The most theoretically sound method of valuation of the stock is called discounted cash flow method or income method. It involves discounting of the dividends earnings or cash flows. On the micro level equity valuation is beneficial for the stock ecosystem. Well markets receive information and make a move to factorize the financial essence. Individual methods may vary the stock price and therefore, the price of the shares can fluctuate accordingly. Henceforth, there can be a variance between the market value and the intrinsic value of the company. In opinion of the second richest person in the world, Warren Buffett has turned his fortune through the art of equity valuation. In fact, the theory of equity valuation has been heavily influenced by the work of Warren Buffett.
Computation of the Cost of equity of company by using the CAPM method |
|
CAPM Method |
|
RF |
Risk free rate of return |
RM |
Market premium |
Beta |
risk of the Company |
Cost of equity |
RF+(RM-Rf)B |
PARTICULARS |
PRICE OF SHARES |
RISK FREE RATE OF RETURN |
BETA |
MARKET RATE |
|
|
|
|
|
INFORMATION TECHNOLOGY |
|
|
|
|
COMPUTERSHARE LIMITED |
17.57 |
2.77% |
1.04 |
12.2% |
WISETECH GLOBAL |
13.25 |
2.77% |
2.39 |
12.2% |
DOMAINHOLDINGS AUSTRALIA |
33.55 |
2.77% |
0.82 |
12.2% |
|
|
|
|
|
ENERGY |
|
|
|
|
ORIGIN ENERGY LIMITED |
9.93 |
2.77% |
1.2915 |
12.2% |
CALTEX AUSTRALIA LIMITED |
30.5 |
2.77% |
0.91 |
12.2% |
WORLEYPARSONS LIMITED |
17.44 |
2.77% |
1.69 |
12.2% |
NEW HOPE CORPORATOIN LIMITED |
2.43 |
2.77% |
4.82 |
12.2% |
|
|
|
|
|
FINANACIALS |
|
|
|
|
COMMON WEALTH BANK OF AUSTRALIA |
70.94 |
2.77% |
1.01 |
12.2% |
STEADFAST GROUP LIMITED |
25.8 |
2.77% |
1.18 |
12.2% |
SUNCORP GROUP LIMITED |
13.93 |
2.77% |
0.89 |
12.2% |
Computation of the share price of these different companies by using the Dividend growth rate model |
|||
Price of the company |
D1/ Ke-G |
|
|
D1 |
Expected Dividend for the year |
|
|
D0 |
The most recent cash dividends |
|
|
Re |
Required rate of return |
|
|
G= |
Expected Annual Growth rate |
|
|
|
|
|
|
|
|
|
|
Computation of the Dividend Growth rate of Company |
|
|
|
Growth rate |
(1-Dividend pay-out ratio)*Rate of Equity |
|
|
PARTICULARS |
Cash dividend |
Earnings |
Earnings |
Dividend Pay-out Ratio |
Return On Equity |
Return on Equity |
Growth Rate |
|
|
|
|
|
|
|
|
INFORMATION TECHNOLOGY |
|
|
|
|
|
|
|
COMPUTERSHARE LIMITED |
139 |
2720 |
2.16% |
5% |
12370 |
22% |
21% |
WISETECH GLOBAL |
102 |
1537 |
0.17% |
7% |
3500 |
44% |
41% |
DOMAINHOLDINGS AUSTRALIA |
40 |
63.31 |
0% |
63% |
580 |
11% |
4% |
|
|
|
|
|
|
|
|
ENERGY |
|
|
|
|
|
|
|
ORIGIN ENERGY LIMITED |
100 |
6429 |
0.00% |
2% |
17590 |
37% |
36% |
CALTEX AUSTRALIA LIMITED |
61 |
2435 |
4.05% |
3% |
2610 |
93% |
91% |
WORLEYPARSONS LIMITED |
100 |
5200 |
1% |
2% |
27300 |
19% |
19% |
NEW HOPE CORPORATOIN LIMITED |
6 |
-235 |
4.98% |
-3% |
831 |
-28% |
-29% |
|
|
|
|
|
|
|
|
FINANACIALS |
|
|
|
|
|
|
|
COMMON WEALTH BANK OF AUSTRALIA |
390 |
