Date post: | 11-Jan-2016 |
Category: |
Documents |
Upload: | maud-kennedy |
View: | 212 times |
Download: | 0 times |
J. K. Dietrich - FBE 525 - Fall, 2006
Performance of Financial Services Firms
Week 2 –
August 31, 2006
J. K. Dietrich - FBE 525 - Fall, 2006
Stock Performance:Market Rate of Return
Most important to investors Increase in wealth is focus
– Can be measured by share price changes– Standard way is to look at rate of return
Definition:
Interpretation: Dividend Yield + Gain
RORD P P
Ptt t t
t
1
1
J. K. Dietrich - FBE 525 - Fall, 2006
Assessing Performance
Interpretation must be careful– Market performance– Comparable firm performance– Risk and return must be considered
Compare biggest banks since 1990 What are the best firms in banking?
– Answer in terms of market rate of return– Future may not be like past
J. K. Dietrich - FBE 525 - Fall, 2006
Bank Share Performance Comparative Performance
0
500
1000
1500
2000
2500
Time
Va
lue
of
$1
00
Date Citi JPM WFC VwtdRet
J. K. Dietrich - FBE 525 - Fall, 2006
Performance since 2000Bank Stocks Since 2000
0.00
20.00
40.00
60.00
80.00
100.00
120.00
140.00
160.00
180.00
200.00
1-2000 7-2000 1-2001 7-2001 1-2002 7-2002 1-2003 7-2003 1-2004 7-2004
Date
Va
lue
of
#1
00
Citi JPM WFC VwtdRet
J. K. Dietrich - FBE 525 - Fall, 2006
Bank Performance – ONE and MELONE AND MEL 1990 2004
0.00
200.00
400.00
600.00
800.00
1000.00
1200.00
1400.00
1600.00
1800.00
TIME
VA
LU
E O
F $
10
0 I
NV
ES
TM
EN
T
ONE MEL VWTD
J. K. Dietrich - FBE 525 - Fall, 2006
Alternative Valuation Measures Price-earnings multiples (P-Es)
– Related to cash payouts, growth, risk-adjusted discount rate
– Think of a price of a dollar of earnings– Effect of differing P-Es on acquisitions
Book-to-market ratios Cash flow to price (price of a dollar of cash flow) Liquidation value (Assets – Liabilities) Discounted cash flow (DCF) methods Value Line examples
J. K. Dietrich - FBE 525 - Fall, 2006
Cost of Equity CAPM estimates
– Source of betas– Problems with CAPM– Alternatives (APT, 2-factor models)
Average historical returns Growth methods based on dividend yield and
return on equity times retention rate Necessary to evaluate future cash flows to
equity
J. K. Dietrich - FBE 525 - Fall, 2006
Accounting Performance:Return on Equity
Analysis for financial firms must be tailored to specifics of their operations– Deposit-taking– Insurance– Securities firms– Asset management firms– Others
Analysis proceeds in stages
J. K. Dietrich - FBE 525 - Fall, 2006
Steps to Financial Analysis
Step 1 - Obtain data Step 2 - Simplify financial statements Step 3 - Basic ratio analysis Step 4 - Segment analysis Steps 5 and 6 - Benchmarks and analysis These steps required for Part 1 of project
J. K. Dietrich - FBE 525 - Fall, 2006
Bank Income Statement (WFC)WELLS FARGO & COTICKER SYMBOL: WFC SIC: 6020FINANCIAL SERVICES ($ MILLIONS, EXCEPT
Dec-04 Dec-03 Dec-02 Dec-01 Dec-00 Dec-99 Dec-98 Dec-97 Dec-96 Dec-95
Total Interest Income 20,967.00 19,418.00 18,459.00 19,201.00 18,725.00 14,375.00 14,055.00 6,697.40 6,318.30 5,717.30
Total Interest Expense 3,817.00 3,411.00 3,977.00 6,741.00 7,860.00 5,020.00 5,065.00 2,664.00 2,617.00 2,448.00
Net Interest Income 17,150.00 16,007.00 14,482.00 12,460.00 10,865.00 9,355.00 8,990.00 4,033.40 3,701.30 3,269.30
Provision for Loan Losses 1,717.00 1,722.00 1,684.00 1,780.00 1,329.00 1,045.00 1,545.00 524.7 394.7 312.4Net Interest Income After Provision for Loan Losses 15,433.00 14,285.00 12,798.00 10,680.00 9,536.00 8,310.00 7,445.00 3,508.70 3,306.60 2,956.90
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
Other Noninterest Inc/Exp (Net) . . . . . . . . . .
