7000 words paper Target Company: Heineken - Business & Finance
MSc Dissertation Abstract submission
Title
The thesis title should give a clear indication of the topic being studied.
Keep in mind: There is always the possibility to improve the wording at later
stages of your research. Your future employer may ask you about the topic of
your dissertation so try to make it interesting!
The Problem: The proposal should contain a description of the study problem
which includes specification of the study question(s), in relation to previous
research and to the literature.
Keep in mind: A well – stated description of the problem will also help you to
stay focused during your research
.
Theoretical Framework and Background Information: the proposal should
discuss the major theoretical premises and the salient concepts which underlie
the problem or question(s). The proposal should then outline a framework,
based on literature, for analyzing the problem and question(s).
Design and Methods The questions and/or hypotheses for the thesis are
formulated clearly and in such a way that all the study variables and their
anticipated relationships are specified. Procedures should be clearly outlined,
including details of about data (for empirical projects) and resources (for
literature review) that will be used.
Keep in mind: The objectives of your thesis should be specific, measurable
(you must know when you have reached your goal), achievable (don’t try to
attempt too much given the time you have to complete your dissertation. A
complete dissertation is always better than an incomplete one!), and realistic
(for example, in the case of an empirical project do you have the resources
needed to collect your data?).
Data Analysis (for empirical projects): The methods of analysis appropriate
for the study design should be described.
Work Plan: The proposal should include a detailed work plan, with estimates of
time needed to complete each phase of the proposed research.
Keep in mind : You have time constraints!
Wordcount: min 500 - max 750 words
Penalisation: See your guidelines
Assessment Criteria for MSc Dissertations – Empirical/Valuation Project
General Criteria/
Marker’s
Comments
Introduction Literature Review Empirical/Valuation
Framework and Data
Description
Empirical/Valuation
Analysis
Conclusion Written Communication
(Presentation)
80+
High
Distinction
• -Incisive introduction
• -Comprehensive and
persuasive rationale
• -Clear statement of the
research problem and
associate objectives
•
-Sources used with
discrimination
-Coherent and entirely
justified conceptual
framework to support the
research undertaken
-Sophisticated use of
examples
-Fully appropriate choice
and application of data
collection methods which
is entirely justified
-Correct sourcing
-Highly original and
creative selection of data
-Strong and broad
evidence of an excellent
level of analysis and use of
appropriate techniques
-Exceptional analysis of
key concepts with very
clear originality and
autonomy
• -Strong original conclusion
• -Extensive evidence of the
ability to critically evaluate
the research results
-Excellent typography and
layout
-Lucid expressions
-Sophisticated vocabulary
-Excellent citation and
bibliography norms
70 – 79.9
Distinction
-Focused introduction
-Subject well justified
-Clear statement of the
research problem and
associate objectives
-A wide range of sources
consulted
-Evidence of a sound
discussion of the literature
relevant to the study
-Good use of examples
- Fully appropriate choice
and application of data
collection methods, well
justified
-Correct sourcing
-Original, well-researched
selection of data
-Critical appraisal and
synthetic analysis
-Excellent analysis of key
concepts demonstrating
independence of thought
and a high level of
intellectual rigour and
consistency
-Conclusion advances
debates
-Extensive evidence of the
ability to critically evaluate
the research results
-Structured appropriately
to the purposes of the
assignment
-Lucid expression with few
flaws
-Good use of vocabulary
-Excellent citation and
bibliography norms
60 – 69.9
Merit
-Clear and thoughtful
introduction
-Subject valid and relevant
-Appropriate selection and
justification of the
methodology adopted
-Well selected range of
sources consulted
-Evidence of a
comprehensive review of
the literature relevant to
the study
-Appropriate examples
-Appropriate choice and
application of data
collection methods which
is also well supported.
- Well – researched
selection of data
-Good analysis of key
concepts
-Development of
conceptual structures and
argument making
consistent use of scholarly
conventions
-Clear conclusions
-Satisfactory evidence of
the ability to critically
evaluate the research
results
-Good typography and
layout
-Good expression
-Appropriate use of
vocabulary
-Few errors of grammar
-Well – structured
Accurate and full citation
and bibliography
50 – 59.9
Pass
-Fair introduction
-Subject has some validity
and relevance
-Rationale present but of
marginal relevance
-A range of sources
consulted
-Indication of a satisfactory
review of the literature
relevant to the study but
with some evident gaps
and omissions
-Limited range of
examples sometimes
inappropriate ones
-Mainly appropriate choice
and application of data
collection methods with
some evidence of
justification
-Some errors and
omissions in sourcing
-Mainly standard range of
data used
-Evidence of a satisfactory
level of analysis and of use
of appropriate techniques
-Satisfactory knowledge of
key concepts, descriptive in
parts but some ability to
synthesize scholarship and
argument.
-Fair conclusions
- Some evidence of
appropriate justification for
critical comment on and
logical development but
incomplete and / or
illogically developed.