9928 |
6.06% |
4% |
17600 |
56% |
54% |
STEADFAST GROUP LIMITED |
280 |
4975 |
2.49% |
6% |
7930 |
63% |
59% |
SUNCORP GROUP LIMITED |
33 |
1075 |
5.23% |
3% |
1299 |
83% |
80% |
PARTICULARS |
D1=D0(1+G) |
Required Rate of Return= Rf+B(Rm-Rf) |
Rate of Growth Dividends= (1-d/e)*ROE |
D1/Re-G |
|
|
|
|
|
|
|
INFORMATION TECHNOLOGY |
|
|
|
|
|
COMPUTERSHARE LIMITED |
168 |
13% |
21% |
1335.56 |
|
WISETECH GLOBAL |
144 |
25% |
41% |
567.88 |
|
DOMAINHOLDINGS AUSTRALIA |
42 |
11% |
4% |
396.12 |
|
|
|
|
|
|
|
ENERGY |
|
|
|
|
|
ORIGIN ENERGY LIMITED |
136 |
15% |
36% |
909.28 |
|
CALTEX AUSTRALIA LIMITED |
116 |
11% |
91% |
1025.27 |
|
WORLEYPARSONS LIMITED |
119 |
19% |
19% |
634.25 |
|
NEW HOPE CORPORATOIN LIMITED |
4 |
48% |
-29% |
9.12 |
|
|
|
|
|
|
|
FINANACIALS |
|
|
|
|
|
COMMON WEALTH BANK OF AUSTRALIA |
601 |
12% |
54% |
4890.78 |
|
STEADFAST GROUP LIMITED |
446 |
14% |
59% |
3207.03 |
|
SUNCORP GROUP LIMITED |
59 |
11% |
80% |
531.96 |
|
|
|
|
|
|
|
COMPARABLE APPROACH |
|
||||
PARTICULARS |
MPS |
EPS |
PE ratio (MPS/EPS) |
SHARE VALUE |
Rank |
|
|
|
|
|
|
INFORMATION TECHNOLOGY |
|
|
|
|
|
COMPUTERSHARE LIMITED |
17.57 |
0.57 |
30.82 |
17.57 |
3 |
WISETECH GLOBAL |
13.25 |
0.57 |
23.25 |
13.25 |
6 |
DOMAINHOLDINGS AUSTRALIA |
33.55 |
0.35 |
95.86 |
33.55 |
8 |
|
|
|
|
|
|
ENERGY |
|
|
|
|
|
ORIGIN ENERGY LIMITED |
9.93 |
1.2 |
8.28 |
9.93 |
7 |
CALTEX AUSTRALIA LIMITED |
30.5 |
1.4 |
21.79 |
30.5 |
2 |
WORLEYPARSONS LIMITED |
17.44 |
1.3 |
13.42 |
17.44 |
4 |
NEW HOPE CORPORATOIN LIMITED |
2.43 |
0 |
#DIV/0! |
#DIV/0! |
10 |
|
|
|
|
|
|
FINANACIALS |
|
|
|
|
|
COMMON WEALTH BANK OF AUSTRALIA |
70.94 |
2.2 |
32.25 |
70.94 |
1 |
STEADFAST GROUP LIMITED |
25.8 |
1.5 |
17.20 |
25.8 |
9 |
SUNCORP GROUP LIMITED |
13.93 |
0.57 |
24.44 |
13.93 |
5 |
The ten investments are ranked in order of desirability taking a factor into consideration namely risk per unit of return factor. This formula is applied to determine the rank of the company on the basis of Beta/ Cost of Equity. From the above calculations it can be analysed that SunCorp Group Limited is ranked as number 1 on the basis of risk per unit of return is 0.1357 which is the least as compared to other companies and sectors. However it will also depend upon the choice of the investor. Therefore, the ranks have been given according to the value of the beta (Owens, 2018).
The risk at times plays a pivotal role in determining the choice of shares the investor is going to invest. At times the investors like to invest in the risky shares and times totally opposite approach are followed. If higher returns are what an investor is looking for than the investor can opt for either Wisetech Global or WorleyParsons Limited. Buying these two categories of shares; on belonging to the information technology sector and other being an energy share will definitely ensure more returns along with risk. Therefore, the selection of shares will always depend upon the type of the company.
