Preview

Quick Valuation of Espirit Holdings

Better Essays
Open Document
Open Document
486 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Quick Valuation of Espirit Holdings
Methodology
Use the Gordon’s growth model to determine the fair value of Esprit Holdings Ltd. Gordon’s growth value is chosen because it uses data that can be easily found or calculated with little chance of error.
Assumptions
1. Dividend growth rate is constant
2. Return on equity is constant and sustainable
3. Forecasted dividend is accurate
4. There is market stability
5. Historical data is reasonable predictor of future returns
Valuation
Esprit Holdings Ltd 0330.HK (Hong Kong)
All data taken from Esprit’s 2007 Annual report

Current share trading price = $92.15
Dividends per share = $3.18
Earnings per share = $4.22
Return on Equity = 48.9%
Payout Ratio = 3.18/4.22 = .754 g = (1 - .754).489 = .12029
PT = d1/(re-g)

Assume that Giordano and Esprit have the same re
Find the re for Giordano based on current share price
Giordano International Ltd 0709.HK (Hong Kong)
Dividend per share = 22 cents
Earnings per share = 19.8 cents
Return on Equity = 15.7 %
Current share trading price = $3.29
Payout Ratio = .22/.198 = 1.111 g = (1-1.111).157 = -.01743
PT= d1/(re-g)
3.29 = .22/[re- (-.017)] re = .22/3.29 +.017 = .04987

Calculate Esprit’s Pt using Giordano’s re of 5%
PT= d1/(re-g)
PT= 3.18/ (.05 - .12) = -45.43

Using the re of Giordano, Esprit should have a stock price of $-45.43
This value breaks the basic assumption that re should be greater than g therefore the assumption that Giordano shares a similar cost of capital to Esprit is invalid.
Taking a CAPM approach to calculate re
E(re) = rf + β (E(rm- rf)) β = .61 (as listed by reuters) rf = .0258 rm= .2228 (as determined in appendix A through a 2 year average)
E(re) = .0258 + .61 (.2228 - .0258) = .146

Calculate PT using re= .146
PT= 3.18/ (.146 - .12029) = 123.69

Therefore the stock price using a CAPM valuation is $123.69
Findings
The calculated value of Esprit at $123.69/share is over the market value of $92.55. The calculated value is within the 52 week high



References: HANG SENG INDEX (^HSI). 2008. Yahoo Finance. [Internet]. Available at: http://finance.yahoo.com/q/hp?s=^HIS [Accessed 12 April 2008]. Esprit Holdings Ltd 0330.HK (Hong Kong). 2008. Reuters. [Internet]. Available at: http://stocks.us.reuters.com/stocks/ratios.asp?symbol=0330.HK [Accessed 12 April 2008]. Giordano International Ltd 0709.HK (Hong Kong). 2008 Reuters. [Internet]. Available at: http://stocks.us.reuters.com/stocks/overview.asp?symbol=0709.HK [Accessed 12 April 2008]. FY2006/2007 Annual Report. 2008. Esprit. [Online]. Available at: http://www.esprit.com/index.php?command=ItemDownload&class=Esprit_Model_IR_DocAttachment&identity=33 [Accessed 12 April 2008].

You May Also Find These Documents Helpful

  • Good Essays

    A primary “goal for management is to maximize the current value of the firm’s stock” (Parrino, Kidwell, Bates, 2012, pg. 12). As a result, understanding the true value of stock is beneficial. Stock valuation is important to identify which stocks are more desirable and will maximize wealth. Since stock has an effect on business and one’s own portfolio, valuing stock is critical. Several methods to value stock exist however; there is no best method for this valuation. Each stock contains its own characteristics to analyze based on the company issuing it. One must analyze the business and stock to find the ideal stock valuation method. By comparing the market price of stock to the realized value in the stock valuation, one can determine whether a certain stock is the optimal choice.…

    • 644 Words
    • 2 Pages
    Good Essays
  • Good Essays

    To find the 2.55 Billion gain of BRK on the market value equity that the intrinsic value of Pacific was good because it was within the range demonstrated in the calculations I have done:-…

    • 1544 Words
    • 7 Pages
    Good Essays
  • Satisfactory Essays

    Executive Summary.............................................................................................................. 9 Industry Analysis ..................................................................................................................................... 10 Accounting Analysis ................................................................................................................................ 12 Financial Analysis .................................................................................................................................... 14 Valuation Analysis ................................................................................................................................... 16 Company Overview ............................................................................................................ 17 Industry Overview.............................................................................................................. 19 Five Forces Model .............................................................................................................. 20 Rivalry Among Existing Firms .................................................................................................................. 22 Industry Growth Rate.......................................................................................................................... 23 Concentration ..................................................................................................................................... 25 Differentiation..................................................................................................................................... 28 Switching Costs…

    • 18315 Words
    • 74 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Average Stock Prices

    • 343 Words
    • 2 Pages

    The P/E has changed from 2000 at 6,143.63 to 2001 at 12,655.50 because the net income per common stock-dilution has dropped in price. In 2000 it was $0.55 per common stock to $0.27 in 2001. The price dropped $0.28 over a year period. Also there is a drastic change the average stock prices for 2000 to 2001. The stocks were 281/2 in 2000 to 91/2 in 2001, this causing a huge decrease in value.…