Special Items -174 0 0 -1,484.00 -701 0 -1,152.00 27.3 0 0
Total Other Income . . . . . . . . . .
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
Salaries, Occupancy & Equipment . . . . . . . . . .
Salaries, Depreciation 3,449.00 4,305.00 4,297.00 2,961.00 1,790.00 1,893.00 1,205.00 853.2 681.6 311.8
Total Other Expenses . . . . . . . . . .
Pretax Income 10,769.00 9,477.00 8,854.00 5,479.00 6,549.00 5,948.00 3,293.00 2,049.70 1,781.50 1,422.80
Income Taxes 3,755.00 3,275.00 3,144.00 2,056.00 2,523.00 2,201.00 1,343.00 698.7 627.6 466.8
Minority Interest C C C C C C C C C C Income Before Extraordinary Items and Discontinued Operations 7,014.00 6,202.00 5,710.00 3,423.00 4,026.00 3,747.00 1,950.00 1,351.00 1,153.90 956
Preferred Dividends 0 3 4 14 17 35 35 17.8 17.8 41.2
Available for Common 7,014.00 6,199.00 5,706.00 3,409.00 4,009.00 3,712.00 1,915.00 1,333.20 1,136.10 914.8Savings Due to Common Stock Equivalents 0 0 0 0 0 0 0 0 0 0
Adjusted Available for Common 7,014.00 6,199.00 5,706.00 3,409.00 4,009.00 3,712.00 1,915.00 1,333.20 1,136.10 914.8
Extraordinary Items 0 0 -276 0 0 0 0 0 0 0
Discontinued Items 0 0 0 0 0 0 0 0 0 0
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
Adjusted Net Income 7,014.00 6,199.00 5,430.00 3,409.00 4,009.00 3,712.00 1,915.00 1,333.20 1,136.10 914.8
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------Earnins Per Share (Primary) - Excluding Extra Items & Disc Ops 4.15 3.69 3.35 1.99 2.36 2.26 1.18 1.78 3.07 2.76
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------Earnins Per Share (Primary) - Including Extra Items & Disc Ops 4.15 3.69 3.19 1.99 2.36 2.26 1.18 1.78 3.07 2.76
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------Earnins Per Share (Fully Diluted) - Excluding Extra Items & Disc Ops 4.09 3.65 3.32 1.97 2.33 2.23 1.17 1.75 3.07 2.73
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------Earnins Per Share (Fully Diluted) - Including Extra Items & Disc Ops 4.09 3.65 3.16 1.97 2.33 2.23 1.17 1.75 3.07 2.73
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
EPS from Operations 4.21 3.69 3.35 2.56 2.63 2.26 1.64 1.75 3.07 2.76
Source: S&P COMPUSTAT data delivered by WRDS http://wrds.wharton.upenn.edu/.