In the Information Technology sector there are three companies which are
Warren buffet is a Business investor who is currently based in America. He is serving as a CEO of Berkshire Hathaway. In one of the recent articles in the magazines Warren Buffet descriptively showcased his choice of shares. The WiseTech Global Ltd continued its strong run and reached at a new level of $13.05. The year to date return rousted to a staggering 130%. The shares jumped off higher in opinion of Warren Buffet because of the acquisition of leading warehouse management space worth $41million. The costing was around $20 million upfront with a multi-year revenue-out potential of an additional $20 million. The additional money was utilised for integration of the product and to have a futuristic growth of 22% by financial year 2020. After the release, Microlistics delivered overall revenue of $6.72 million and EBITDA ended up at $1.6 million. This kind of share can be opted for if dividend is the second priority of the investor (Owens, 2018).
The next company of Domain holdings Australia the revenue grew by 12.5% and reached till $183 million. Side by side, the EBITDA also grew by8.7% and ended up at %56.8 million. Though this share is ranked ta number 8 in terms of Beta value yet in term of equity it has a lot of scope. An interim dividend of 4 % was also distributed to the shareholders (Owens, 2018).
Similarly in energy sectors there are shares which are as follows.
Taking into consideration the energy sector shares, the shares of Origin Energy Limited failed to invest in the renewable energy sufficiently. Origin Energy Limited (Origin) announced a Statutory Loss of $1.69 billion, due to an impairment charge of $1.8 billion. This covers 37.5 per cent share of Australia Pacific LNG’s impairment of Origin Energy Limited. The EBITDA increased to $277 million and by 32 per cent to $1.15 billion, giving the view of solid operational performance of the business. The profit of the company reduced by 28% and ended up at 184 million (Infront Analytics, 2017). Therefore, dividend was not declared (Akansu, 2017).
In opinion of Warren Buffet Caltex Australia Limited is one of the classic shares. The company generated revenue of $112 million in the current financial year. The company reported a 33.3% rise in EBIT and a 25% increase in the revenue as compared to previous years. The dividend yield crossed the rate of 4.05% (Akansu, 2017). According to Warren Buffet, the Caltex Australia Limited is currently trading more than its fair value by 2.11 % (ASX, 2018).
Lastly the shares of the Financial Sector in which the portfolio involves the shares which are as follows
In Warren Buffet’s opinion the price of Commonwealth Bank of Australia can shoot up over the next upcoming years. The design or the structure of the Commonwealth Bank of Australia is significantly popular and currently captures a market share worth 22%. A fully ranked interim dividend of $2 was distributed among the shareholders which shows a 100% increase as compared to previous years. This represents a dividend pay-out ratio of 72% of cash NPAT. The forecast made by the management involves an increase in revenue by US$60 million from the current year to the financial year 2020 (Owens, 2018). This means that the trades are made at discount to the intrinsic value of share by this company. The revenue is expected to grow from $3.20 billion to $4.60 billion in 2019 (Owens, 2018).
The SunCorp Group Limited is considered as a high growth stock and the investors are ready to buy the stock at $13.93. This share is of utmost potentials (Akansu, 17). In opinion of Warren Buffet, going through the current revenue the revenue grew by $27 million as compared to the previous years. The overall profit resulted in $1075 million. The ordinary dividends were fully franked by 73%. The EBITDA also grew by 8.7% reaching at $46.8 million. The results were positive and the print segment was enhanced qualitatively. This kind of volatility showcases greater risks for the investors who are investing in the stock market passively. In opinion of Warren Buffet Suncorp Group can help in revamping the portfolio (Ahmadi, 2017).
According to Warren Buffet approach the share valuation can be done as follows. In Buffet’s opinion, he is not considered about the intricacies of the demand and supply factors prevailing in the market. In fact the stocks are chosen by him on the basis of the overall potential as a company. The following factors are considered before taking the overall decision. The questions are as follows;
It is calculated on the basis of a formula Net Income/ Shareholder’s Equity. According to Warren Buffet the investor shall g through the historical performance of past 4 to 10 years in terms of ROE (Chateau, 2017).