    • 343 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    The Boeing 7e7

    • 1238 Words
    • 5 Pages

    According to Table 1 shown in the Appendix, the market rate of return for US large stocks between 1926 – 2005 is 12.15%, which is a statistical research done by CRSP. Since 2005 is close to our evaluation period 2003, we try to assume market rate of return equals to 12.15%. The risk-free rate used is the given 30-year Treasury bond yield, which is 4.56%. The long-term rate is used since we are now estimating a project which will have a long-term effect on the business. Thus, equity market risk premium (EMRP) is:…

    • 1238 Words
    • 5 Pages
    Satisfactory Essays
  • Good Essays

    If the market value of a stock is lower than its intrinsic value, this stock is defined as “trades at a discount”. To figure out whether AGI stock is traded at a discount to comparable companies, as its management believed, we can simply apply multiple which comes from the average multiple of its comparable companies. Considering fluctuation of future after-tax earnings caused by the change in capital structure, we prefer to use TEV/EBITDA multiple in this case. Amtelecom Group consists of two lines of business which has to been taken into consideration. We separately calculate the value of both companies and their summation. In this way, we get a relative conservative outcome which indicates the Enterprise Value of AGI is 56.9 million (Note 1). As it is mentioned in the case that AGI’s current stock price implied a TEV of 53.7 million, the stock is really traded at a discount.…

    • 2142 Words
    • 9 Pages
    Good Essays
  • Powerful Essays

    Purinex, Inc

    • 2952 Words
    • 12 Pages

    b. The $2.55 billion gain in Berkshire’s market value of equity implied that the intrinsic value of PacifiCorp was good because it fell within the range of competitors based on the following calculations:…

    • 2952 Words
    • 12 Pages
    Powerful Essays
  • Good Essays

    Consolidated Edison

    • 880 Words
    • 4 Pages

    To calculate the intrinsic value of the firm, first we used the CAPM method to calculate the expected return:…

    • 880 Words
    • 4 Pages
    Good Essays
  • Good Essays

    Business Analysis and Valuation - Using Financial Statements 1st Edition Krishna G. Palepu Paul M. Healy Victor L. Bernard Sue Wright Michael Bradbury Philip Lee Publishing manager: Alison Green Publishing editor: Greg Studdert Senior project editor: Nathan Katz Developmental editor: Kylie McInnes Text design: Pier Vido Design Production controller: Penelope Analytis Permissions research: Corrina Tauschke Editor: Frances Wade Indexer: Russell Brooks Proofreader: Craig McKenzie Cover: Design - Olga Lavecchia Typeset by KnowledgeWorks Global Limited (KGL)…

    • 8761 Words
    • 36 Pages
    Good Essays
  • Powerful Essays

    EPM Valuation

    • 946 Words
    • 4 Pages

    Judging from the liquidity ratios, including current ratio, quick ratio and cash ratio, EPM has higher ratios than all the other comparable companies, which means EPM has better ability to pay off its short-terms debts obligations than its peers.…

    • 946 Words
    • 4 Pages
    Powerful Essays
  • Good Essays

    Encore Stock

    • 581 Words
    • 3 Pages

    e) (1) If the Jordan Ellis’s predictions are correct , what will be the value per share of Encore stock if the firm maintains a constant annual 6% growth rate in future dividends? ( Note: Continue to use the new required return here.)…

    • 581 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Firstly, we will introduce the background of Esprit and readers will have a brief understanding about the history, the competitors of Esprit in Hong Kong.…

    • 518 Words
    • 3 Pages
    Satisfactory Essays
  • Better Essays

    Giordano

    • 3551 Words
    • 15 Pages

    Giordano is a Hong Kong retailer of affordable casual wear for men, women and children. Founded in 1981 by Jimmy Lai, it has 8000 employees in 1500 store operating in 31 countries worldwide. Giordano specialize in merchandising economic quality clothes ranging from T-Shirt, Long Sleeves, Shirts and Denim Jeans. With their cooperate mission that commit them to provide their customer with value money merchandise , professional customer service and comfortable shopping experience at their convenient location make them become the pioneer in Asia apparel retailing in customer service. The founded of Giordano believe that service was the best way to make customer return to their store again and again. He emphasis that they not just a shirt retailer or apparel retailer, they are also a service retailer because they sell feeling that make everyone feel good about coming into…

    • 3551 Words
    • 15 Pages
    Better Essays
  • Powerful Essays

    Giordano Marketing Plan

    • 4529 Words
    • 19 Pages

    Giordano has been publicly listed since 1991 and since then trades on the Hong Kong stock exchange under the ticker symbol 709.HK. Giordano has its own manufacturing division where many of its own clothing styles are produced.[12] Giordano also makes basic and practical men's, women's, and children's T-shirts and trousers, especially denims. In comparison, Giordano is very similar to the American based retailer The Gap. Giordano makes use of both large shopping malls and smaller town centre shopping precincts. Today the company operates 80 stores in eight markets, through outright ownership or franchise agreements and is set to surpass its 100-store milestone by the end of 2005.…

    • 4529 Words
    • 19 Pages
    Powerful Essays
  • Good Essays

    The Future of Eqt

    • 572 Words
    • 3 Pages

    Currently they sit at roughly 60 dollars a share compared to the 25 dollar range they fell to in 2008 after their high. They have shown steady increase with little downfall in the last few years. Yahoo finance estimates that the share price for EQT to be around 71 dollars one year from today. This looks to be in line with the increases that EQT has seen in the past few years.…

    • 572 Words
    • 3 Pages
    Good Essays