J. K. Dietrich - FBE 525 - Fall, 2006
Bank Balance Sheet (WFC)
Dec-04 Dec-03 Dec-02 Dec-01 Dec-00 Dec-99 Dec-98 Dec-97
ASSETS
Cash & Due from Banks 16,526.00 18,292.00 20,994.00 19,498.00 18,576.00 14,804.00 14,248.00 5,926.10
Loans 287,586.00 253,073.00 192,478.00 172,499.00 161,124.00 119,464.00 107,994.00 54,776.60
Less: Allowance for Loan Loss 3,762.00 3,891.00 3,819.00 3,761.00 3,719.00 3,170.00 3,134.00 1,233.90
Net Loans 283,824.00 249,182.00 188,659.00 168,738.00 157,405.00 116,294.00 104,860.00 53,542.70
Net Premises and Equipment 3,850.00 3,534.00 3,688.00 3,549.00 3,415.00 2,985.00 3,130.00 1,295.50
Intangibles 18,582.00 17,277.00 15,226.00 16,900.00 16,322.00 13,701.00 12,254.00 2,774.90
Assets Held for Sale 38,674.00 36,722.00 58,014.00 35,321.00 16,479.00 16,835.00 25,265.00 12,305.30
Investment Securities 44,430.00 41,872.00 40,450.00 48,119.00 42,432.00 41,185.00 31,997.00 19,218.00
Investments at Equity . . . . . . . .
Other Assets 20,514.00 15,898.00 17,445.00 11,382.00 13,655.00 8,951.00 10,721.00 -6,522.30
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
TOTAL ASSETS 427,849.00 387,798.00 349,197.00 307,569.00 272,426.00 218,102.00 202,475.00 88,540.19
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
LIABILITIES
Short Term Borrowings 21,962.00 24,659.00 33,446.00 37,782.00 28,989.00 27,995.00 15,897.00 9,557.00
Total Deposits 274,858.00 247,527.00 216,916.00 187,266.00 169,559.00 132,708.00 136,788.00 55,457.10
Long Term Debt 73,580.00 63,642.00 50,205.00 38,530.00 32,981.00 24,160.00 20,494.00 12,766.70
Minority Interest C C C C C C C C
Other Liabilities 19,583.00 17,501.00 18,311.00 16,777.00 14,409.00 11,108.00 8,537.00 3,737.20
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
EQUITY
Preferred Stock -19 -15 61 64 267 271 463 188
Common Stock 2,894.00 2,894.00 2,894.00 2,894.00 2,894.00 2,777.00 2,769.00 1,281.90
Capital Surplus 9,806.00 9,643.00 9,498.00 9,436.00 9,337.00 8,785.00 8,670.00 409.5
Retained Earnings 27,432.00 23,780.00 20,331.00 16,757.00 15,065.00 12,088.00 9,508.00 5,417.60
Less: Treasury Stock 2,247.00 1,833.00 2,465.00 1,937.00 1,075.00 1,790.00 651 274.8
Common Equity 37,885.00 34,484.00 30,258.00 27,150.00 26,221.00 21,860.00 20,296.00 6,834.20
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
TOTAL EQUITY 37,866.00 34,469.00 30,319.00 27,214.00 26,488.00 22,131.00 20,759.00 7,022.20
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
TOTAL LIABILITIES AND EQUITY 427,849.00 387,798.00 349,197.00 307,569.00 272,426.00 218,102.00 202,475.00 88,540.19
Source: S&P COMPUSTAT data delivered by WRDS http://wrds.wharton.upenn.edu/.