The ratio of Debt/Equity is one of the factors taken into consideration by Buffet. A small amount of debt is preferred by Warren Buffet so that the revenue can be generated from shareholder’s equity in contrast to the borrowed money. The following formula is used to calculate the ratio. Total Liabilities/ Shareholder’s Equity. A lower level of Equity eventually is clubbed with volatile earnings and huge amount of expenses
(Harris, Nassios & Giesecke, 2017).
A good profit margin is not sufficient rather than an increasing margin is required. This margin is calculated as Net Income/Net Sales. A sound profit margin will indicate the performance of the company and how efficiently they are working on controlling expenses (Paul, 2018)
Buffet typically considers only those shares of the company which are into existence since past 10 years. Only those business shall be executed in which there is a proper description and understanding. Therefore, it can be analysed from the above research that Buffet adopts the valuation exercises and attempts to determine the return on investment, growth rate of book value, earnings per share, Price earnings ratio, revenue, net income, future stock price. All these intricacies will eventually help in determining which share to purchase and when (Akansu, 2017).
Warren Buffet’s Two-column Valuation Methodology deals with the Market price and intrinsic value. The one more element that can be added to this valuation methodology is the efficacy of retaining the earnings for future purposes. The methods that are used for valuation of shares are Relative valuation model, Dividend Discount Model, Discounted Cash flow model.
This model is utilised when there is a need to compare the companies working in the similar industry. Under this method the main component is calculation of P/E Ratio (Minifie, 2017). For example if the P/E ratio of the company is lower that company is considered as undervalued. This method is easy to calculate and understand; therefore this method is adopted by most of the investors for calculation of share valuation.
This model helps in deriving the true picture and worth of the firm on the basis of the dividends that are paid to the shareholders of the company. Under this model, the first there exists two phases. The first phase deals with the calculation of the dividend. The second phase deals with the determination of the fact whether the dividend is stable and predictable (Allen & Rachim, 2016).
This model is associated with situations where there is a possibility of irregular dividends or no dividends. The greatest advantage of this model is utilised by the firms who do not pay out the dividends.
Therefore, from the above analysis it can be concluded that the approach that can be preferred will depend upon the type of the industry and the prevailing company. Also it depends upon the investors, what kind of valuation option they are choosing. Often investors like to involve in number of calculations and options to create a wide range of possibilities and alternatives. At times it happens a single valuation is not sufficient to decide which share should be bought therefore; one single approach cannot be a solid criterion to decide the valuation (Owens, 2018).
Ahmadi, A. (2017). The Stock Price Valuation of Earnings per Share and Book Value: Evidence from Tunisian Firms. The Journal of Internet Banking and Commerce, 22(1), 1-11.
Akansu, A. N. (2017). The flash crash: a review. Journal of Capital Markets Studies, 1(1), 89-100.
Allen, D. E., & Rachim, V. S. (2016). Dividend policy and stock price volatility: Australian evidence. Applied financial economics, 6(2), 175-188.
ASX. (2018). Company Information. Retrieved from https://www.asx.com.au/prices/company-information.htm
ASX. (2018). The Official List (Listed Companies) Retrieved from https://www.asx.com.au/asx/research/listedCompanies.do
Chateau, J. P. (2017). Fundamental analysis: Stock valuation. New York: Springer.
Harris, J. N., Nassios, J., & Giesecke, J. (2017). Determining agent-specific rates of return in a Financial CGE model of Australia. Victoria University: Centre of Policy Studies
Infront Analytics. (2017). Infront Analytics Infromaiton. Retrieved from: https://www.infrontanalytics.com/fe-en/32713AA/SUNCORP-GROUP/beta
Kraft, H., Schwartz, E., & Weiss, F. (2018). Growth options and firm valuation. European Financial Management, 24(2), 209-238.
Minifie, J. (2017). Competition in Australia. New York: Springer.
Owens, D. (2018). Simply Wall ST. Retrieved from https://simplywall.st/stocks/au/banks/asx-ben/bendigo-and-adelaide-bank-shares/news/what-makes-bendigo-and-adelaide-bank-limited-asxben-a-great-dividend-stock/
Paul, E. (2018). Australia in the US Empire: A Study in Political Realism. New York: Springer.
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download