-Adequate typography and
layout
-Few serious errors of
grammar;
-Limited vocabulary
-inconsistent citation and
bibliography with
significant omissions
<50
Fail
-Weak introduction
-Descriptive with large
gaps or misses the point
-Minimal range of sources
consulted
-Little attempt to support
any assertions
-Minimal range use of
examples
-Inappropriate choice and
application of data
collection with no
justification
-Narrow or unskilled range
of data used
-Limited knowledge of key
concepts
-Use of scholarly
conventions inconsistent,
largely descriptive with little
synthesis of existing
-Weak conclusions
-Conclusions sketchy or ill-
matched
-Poor presentation
-Flawed expression
-Inaccurate citation and
gaps in bibliography
scholarship and limited
argument
On line Assignment Submission
Student ID Number:
Name and Surname:
MSc Programme:
Title:
Name of Supervisor:
Deleting as appropriate:
I do agree to allow my dissertation to be seen by future students
Online Dissertation submission:
Please ensure that you complete and attach this submission form to the front of your work
By submitting your work online you are confirming that your work is your own and that you understand and have read the University’s rules regarding plagiarism
i
On line Assignment Submission
Student ID Number: 180906257
Name and Surname: Zeliha Kasapoglu
MSc Programme: Business Finance
Title: Business analysis and valuation of Apple, Inc.
Name of Supervisor: Dr. Panagiotis Koutroumpis
Deleting as appropriate:
I do agree to allow my dissertation to be seen by future students
Online Dissertation submission:
Please ensure that you complete and attach this submission form to the front of your
work
By submitting your work online you are confirming that your work is your own and
that you understand and have read the University’s rules regarding plagiarism
ii
BUSINESS ANALYSIS AND VALUATION OF APPLE, INC.
M.Sc. Dissertation
Abstract
This paper investigates a target share price for Apple, Inc. using the discounted cash flow model
as the valuation technique and aims to provide an investment recommendation based on the
comparison between the market price and the estimated target price. The foundation of the
valuation approach is to forecast 10-year future cash flows based on their historical growth
trends to estimate annual free cash flow to firm. These cash flows are discounted back to 2019
with the weighted average cost of capital to find the present value of the company. Under the
guidelines of capital asset pricing model, this discount rate is estimated at 7.30\%. The paper
concludes a target price of $218.62, which is +12.78\% above the market price as of 10/06/2019
and provides an in-debt analysis of the price sensitivity to the model’s assumptions that impacts
Apple’s economic growth and its market position. This paper recommends investors a strong
buy position based on the estimated target price, Apple’s latest strategic decisions, its strong
bargaining power, and its liquidity management.
AUGUST 15, 2019
ZELIHA KASAPOGLU
QUEEN MARY UNIVERSITY OF LONDON
iii
Table of Contents
Abstract .......................................................................................................................... ii
Table of Contents............................................................................................................. iii
List of Tables ....................................................................................................................v
List of Figures .................................................................................................................. vi
1. Introduction ............................................................................................................. 1
2. Literature Review ..................................................................................................... 2
3. Data ........................................................................................................................ 3
3.1. Free cash flow to firm .................................................................................................. 3
3.1.1. Earnings before interest and debt ...................................................................................................3
3.1.2. Depreciation and amortization ........................................................................................................3
3.1.3. Capital expenditures ........................................................................................................................3
3.1.4. Effective tax rate ..............................................................................................................................4
3.1.5. Change in net working capital ..........................................................................................................4
3.2. Weighted average cost of capital .................................................................................. 4
3.2.1. Cost of equity ...................................................................................................................................4
3.2.2. Cost of debt ......................................................................................................................................5
3.3. Perpetuity growth rate ................................................................................................. 6
3.4. Terminal value ............................................................................................................. 7
3.5. Enterprise value and equity value ................................................................................. 7
4. Methodology ........................................................................................................... 8
4.1. Discounted cash flow model ......................................................................................... 8
4.1.1. Step 1: Forecasting cash flows .........................................................................................................8
4.1.2. Step 2: Free cash flow to firm ....................................................................................................... 10
4.1.3. Step 3: Discounted cash flows ...................................................................................................... 11
4.2. Sensitivity Analysis..................................................................................................... 12
iv
4.2.1. Internal justification ...................................................................................................................... 13
4.2.2. External justification ..................................................................................................................... 13
5. Results ....................................................................................................................14
5.1. Preliminary fundamental analysis............................................................................... 14
5.2. Forecasting cash flows ............................................................................................... 21
5.3. The discounted cash flow model................................................................................. 26
5.4. Sensitivity analysis ..................................................................................................... 31
6. Conclusion...............................................................................................................34
7. References ..............................................................................................................35
8. Abbreviations and acronyms ...................................................................................38