($ MILLIONS)
WELLS FARGO & COTICKER SYMBOL: WFC SIC: 6020FINANCIAL SERVICES ANNUAL BALANCE SHEET
J. K. Dietrich - FBE 525 - Fall, 2006
Bank Ratio Analysis (WFC)WELLS FARGO & COTICKER SYMBOL: WFC SIC: 6020FINANCIAL SERVICES (Percentage except as
Dec-04 Dec-03 Dec-02 Dec-01 Dec-00 Dec-99 Dec-98 Dec-97 Dec-96 Dec-95
PROFITABILITY
Pretax Profit Margin 31.79 29.8 30.29 19.31 23.76 27.29 16.08 21.28 20.06 18.76
Net Profit Margin 20.7 19.5 19.54 12.06 14.6 17.19 9.52 14.03 12.99 12.61
Return on Assets 1.64 1.6 1.63 1.11 1.47 1.7 0.95 1.51 1.42 1.27
Return on Equity 18.51 17.98 18.86 12.56 15.29 16.98 9.44 19.51 19.34 18.26
Return on Investment 7.24 7.22 9 6.13 7.93 11.28 5.7 7.46 6.88 6.13
Net Interest Margin 4.89 5.08 5.53 5.36 5.35 5.66 5.79 5.74 5.63 5.58
Risk-Adjusted Capital Ratio - Total 12.08 12.21 11.44 10.45 10.4 10.5 10.9 11.01 10.42 10.18
Risk-Adjusted Capital Ratio - Tier 1 8.42 8.42 7.7 6.99 7.29 8.07 8.08 9.09 8.63 8.11
Risk-Adjusted Capital Ratio - Tier 2 3.66 3.79 3.74 3.46 3.11 2.43 2.82 1.92 1.79 2.07
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
DIVIDENDS
Dividend Payout 44.91 40.76 32.83 50.16 39.14 34.83 51.28 34.63 33.94 32.42
Dividend Yield 2.99 2.55 2.35 2.3 1.62 1.94 1.75 1.59 2.41 2.73
Dividends per Share 1.86 1.5 1.1 1 0.9 0.79 0.7 0.62 1.05 0.9
One Year Total Return . -5.25 -20.41 -7.25 28.11 -27.38 -1.24 -2.97 -43.87 -24.14
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
BALANCE SHEET
% of Total Assets
Reserve for Loan 0.88 1 1.09 1.22 1.37 1.45 1.55 1.39 1.3 1.27
Total Deposits 64.24 63.83 62.12 60.89 62.24 60.85 67.56 62.63 62.53 58.26
Investment Securities 10.38 10.8 11.58 15.64 15.58 18.88 15.8 21.71 21.39 22.39
Shareholder's Equity 8.85 8.89 8.68 8.85 9.72 10.15 10.25 7.93 7.56 7.36
Total Debt 22.33 22.77 23.96 24.81 22.75 23.91 17.97 25.21 25.76 30.78
Assets for Sale 9.04 9.47 16.61 11.48 6.05 7.72 12.48 13.9 11.49 13.72
Net Loans 66.34 64.26 54.03 54.86 57.78 53.32 51.79 60.47 59.25 62.51
Total Nonperforming Assets ($MM) 1,572.00 1,662.00 1,691.00 1,813.00 1,350.00 855 884 228.5 200 206
Nonperforming Assets 0.37 0.43 0.48 0.59 0.5 0.39 0.44 0.26 0.25 0.29
Total Net Charge-Offs ($MM) -1,666.00 -1,719.00 -1,725.00 -1,779.00 -1,219.00 -1,049.00 -1,617.00 -499.7 -382.4 -304.2
Net Charge-Offs -0.39 -0.44 -0.49 -0.58 -0.45 -0.48 -0.8 -0.56 -0.48 -0.42
------------------------------------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
Other
Net Loans/Total Deposits 103.26 100.67 86.97 90.11 92.83 87.63 76.66 96.55 94.77 107.29Nonperforming Assets/Allowance for Loan Losses 41.79 42.71 44.28 48.21 36.3 26.97 28.21 18.52 19.22 22.46Nonperforming Assets/Common Equity 4.15 4.82 5.59 6.68 5.15 3.91 4.36 3.34 3.4 4.11
Nonperforming Assets/Net Loans 0.55 0.67 0.9 1.07 0.86 0.74 0.84 0.43 0.42 0.46Net Charge-Offs/Allowance for Loan Losses -44.28 -44.18 -45.17 -47.3 -32.78 -33.09 -51.6 -40.5 -36.74 -33.17
Net Charge-Offs/Net Loans -0.59 -0.69 -0.91 -1.05 -0.77 -0.9 -1.54 -0.93 -0.8 -0.67
Allowance for Loan Losses/Net Loans 1.33 1.56 2.02 2.23 2.36 2.73 2.99 2.3 2.19 2.03
Source: S&P COMPUSTAT data delivered by WRDS http://wrds.wharton.upenn.edu/.
