% |
6.7% |
6.7% |
Cost of Debt |
|||||
Cost of Debt |
6.8% |
7.7% |
7.2% |
5.6% |
4.6% |
Taxes |
30.0% |
30.0% |
30.0% |
30.0% |
30.0% |
After Tax Cost of Debt |
4.8% |
5.4% |
5.0% |
3.9% |
3.2% |
WACC |
5.9% |
6.3% |
6.3% |
5.8% |
4.5% |
Total cost |
|||||
Short-term |
490.7 |
254 |
604 |
274 |
3587 |
Long-term |
3870.9 |
2777 |
2199 |
2855 |
15072 |
Total equity |
8781.9 |
9876 |
10849 |
10484 |
9032 |
Total non-current liabilities |
5727.6 |
4215 |
3513 |
4547 |
16249 |
Interest expense |
298.2 |
232 |
202 |
174 |
866 |
Discounted cash flow is one of the valuation methods in which it is used to measure the values of any invested amounted that was based upon on its future upcoming cash flows. Discounted cash flow analyses that are used to calculate the todays invested value that was based upon the projects that how much money it will be going to make by it in the future. All this type of value is applied to the financial investment of both of the company’s owner and the investors that want to make some changes into their businesses, like the purchase of the new tools, etc.
Following are the advantages of discounted cash flow:
Following are the advantages of discounted cash flow:
Following is the work of the discounted cash flow:
One of the main purposes of the discounted cash flow analysis is to take a measure that how much money is going to invest that would be going to receive from the investment, In the future, that would adjust for money's time value. The money is spent on what is worth a dollar of today more than a dollar of tomorrow in the future just because it can invest. In this way, a reduced cash flow analysis can be appropriate where anyone invests money under the many expectations for future returns in the present period. (French, 2005).
The current value of expected future cash flows is determined using the discounted cash flow analysis. An investor may use the present value concept to regulate whether future cash flows of an investment or project equal to or exceed the value of their initial investments. The opportunities should be considered if the value to be calculated by discounted cash flow exceeds the actual investment costs.
Formula
= CF1/1+R +CF2/1+R+CF3/1+R
CF1 is the cash flow for the period 1 while the CF2 is the cash flow for the period 2.
Relative valuation approach |
|||||||||
P/E |
|||||||||
2020 |
2019 |
2018 |
2017 |
2016 |
|||||
Price |
36.39 |
33.23 |
29.96 |
25.36 |
20.56 |
||||
EPS(cents) |
92.70 |
206.20 |
132.60 |
119.40 |
-97.70 |
||||
EPS (dollars) |
0.93 |
2.06 |
1.33 |
1.19 |
-0.98 |
||||
Price to earnings ratio |
39.26 |
16.12 |
22.59 |
21.24 |
-21.04 |
||||
Workings |
2020 |
2019 |
2018 |
2017 |
2016 |
||||
Market price |
|||||||||
Market capitalization |
45963916000 |
41826271000 |
39347185000 |
32826402000 |
26291279000 |
||||
Shares |
1263091936 |
1258690067 |
1313323941 |
1294416480 |
1278758725 |
||||
Formula |
Market capitalization/no. of shares |
||||||||
Price |
36.39 |
33.23 |
29.96 |
25.36 |
20.56 |
P/B |
|||||
2020 |
2019 |
2018 |
2017 |
2016 |
|
Price |
36.39 |
33.23 |
29.96 |
25.36 |
20.56 |
Share capital |
6197000000 |
6033000000 |
6201000000 |
5719000000 |
5347000000 |
Shares |
1263091936 |
1258690067 |
1313323941 |
1294416480 |
1278758725 |
Book value per share |
4.91 |
4.79 |
4.72 |
4.42 |
4.18 |
P/B |
7.42 |
6.93 |
6.35 |
5.74 |
4.92 |
P/S |
|||||
Market capitalization |
45963916000 |
41826271000 |
39347185000 |
32826402000 |
26291279000 |
Sales |
63863000000 |
60281000000 |
57180000000 |
55286000000 |
53949500000 |
P/S |
0.72 |
0.69 |
0.69 |
0.59 |
0.49 |
A relative valuation model is a method of assessment used to compare the value of the company with the value of its competitor to assess the financial value of the company. A model of relative valuation replaces the absolute value model, which tries, based on its estimated future free cash flow discount on current values and with any other companies remarks, to regulate the inherent company's value. Like the absolute evaluation model, investors can use the relative valuation models to regulate whether the stock of an undertaking is a good buy or not.
Following are the advantages of relative valuation model
Types of the relative valuation models
There are many of the types of the relative valuation models:
The price-to - earnings (P / E) ratios are one of the famed relative valuation multiples. It can be calculated by dividing the share price by the income price per share (EPS), and can be shown as the share price of the company as the multiples of prices. A high cost-to-earnings enterprise that is highly priced for each dollar of income and is regarded as overestimated as its competitors. This makes a company which traded at a lower price / dollar ESP and could be considered underestimated by its low price / earnings ratio. This type of framework can be applied to measure the relative market price with any of the multiple prices. So when an industry or company has 10x average prices for income of this type and a certain company of this type trades 5x income, it is called the competitor to be relatively undervalued (Dunis, 2004).
Relative assessment utilizes ratios, multiples, and benchmarks to regulate the value of the business. When the relatively high value is regulated by the average resulting from the average across the industry, the benchmark can be selected more efficiently. On the other hand there are no external benchmarks or averages for the absolute assessment. A cumulative market value for all of the outstanding shares of every company that is shown as a plain dollar amount and gives you a little information about the relative value.
Dunis, C. (2004). Relative valuation aproach, https://www.springer.conm.
French, N. (2005). Discounted cash flow, https://www.emrald.com.
Woolworth. (2020). About us, https://www.woolworth.com.
ARAFAT, M. F. Y., & DARMANSYAH, A. Absolute and Relative Valuation Models to Accommodate Pre-IPO Appraisal of an Airport Authority: A Case Study of PT. Angkasa Pura II Persero.
Trinh, T. H., & Thao, L. T. N. (2017). Corporate valuation modeling for strategic financial decisions. Asian Economic and Financial Review, 7(12), 1153.
Franke, M. (2020). Uncertainty in Valuation Models: A Simulation-Based Evaluation of the Technology Bubble. Available at SSRN 3559324..
Remember, at the center of any academic work, lies clarity and evidence. Should you need further assistance, do look up to our Accounting and Finance Assignment Help
1,212,718Orders
4.9/5Rating
5,063Experts
Turnitin Report
$10.00Proofreading and Editing
$9.00Per PageConsultation with Expert
$35.00Per HourLive Session 1-on-1
$40.00Per 30 min.Quality Check
$25.00Total
FreeGet
500 Words Free
on your assignment today
Get
500 Words Free
on your assignment today
Request Callback
Doing your Assignment with our resources is simple, take Expert assistance to ensure HD Grades. Here you Go....
🚨Don't Leave Empty-Handed!🚨
Snag a Sweet 70% OFF on Your Assignments! 📚💡
Grab it while it's hot!🔥
Claim Your DiscountHurry, Offer Expires Soon 🚀🚀