9. Appendix.................................................................................................................39
v
List of Tables
Table 1: Revenues by product segments (Bloomberg L.P., 2019) .......................................... 16
Table 2: Profitability ratios (Bloomberg L.P., 2019) ............................................................... 18
Table 3: Solvency and liquidity ratios (Bloomberg L.P., 2019) .............................................. 18
Table 4: Working capital ratios (Bloomberg L.P., 2019) ........................................................ 19
Table 5: Assumptions for forecasting future cash flows ......................................................... 22
Table 6: Free cash flow to firm ................................................................................................ 25
Table 7: Regression analysis variables (Yahoo Finance, 2019) .............................................. 27
Table 8: The cost of equity ...................................................................................................... 27
Table 9: The cost of debt ......................................................................................................... 28
Table 10: The cost of capital .................................................................................................... 28
Table 11: The terminal value ................................................................................................... 28
Table 12: Target equity value of Apple Inc. (Bloomberg L.P., 2019) ..................................... 30
Table 13: Price sensitivity to changes of revenue and COGS ................................................. 32
Table 14: Price sensitivity to market wide factors ................................................................... 32
Table 15: Upside / downside potential of target price due to changes in market .................... 33
Table 16: Standardized balance sheet total assets (Bloomberg L.P., 2019) ............................ 40
Table 17: Standardized balance sheet total liabilities (Bloomberg L.P., 2019) ....................... 41
Table 18: Standardized balance sheet total equities (Bloomberg L.P., 2019) ......................... 42
Table 19: Adjusted income statement (Bloomberg L.P., 2019) .............................................. 43
Table 20: Standardized cash flow statement operating and investing activities (Bloomberg
L.P., 2019)................................................................................................................................ 44
Table 21: Standardized cash flow statement financing activities (Bloomberg L.P., 2019) ..... 45
vi
List of Figures
Figure 1: U.S. economy real GDP growth rate. (IMF, 2019) .................................................... 6
Figure 2: Discounting cash flow model general outlook ........................................................... 8
Figure 3: Comparison of revenues, COGS, gross profit (Bloomberg L.P., 2019)................... 14
Figure 4: Growth rates of the revenues and the COGS (Bloomberg L.P., 2019) .................... 15
Figure 5: Sales distribution by products (Bloomberg L.P., 2019) ........................................... 16
Figure 6: Comparison of the gross profit, the EBIT and the FCFF (Bloomberg L.P., 2019) .. 17
Figure 7: Apple, Inc. stock price and Nasdaq composite index (Yahoo Finance, 2019)......... 20
Figure 8: Apple stock price movements in the last 5-years (Yahoo Finance, 2019) ............... 21
Figure 9: Revenues and cost of goods sold forecasted (Bloomberg L.P., 2019) ..................... 23
Figure 10: Regression analysis ................................................................................................ 26
Figure 11: The target price is $218.62 (Yahoo Finance, 2019) ............................................... 29
Figure 12: Revenue growth forecast sensitivity analysis ......................................................... 31
Figure 13: COGS growth forecasts sensitivity analysis .......................................................... 31
Figure 14: Stock price curve in the last 10-years (Yahoo Finance, 2019) ............................... 39
1
1. Introduction
Apple, Inc. is a California based technology company that is developing consumer electronics
goods together with their accessories, computer software, media devices, third-party digital
content and software applications (Apple Inc., 2018). The multinational company sells and
delivers its products worldwide to retailers and wholesalers. Apple’s stock price is trading
today, 10/06/2019, at $193.85 per share in the securities market under Nasdaq Stock Exchange
(Yahoo Finance, 2019). This work aims to determine a target share price of Apple, Inc. by the
end of 2019 using the discounted cash flow model1. The model is conducted by the forecasting
free cash flow to firm based on historical trends. As a conclusion, an investment
recommendation by comparing the target price to the current price is provided.
The financial assessment of the valuation technique is based on the discounted cash flow
approach. First, the free cash flow available to the firm is forecasted for ten years including the
terminal value, then the free cash flows are discounted back to the current year using the cost
of capital to determine the present value of future cash flows. Long-term forecasting is based
on the historical trends of sales growth and its ratio to other variables. Cash flows are estimated
by applying the same historical growth trend to future cash flows assuming that the investment
policy and capital structure of the company will remain the same. The discount rate is the
weighted average of the cost of equity and the cost of debt. The cost of equity calculation is
based on the capital asset pricing model (CAPM) and the cost debt depends on the default rate
given by the credit rating agencies. The present value of all projected cash flows is the
enterprise value of the company. The equity value, or the target price, is the residual value of
the company once the net debt is paid to debt holders by liquidizing all cash and cash equivalent
securities. Hence, after obtaining the target price, its sensitivity to the assumptions is analysed.
This paper is structured as follows. Section 3 introduces the data and variables that are used for
the DCF model. Section 4 presents the ratios and methodology used for forecasting and
modelling. Section 5 indicates the results of the DCF model, presents the target price and
assesses its sensitivity to the assumptions. Finally, section 6 advises an investment strategy
based on the conclusions.
1 According to the 2018 annual statement, yearend is reported from September to September (Apple Inc., 2018)
2
2. Literature Review
The work closely follows the business valuation techniques addressed by the “Business
Analysis and Valuation” book (Palepu, et al., 2013) and the “Corporate Finance” book (Ross,
et al., 2016). The financial information used in the assessment is based on the 2018 annual
report and proxy statement to the shareholders that are provided by the company itself (Apple
Inc., 2018). The Corporate Finance Institute’s guidelines are followed to provide the most
trustworthy valuation techniques (CFI, 2019).
The Bloomberg Terminal is used as a data source of financial data to support assumptions that
are taken for forecasting future cash flows and valuing the business (Bloomberg L.P., 2019).
The Terminal provides standardized and financial statements which allow easy comparison
between companies and industry benchmarks. Analyst reports and recommendations provided
in Bloomberg Terminal are studied to provide a professional outlook.