J. K. Dietrich - FBE 525 - Fall, 2006
Dupont Analysis
Relate balance sheet to income statement Simple spreadsheet PV-FSI.xls follows text
discussion Analysts all follow somewhat different
approaches– Breakdown of categories (e.g. fees, expenses)– Use of quarter-ending, annual ending, averages
Objective is to project future performance
J. K. Dietrich - FBE 525 - Fall, 2006
Simplify financials: Example, WFC 2001-2002
2001 2002Basic Financial Data FIRST-YEARINCOME STATEMENT HISTORICAL % CHGInterest Revenue 19,201 18,832 -1.92%Interest Expense 6,741 3,977 -41.00%Provision for Loan Losses 1,780 1,733 -2.64%Non-Interest Revenue 7,690 9,641 25.37%Non-Interest Expense 12,891 13,909 7.90%Earnings Before Tax 5,479 8,854 61.60%Tax 2,056 3,144Net Income 3,423 5,710Preferred Dividends 17 17Earnings Available for Common 3,406 5,693 67.15%Dividends 1,569 1,569Adjustments to Net Cash (13,025) (19,671)Operating Cash Flows (9,619) (13,978)# SHARES (Million) 1,736.38 1,736.38 Earnings per Share $1.96 $3.28Operating Cash Flow per Share ($5.54) ($8.05)Common Dividends per Share $0.90BALANCE SHEET (PARTIAL) Cash and Reserves 16,968 17,820 5.02%Fixed and Other Assets 33,072 40,682 23.01%Total Assets 307,569 349,259 13.55%Book Value of Equity 27,214 30,358 11.55%
J. K. Dietrich - FBE 525 - Fall, 2006
Calculate RatiosRATIO ANALYSIS HISTORICAL %CHGBROR 12.52% 18.75% 49.84%Composed of:PULLTHRU x 62.16% 64.30% 3.43%LEVERAGE x 11.30 11.50 1.79%EBT/TA (Before Tax) 1.78% 2.54% 42.31%EBT/TA (After Tax) 1.11% 1.63% EBT/TA composed of:((IR-IE)/EA - 4.84% 5.11% 5.60%PLL/EA) x 0.69% 0.60% -13.77%EA/TA + 83.73% 83.25% -0.57%(NIR-NIE)/TA -1.69% -1.22% -27.73%(IR-IE)/EA composed of:IR/EA - 7.46% 6.48% -13.13%IE/L x 2.40% 1.25% -48.13%L/EA 1.0886 1.0968 0.75%
J. K. Dietrich - FBE 525 - Fall, 2006
Valuation of Financial Firms
Best approach is based on discounted cash flows and, following Copeland et al, we use cash flows to equity
Spreadsheet PV-FSI is abbreviated but captures more complete models
You are free to change the spreadsheet– Add product lines (we will discuss NEWPVFSI briefly
but it is available)
– Change forecast and continuing value periods
J. K. Dietrich - FBE 525 - Fall, 2006
Valuation and Projections
Dividendable cash flows correspond to cash flows to equity
Spreadsheet has two years of history and a five year explicit forecast horizon
Continuing value captured with multipliers of fifth year values– Book-to-market– Price-earnings
J. K. Dietrich - FBE 525 - Fall, 2006
PV-FSI - OverviewJ. K. Dietrich - FBE525 - (Fall 2003) Analysis of Wells Fargo Corporation