Forecasts of the International Monetary Fund are used for macroeconomic data such as
inflation and real GDP growth (IMF, 2019). Stock price movements and related up-to-date
price data are downloaded from Yahoo Finance (Yahoo Finance, 2019). The yield of the 10-
year U.S. treasury bonds is taken from Yahoo Finance to obtain the risk-free rate of return.
Online media resources such as highly reputable and trustworthy newspapers such as Financial
Times, CNBC, Time Magazine and the Guardian Magazine are referenced to provide
background information about Apple’s financial statement, its strategic decision and price
curve.
This paper references the book “Investment Philosophies” (Damoran, 2012) for financial ratio
calculation and technical assessment. Finally, the regression analysis technique is based on the
methodology explained by the “Introductory Econometrics for Finance” book (Brooks, 2014).
3
3. Data
The applied valuation approach to calculate Apple’s fair value is the discounted cash flow
method (DCF), where forecasted future cash flows are discounted to the current year, 2019, to
obtain the total present value of the company (Palepu, et al., 2013, p. 278). The methodology
is based on a 10-year valuation technique starting from 27/09/2008 until 29/09/2018. Historical
financial statements of Apple are analysed to build a foundation for forecasting. This section
briefly explains the financial background of variables and addresses how to access them.
3.1. Free cash flow to firm
The valuation technique used in this work is based on the total cash available to the firm that
is obtained from its operations and ready to distribute for internal purposes, paying off debt or
returning to shareholders (Damoran, 2012, p. 109). It is the free cash flow from operating
activities that is available to debt- and credit-holders when all fixed asset investments, net
working capital and tax obligations are paid (Ross, et al., 2016, p. 32).
3.1.1. Earnings before interest and debt
The DCF model focuses on the value generation from operating income, not from financing or
investing income. Hence, the foundation of the model is estimating earnings before interest
and debt (EBIT) that is generated by the sales of good and services and subtracted by the costs
of goods sold (COGS) and the other operating expenses. These items are taken from the income
statement of Apple.
3.1.2. Depreciation and amortization
Depreciation and amortization (D&A) are non-cash accountancy items from the cash flow
statement under operating activities (Ross, et al., 2016, p. 25). It amounts to the cost of assets
that are depreciating over time. The remaining asset value is the economic value of the asset
that is used up (Ross, et al., 2016, p. 25).
3.1.3. Capital expenditures
Capital expenditures are payments to purchase fixed assets, machinery, equipment or tools to
improve the operation. These are taken from the cash flow statement under “Payments for
acquisition of property, plant and equipment”.
4
3.1.4. Effective tax rate
Tax expenses are other non-cash accountancy items from the balance sheet. A business is
obliged to pay taxes from its income due to the corporate income tax. However, not only the
income but also all value generating/destroying items in a company are subject to various type
of taxes such as capital gain tax, dividend tax, payroll tax, property tax etc. Instead of
considering every single tax item separately, the effective tax rate covers all tax expenses and
computes their annual ratio to pre-tax income.
The 2017 U.S. corporate tax legislation under the President Trump administration reduced the
corporate taxes from 35\% to 21\%, which also reduced overseas income tax to 15.5\%, which
allowed many multinational companies to reinvest in their operations using their overseas
profit (CNBC, 2018).
3.1.5. Change in net working capital
Change in net working capital is a measurement of accountancy components that identify if
the basic requirements of the business to run its daily operations are fulfilled at an adequate
level (Palepu, et al., 2013, p. 194). These balance sheet items are the change in trade
receivables, the change in payables to suppliers and the change in inventory. According to the
Corporate Finance Institute, the calculation technique might slightly vary depending on the
analysts’ perspective2.
3.2. Weighted average cost of capital
The discounting rate with which present value of the company is calculated is the cost of capital
that the investors are paying to receive a minimum required rate of return to bear the risk and
achieve extra returns (Ross, et al., 2016, p. 397). The cost of capital (𝑟𝑊𝐴𝐶𝐶 ) is a function of
the cost of equity (re), the market value of total equity (E), the after-tax cost of debt (rd) and
the market value of total debt (D) (Palepu, et al., 2013, p. 335). The market value of the equity
is the market capitalization of the stock in the equities market.
3.2.1. Cost of equity
The cost of equity (re) calculation method is derived from the capital asset pricing model
(CAPM) that is the expected return-beta relationship of a security relative to its market. Its
2 https://corporatefinanceinstitute.com/resources/knowledge/finance/what-is-net-working-capital/
5
graphical representation is the Securities Market Line (Bodie, et al., 2014, p. 297). The
expected return on an asset is expressed as a function of the equity beta (𝛽𝑒), the market risk
premium 𝑟𝑝 = 𝐸(𝑟𝑀 ) − 𝑟𝑓and the risk-free rate of return (𝑟𝑓).
The risk-free rate of return is the historical daily average yield of 10-year U.S. government
bonds from 20093 until 2018 (Palepu, et al., 2013, p. 334). The average risk-free rate is at
2.46\% (Yahoo Finance, 2019). The 10-year maturity of government bonds are chosen exactly
to match the forecasting period (Ross, et al., 2016, p. 400).
The market risk premium (𝑟𝑝) is the extra return investors require from the market portfolio
(𝑟𝑀 ) to bear the market wide risk above the risk-free rate of return (Palepu, et al., 2013, p. 334).
The market risk varies depending on the country and its macroeconomic state. Duff & Phelps,
a global advisory expert company in valuation and corporate finance areas, recommends 5.5\%
for the U.S. market risk premium in 2018 (Duff&Phelps, 2019).
The equity beta, also called as the levered beta or the systematic risk (𝛽𝑒) is the non-
diversifiable market-wide risk that indicates the impact of the market-wide risk on the equity’s
return (Palepu, et al., 2013, p. 331). The market portfolio is usually the market index where the
company is traded or where its headquarter is located. In Apple’s case, instead of the US
benchmark S&P500 index, the tech-heavy index Nasdaq Composite Index, where Apple’s
stocks are traded, is chosen. This allows investors to compare Apple within the technology
industry and to observe its correlation to the market-wide risk that impacts technology firms
the most.
3.2.2. Cost of debt
Since the DCF model is based on after-tax cash flows, the cost of debt is calculated after-tax
basis considering the tax-deductibility of interest expenses and the tax shield that is created
(Palepu, et al., 2013, p. 334). Hence, the cost of debt is the sum of the risk-free rate and the
credit default risk of the company after-tax. The credit default is the default rate at which a
long-term corporate bond issued by a company, which is graded by the credit rating agencies
depending on their ability to repay the debt (David, et al., 2002, pp. 47, 48). Credit rating
3 Year 2008 is bypassed due to the financial crisis in the United States in order to assess normal years.
6
agencies rate the potential risk of repayment of the debt by specific degrees and define the
creditworthiness of the corporations by these rates over their lifetime. The spread is defined by
the extra cost that the investor is paying to bear the default risk of the firm. The higher a firm
is rated, the lower is the cost of debt and hence its interest rate is closer to the risk-free rate of
return (Damoran, 2012, p. 50).
The credit default of the long-term corporate bonds of Apple are rated by the Moody’s agency
at AA1 and by the Standard & Poor’s agency at AA+ (Bloomberg L.P., 2019). The AA1 level
traded corporate bonds in the United States have in average a 1.00\% spread (NYU Stern, 2019).
3.3. Perpetuity growth rate
The perpetuity growth rate is the constant rate at which the terminal value of FCFF growing
forever. It is assumed that in an economy, cash flows do not grow at a higher rate than the
economies perpetuity growth rate. As a benchmark rate, the expected growth rate of the U.S.
economy is taken (Damoran, 2012, p. 102). Herewith, the real GDP growth assumption by the
International Monetary Fund is applied as the perpetuity growth rate.
Figure 1: U.S. economy real GDP growth rate. (IMF, 2019)
IMF estimates the real GDP growth at 1.6\% from 2022 to 2024 (IMF, 2019). After 2024 the
growth rate of the US economy is hardly foreseeable and uncertain. Therefore, the expected
perpetuity growth rate of the FCFF after 2029 is assumed to follow the same trend and remain
stable at 1.6\% as the IMF projections presume.
7
3.4. Terminal value
The terminal year is the last cash flow forecasting year that is covered in the DCF model.
However, cash flows beyond the terminal year are generating value as well and are important
to include in the valuation exercise. The terminal value is the estimated present value of all
cash flows beyond the terminal year and they are assumed to be growing at a perpetuity growth
rate (Damoran, 2012, p. 107).
3.5. Enterprise value and equity value
The sum of all discounted cash flows determines the fair enterprise value of the company at
the calculation date that is the date to which free cash flows to firm are discounted back. The
enterprise value is defined as the asset value if the company had been financed 100\% with
equity (Palepu, et al., 2013, p. 347). However, in reality, there is the tax-shield advantage of
debt that adds value to equity as a whole. As a result, the remaining equity value becomes the
residual claim to shareholders once all debt is paid. The estimated equity value is the fair
(target) value of the companies’ stocks that are driven by the cash flow structure of the
company. The target price of a share is a benchmark value for the investor when compared
with the market price. With the valuation approach, this paper introduces a target price that is
driven by the fair value of the firm and compares it with the current trading price.
8
4. Methodology
The following section introduces the techniques that are used for the valuation of Apple, Inc.
following two sections: the first section explains how to obtain the target price of the company
and the valuation method behind it. The second section examines how the assumptions are
justified and assesses the sensitivity of the obtained target price to both external and internal
assumptions.
4.1. Discounted cash flow model
The first step of the discounted cash flow model (DCF) is analysing historical 10-years of cash
flows and forecasting them based on their growth trend or their ratio to the sales revenues. The
second step is calculating the free cash flow to firm (FCFF). The last step is discounting FCFF
to current year to obtain the present value of the company.
Figure 2: Discounting cash flow model general outlook
4.1.1. Step 1: Forecasting cash flows
The forecasting future cash flows starts with analysing historical financial statements. The goal
is to seek trends and consistent ratios to estimate future cash flows based on that conclusion.
Below are the forecasting methods applied to obtain all necessary variables for the free cash
flow calculation.
4.1.1.1. Sales revenues growth trend
The foundation of the forecasting cash flow is sales revenues. First, the historical 10-year
growth trend is analysed considering the business cycles, the U.S. economic growth and the
recent strategies of the company. Second, the trend is extended to the future 10-years and
additionally the growth rate of the terminal year is expected be exactly to equal as the U.S.
economic growth forecasts.