2001 2002 2003 2004 2005 2006Basic Financial Data FIRST-YEAR YEARS 2-5INCOME STATEMENT HISTORICAL % CHG ASSUMPTIONS ASSUMPTIONSInterest Revenue 19,201 18,832 -1.92% 20,378 23,043 24,195 25,404 Interest Expense 6,741 3,977 -41.00% 5,486 7,407 7,777 8,166 Provision for Loan Losses 1,780 1,733 -2.64% 2,195 2,304 2,419 2,540 Non-Interest Revenue 7,690 9,641 25.37% g= 10.00% g= 10.00% 10,605 11,666 12,832 14,115 Non-Interest Expense 12,891 13,909 7.90% g= 5.00% g= 5.00% 14,604 15,335 16,101 16,906 Earnings Before Tax 5,479 8,854 61.60% 8,698 9,663 10,729 11,907 Tax 2,056 3,144 3,044 3,382 3,755 4,168 Net Income 3,423 5,710 5,653 6,281 6,974 7,740 Preferred Dividends 17 17 17 17 17 17 Earnings Available for Common 3,406 5,693 67.15% 5,636 6,264 6,957 7,723 Dividends 1,569 1,569 p= 30.00% p= 30.00% 1,691 1,879 2,087 2,317 Adjustments to Net Cash (13,025) (19,671) 2,195 2,304 2,419 2,540 Operating Cash Flows (9,619) (13,978) 7,831 8,568 9,376 10,263 # SHARES (Million) 1,736.38 1,736.38 # = 1,736 # = 1,736 Earnings per Share $1.96 $3.28 3.25$ 3.61$ 4.01$ 4.45$ Operating Cash Flow per Share ($5.54) ($8.05) 4.51$ 4.93$ 5.40$ 5.91$ Common Dividends per Share $0.90BALANCE SHEET (PARTIAL) Cash and Reserves 16,968 17,820 5.02% R/TA= 5.50% R/TA= 5.50% 20,650 21,682 22,767 23,905 Fixed and Other Assets 33,072 40,682 23.01% F/TA= 11.00% F/TA= 11.00% 41,300 43,365 45,533 47,810 Total Assets 307,569 349,259 13.55% g= 7.50% g= 5.00% 375,453 394,226 413,937 434,634 Book Value of Equity 27,214 30,358 11.55% Calculated 32,648 34,281 35,995 37,794 RATIO ANALYSIS HISTORICAL %CHGBROR 12.52% 18.75% 49.84% Calculated 17.26% 18.27% 19.33% 20.43%Composed of:PULLTHRU x 62.16% 64.30% 3.43% t= 35.00% t= 35.00% 64.80% 64.82% 64.84% 64.86%LEVERAGE x 11.30 11.50 1.79% Lev= 11.50 Lev= 11.50 11.50 11.50 11.50 11.50EBT/TA (Before Tax) 1.78% 2.54% 42.31% Calculated 2.32% 2.45% 2.59% 2.74%EBT/TA (After Tax) 1.11% 1.63% Calculated 1.50% 1.59% 1.68% 1.78%EBT/TA composed of:((IR-IE)/EA - 4.84% 5.11% 5.60% Calculated 4.75% 4.75% 4.75% 4.75%PLL/EA) x 0.69% 0.60% -13.77% Ratio= 0.70% Ratio= 0.70% 0.70% 0.70% 0.70% 0.70%EA/TA + 83.73% 83.25% -0.57% Ratio= 83.50% Ratio= 83.50% 83.50% 83.50% 83.50% 83.50%(NIR-NIE)/TA -1.69% -1.22% -27.73% -1.50% -1.07% -0.93% -0.79% -0.64%(IR-IE)/EA composed of:IR/EA - 7.46% 6.48% -13.13% Rea= 6.50% Rea= 7.00% 6.50% 7.00% 7.00% 7.00%IE/L x 2.40% 1.25% -48.13% RL= 1.75% RL= 2.25% 1.60% 2.06% 2.06% 2.06%L/EA 1.0886 1.0968 0.75% 1.0935 1.0935 1.0935 1.0935VALUATION OF CASH FLOWS TO EQUITYCash Flow After Pref Div. (9,619) (13,978) 7,831 8,568 9,376 10,263 - Equity Required (Financ'g Chgs.) N/A (3,144) (2,290) (1,632) (1,714) (1,800)Dividendable Cash Flow N/A (17,122) 5,541 6,936 7,662 8,463