9
4.1.1.2. Gross profit margin and EBIT margin
The cost of goods sold (𝐶𝑂𝐺𝑆) to revenues margin is analysed to obtain the historical gross
profit margin of the company:
𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
𝑅𝑒𝑣𝑒𝑛𝑢𝑒𝑠 − 𝐶𝑂𝐺𝑆
𝑅𝑒𝑣𝑒𝑛𝑢𝑒𝑠
(1)
The same gross margin interval of the past 10-years is kept as the benchmark projection of
future predictions. Next, other operating expenses such as selling, general and administration
expenses, research and development expenses and other operating expenses are summed up to
compute their ratio to the cost of goods sold. As a result, EBIT is the gross profit subtracted by
the other operating expenses and EBIT margin is simply the ratio of EBIT to the revenues.
Hence, the following equation can be applied:
𝐸𝐵𝐼𝑇 = 𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡 − 𝑂𝑡ℎ𝑒𝑟 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑒𝑥𝑝𝑒𝑛𝑠𝑒𝑠 (2)
4.1.1.3. Capital expenditures to depreciation and amortization ratio
First, the ratio of depreciation and amortization expenses (D&A) to EBIT is calculated to obtain
a benchmark ratio of how the future organic growth trend might evolve. Second, historical
CapEx to D&A ratio is analysed, and the same ratio is applied to future estimations to maintain
a similar performance. If the CapEx is higher than the D&A, meaning their ratio is greater than
one (or 100\%), the business can not only maintain its current state but can also invest in its
fixed assets to improve production and its operating performance. However, the terminal year
is the year at which the company is just expected to maintain organic growth and to follow …
Aim and Objectives
} Enable students to advance their knowledge of
the field covered by their degree programme
} Independent research project (it can be either
an empirical project or a valuation project)
} Ability to evaluate, challenge, modify and
develop theory and practice.
} Offer synthetic and coherent solutions
2
} The dissertation can be either an empirical project or a
valuation project
◦ For Empirical projects: ECOM146 is strongly recommended
◦ You can change your optional modules in January 2021
◦ Data Analysis for Research, is part of the Dissertation
module
◦ Ungraded
◦ Compulsory
◦ Starts in Sem B
3
} Topics discussed during Data Analysis for
Research
} Topics proposed by supervisors
} Students need to discuss with their supervisor
their topic before the proposal submission
} 1st meeting with supervisor will be in March 2021
◦ Specific dates for each supervisor to be confirmed
4
} Topic selection: Friday 5th of February 2021
} Proposal submission: Friday 16th of April 2021
} Final submission: Monday 23rd of August 2021
} Dissertations that are submitted late will be penalised at
the rate of 5 marks deduction for each 24 hour period
after the set submission time, down to the pass mark.
} Work submitted 7 calendar days or more after the
deadline will be awarded zero (check your handbook).
This rule applies for all days including weekends.
5
} Supervisory activities start on the 7th of June
2021 which is the first Monday after the end of the
exam period.
} The last day of supervision is Thursday the 5th
of August 2021. After that date you can no longer
arrange any further meetings with your supervisor
and/or your teaching assistant
} It is your responsibility to arrange your meetings
with your supervisor and teaching assistant on
time.
6
} 7,000 words (ECOM107)
◦ Do not forget, this is equal to a 45 credits module!
} 4,000 words (ECOM093)
◦ Do not forget, this is equal to a 30 credits module!
} Work that exceeds the stated word limit shows a
failure to synthesise material and edit work as to
present argument/data concisely.
◦ This will be noted in the feedback and reflected in
the grade awarded.
7
} There will be an online session straight after the
exam period in June about citing and referencing.
The exact date and time will be announced at a
later stage.
8
Plagiarism
} Your dissertation should be the output of your
own work.
} Incorrect referencing and citations may be
considered plagiarism.
} For detecting plagiarism, the School uses
Turnitin.
} Before your final submission, you will be able to
check your work on Turnitin
9
} The dissertation is intended to provide an opportunity for
students to pursue a valuation/research project
independently
} Students are entirely responsible for the work for their
dissertation.
} The role of the supervisor is to offer advice and
guidance, not to direct the research.
} Your supervisor will help you to identify a topic, to draw
up a suitable preliminary bibliography and to plan the
primary and secondary research you will need to do for
the dissertation.
} He/she will be available to advise you on approach,
coverage, questions to be asked and the outline
structure and research design.
10
} More specifically, the supervisor is expected to:
◦ assist you in the definition and organisation of
your project in the early stages of preparation;
◦ offer you advice about sources;
◦ advise you on the feasibility of what you plan to
do;
◦ approve your dissertation proposal.
11
} You must not expect the teaching assistants to do the work for
you!
} The role of the teaching assistant is to offer assistance at
various stages of your dissertation
} For empirical projects
◦ the teaching assistant will assist you on how to download data
and use library resources. If you also need help with the
statistical package (Eviews, STATA etc) you use, teaching
assistant will give you guidance.
◦ the teaching assistant will assist you on how to download
papers using the QMUL library resources and/or show you
alternative ways to do so.
} Teaching assistant will not give you suggestions about your
research approach and will not recommend research methods
and literature. Teaching assistants have a supportive role only.
12
} Four (4) meetings in total
◦ One meeting before the proposal submission
deadline (16/04/2021)
◦ Three meetings during the supervisory period
(07/06/2021 – 05/08/2021).
13
} Four (4) meetings in total during the period of
supervisory activities (14/06/2021 – 05/08/2021)
} Students can pick up available slots that teaching
assistants will release well in advance
} Only one (1) meeting until the end of June
} Then, one (1) meeting every two weeks
◦ Students are expected to stay in close proximity to the
campus during the whole supervisory period
14
} On QM+ by uploading your document and by
email to [email protected] (both in
electronic form)
} Students are responsible for the proper upload
of their documents
} Make sure that you upload your documents well
in advance before the deadline (23/08/2021)
15
mailto:[email protected]
} Applications for extensions will only be considered if
accompanied by a medical certificate (in English) (see
your handbook for more details)
} Extenuating Circumstances are ultimately verified by
the Exam Board and can be rejected.
} Students that fail to submit by the deadline may
submit the following year but this attempt will be
capped at 50\%
16
Dr Thomai Filippeli
MSc Dissertation Coordinator
Email: [email protected]
Room: GC 5.19
17
mailto:[email protected]
CATEGORIES
Economics
Nursing
Applied Sciences
Psychology
Science
Management
Computer Science
Human Resource Management
Accounting
Information Systems
English
Anatomy
Operations Management
Sociology
Literature
Education
Business & Finance
Marketing
Engineering
Statistics
Biology
Political Science
Reading
History
Financial markets
Philosophy
Mathematics
Law
Criminal
Architecture and Design
Government
Social Science
World history
Chemistry
Humanities
Business Finance
Writing
Programming
Telecommunications Engineering
Geography
Physics
Spanish
ach
e. Embedded Entrepreneurship
f. Three Social Entrepreneurship Models
g. Social-Founder Identity
h. Micros-enterprise Development
Outcomes
Subset 2. Indigenous Entrepreneurship Approaches (Outside of Canada)
a. Indigenous Australian Entrepreneurs Exami
Calculus
(people influence of
others) processes that you perceived occurs in this specific Institution Select one of the forms of stratification highlighted (focus on inter the intersectionalities
of these three) to reflect and analyze the potential ways these (
American history
Pharmacology
Ancient history
. Also
Numerical analysis
Environmental science
Electrical Engineering
Precalculus
Physiology
Civil Engineering
Electronic Engineering
ness Horizons
Algebra
Geology
Physical chemistry
nt
When considering both O
lassrooms
Civil
Probability
ions
Identify a specific consumer product that you or your family have used for quite some time. This might be a branded smartphone (if you have used several versions over the years)
or the court to consider in its deliberations. Locard’s exchange principle argues that during the commission of a crime
Chemical Engineering
Ecology
aragraphs (meaning 25 sentences or more). Your assignment may be more than 5 paragraphs but not less.
INSTRUCTIONS:
To access the FNU Online Library for journals and articles you can go the FNU library link here:
https://www.fnu.edu/library/
In order to
n that draws upon the theoretical reading to explain and contextualize the design choices. Be sure to directly quote or paraphrase the reading
ce to the vaccine. Your campaign must educate and inform the audience on the benefits but also create for safe and open dialogue. A key metric of your campaign will be the direct increase in numbers.
Key outcomes: The approach that you take must be clear
Mechanical Engineering
Organic chemistry
Geometry
nment
Topic
You will need to pick one topic for your project (5 pts)
Literature search
You will need to perform a literature search for your topic
Geophysics
you been involved with a company doing a redesign of business processes
Communication on Customer Relations. Discuss how two-way communication on social media channels impacts businesses both positively and negatively. Provide any personal examples from your experience
od pressure and hypertension via a community-wide intervention that targets the problem across the lifespan (i.e. includes all ages).
Develop a community-wide intervention to reduce elevated blood pressure and hypertension in the State of Alabama that in
in body of the report
Conclusions
References (8 References Minimum)
*** Words count = 2000 words.
*** In-Text Citations and References using Harvard style.
*** In Task section I’ve chose (Economic issues in overseas contracting)"
Electromagnetism
w or quality improvement; it was just all part of good nursing care. The goal for quality improvement is to monitor patient outcomes using statistics for comparison to standards of care for different diseases
e a 1 to 2 slide Microsoft PowerPoint presentation on the different models of case management. Include speaker notes... .....Describe three different models of case management.
visual representations of information. They can include numbers
SSAY
ame workbook for all 3 milestones. You do not need to download a new copy for Milestones 2 or 3. When you submit Milestone 3
pages):
Provide a description of an existing intervention in Canada
making the appropriate buying decisions in an ethical and professional manner.
Topic: Purchasing and Technology
You read about blockchain ledger technology. Now do some additional research out on the Internet and share your URL with the rest of the class
be aware of which features their competitors are opting to include so the product development teams can design similar or enhanced features to attract more of the market. The more unique
low (The Top Health Industry Trends to Watch in 2015) to assist you with this discussion.
https://youtu.be/fRym_jyuBc0
Next year the $2.8 trillion U.S. healthcare industry will finally begin to look and feel more like the rest of the business wo
evidence-based primary care curriculum. Throughout your nurse practitioner program
Vignette
Understanding Gender Fluidity
Providing Inclusive Quality Care
Affirming Clinical Encounters
Conclusion
References
Nurse Practitioner Knowledge
Mechanics
and word limit is unit as a guide only.
The assessment may be re-attempted on two further occasions (maximum three attempts in total). All assessments must be resubmitted 3 days within receiving your unsatisfactory grade. You must clearly indicate “Re-su
Trigonometry
Article writing
Other
5. June 29
After the components sending to the manufacturing house
1. In 1972 the Furman v. Georgia case resulted in a decision that would put action into motion. Furman was originally sentenced to death because of a murder he committed in Georgia but the court debated whether or not this was a violation of his 8th amend
One of the first conflicts that would need to be investigated would be whether the human service professional followed the responsibility to client ethical standard. While developing a relationship with client it is important to clarify that if danger or
Ethical behavior is a critical topic in the workplace because the impact of it can make or break a business
No matter which type of health care organization
With a direct sale
During the pandemic
Computers are being used to monitor the spread of outbreaks in different areas of the world and with this record
3. Furman v. Georgia is a U.S Supreme Court case that resolves around the Eighth Amendments ban on cruel and unsual punishment in death penalty cases. The Furman v. Georgia case was based on Furman being convicted of murder in Georgia. Furman was caught i
One major ethical conflict that may arise in my investigation is the Responsibility to Client in both Standard 3 and Standard 4 of the Ethical Standards for Human Service Professionals (2015). Making sure we do not disclose information without consent ev
4. Identify two examples of real world problems that you have observed in your personal
Summary & Evaluation: Reference & 188. Academic Search Ultimate
Ethics
We can mention at least one example of how the violation of ethical standards can be prevented. Many organizations promote ethical self-regulation by creating moral codes to help direct their business activities
*DDB is used for the first three years
For example
The inbound logistics for William Instrument refer to purchase components from various electronic firms. During the purchase process William need to consider the quality and price of the components. In this case
4. A U.S. Supreme Court case known as Furman v. Georgia (1972) is a landmark case that involved Eighth Amendment’s ban of unusual and cruel punishment in death penalty cases (Furman v. Georgia (1972)
With covid coming into place
In my opinion
with
Not necessarily all home buyers are the same! When you choose to work with we buy ugly houses Baltimore & nationwide USA
The ability to view ourselves from an unbiased perspective allows us to critically assess our personal strengths and weaknesses. This is an important step in the process of finding the right resources for our personal learning style. Ego and pride can be
· By Day 1 of this week
While you must form your answers to the questions below from our assigned reading material
CliftonLarsonAllen LLP (2013)
5 The family dynamic is awkward at first since the most outgoing and straight forward person in the family in Linda
Urien
The most important benefit of my statistical analysis would be the accuracy with which I interpret the data. The greatest obstacle
From a similar but larger point of view
4 In order to get the entire family to come back for another session I would suggest coming in on a day the restaurant is not open
When seeking to identify a patient’s health condition
After viewing the you tube videos on prayer
Your paper must be at least two pages in length (not counting the title and reference pages)
The word assimilate is negative to me. I believe everyone should learn about a country that they are going to live in. It doesnt mean that they have to believe that everything in America is better than where they came from. It means that they care enough
Data collection
Single Subject Chris is a social worker in a geriatric case management program located in a midsize Northeastern town. She has an MSW and is part of a team of case managers that likes to continuously improve on its practice. The team is currently using an
I would start off with Linda on repeating her options for the child and going over what she is feeling with each option. I would want to find out what she is afraid of. I would avoid asking her any “why” questions because I want her to be in the here an
Summarize the advantages and disadvantages of using an Internet site as means of collecting data for psychological research (Comp 2.1) 25.0\% Summarization of the advantages and disadvantages of using an Internet site as means of collecting data for psych
Identify the type of research used in a chosen study
Compose a 1
Optics
effect relationship becomes more difficult—as the researcher cannot enact total control of another person even in an experimental environment. Social workers serve clients in highly complex real-world environments. Clients often implement recommended inte
I think knowing more about you will allow you to be able to choose the right resources
Be 4 pages in length
soft MB-920 dumps review and documentation and high-quality listing pdf MB-920 braindumps also recommended and approved by Microsoft experts. The practical test
g
One thing you will need to do in college is learn how to find and use references. References support your ideas. College-level work must be supported by research. You are expected to do that for this paper. You will research
Elaborate on any potential confounds or ethical concerns while participating in the psychological study 20.0\% Elaboration on any potential confounds or ethical concerns while participating in the psychological study is missing. Elaboration on any potenti
3 The first thing I would do in the family’s first session is develop a genogram of the family to get an idea of all the individuals who play a major role in Linda’s life. After establishing where each member is in relation to the family
A Health in All Policies approach
Note: The requirements outlined below correspond to the grading criteria in the scoring guide. At a minimum
Chen
Read Connecting Communities and Complexity: A Case Study in Creating the Conditions for Transformational Change
Read Reflections on Cultural Humility
Read A Basic Guide to ABCD Community Organizing
Use the bolded black section and sub-section titles below to organize your paper. For each section
Losinski forwarded the article on a priority basis to Mary Scott
Losinksi wanted details on use of the ED at CGH. He asked the administrative resident