Discount Rate = 8.00% 12% 14% Terminal Value AssumptionsPV with P-E = $120,846 $101,556 $93,342 P-E= 16PV with P/B = $89,661 $75,556 $69,544 P/B= 2.3
Per Share PV with P-E = 69.60$ 58.49$ 53.76$ Per Share PV with P/B = 51.64$ 43.51$ 40.05$
J. K. Dietrich - FBE 525 - Fall, 2006
Past Analysis and AssumptionsJ. K. Dietrich - FBE525 - (Fall 2003) Analysis of Wells Fargo Corporation
2001 2002Basic Financial Data FIRST-YEAR YEARS 2-5INCOME STATEMENT HISTORICAL % CHG ASSUMPTIONS ASSUMPTIONSInterest Revenue 19,201 18,832 -1.92%Interest Expense 6,741 3,977 -41.00%Provision for Loan Losses 1,780 1,733 -2.64%Non-Interest Revenue 7,690 9,641 25.37% g= 10.00% g= 10.00%Non-Interest Expense 12,891 13,909 7.90% g= 5.00% g= 5.00%Earnings Before Tax 5,479 8,854 61.60%Tax 2,056 3,144Net Income 3,423 5,710Preferred Dividends 17 17Earnings Available for Common 3,406 5,693 67.15%Dividends 1,569 1,569 p= 30.00% p= 30.00%Adjustments to Net Cash (13,025) (19,671)Operating Cash Flows (9,619) (13,978)# SHARES (Million) 1,736.38 1,736.38 # = 1,736 # = 1,736 Earnings per Share $1.96 $3.28Operating Cash Flow per Share ($5.54) ($8.05)Common Dividends per Share $0.90BALANCE SHEET (PARTIAL) Cash and Reserves 16,968 17,820 5.02% R/TA= 5.50% R/TA= 5.50%Fixed and Other Assets 33,072 40,682 23.01% F/TA= 11.00% F/TA= 11.00%Total Assets 307,569 349,259 13.55% g= 7.50% g= 5.00%Book Value of Equity 27,214 30,358 11.55% CalculatedRATIO ANALYSIS HISTORICAL %CHGBROR 12.52% 18.75% 49.84% CalculatedComposed of:PULLTHRU x 62.16% 64.30% 3.43% t= 35.00% t= 35.00%LEVERAGE x 11.30 11.50 1.79% Lev= 11.50 Lev= 11.50EBT/TA (Before Tax) 1.78% 2.54% 42.31% CalculatedEBT/TA (After Tax) 1.11% 1.63% CalculatedEBT/TA composed of:((IR-IE)/EA - 4.84% 5.11% 5.60% CalculatedPLL/EA) x 0.69% 0.60% -13.77% Ratio= 0.70% Ratio= 0.70%EA/TA + 83.73% 83.25% -0.57% Ratio= 83.50% Ratio= 83.50%(NIR-NIE)/TA -1.69% -1.22% -27.73% -1.50%(IR-IE)/EA composed of:IR/EA - 7.46% 6.48% -13.13% Rea= 6.50% Rea= 7.00%IE/L x 2.40% 1.25% -48.13% RL= 1.75% RL= 2.25%L/EA 1.0886 1.0968 0.75%VALUATION OF CASH FLOWS TO EQUITYCash Flow After Pref Div. (9,619) (13,978) - Equity Required (Financ'g Chgs.) N/A (3,144)Dividendable Cash Flow N/A (17,122)
J. K. Dietrich - FBE 525 - Fall, 2006
Projections: Cash FlowsJ. K. Dietrich - FBE525 - (Fall 2003)
2003 2004 2005 2006 2007Basic Financial DataINCOME STATEMENTInterest Revenue 20,378 23,043 24,195 25,404 26,675 Interest Expense 5,486 7,407 7,777 8,166 8,574 Provision for Loan Losses 2,195 2,304 2,419 2,540 2,667 Non-Interest Revenue 10,605 11,666 12,832 14,115 15,527 Non-Interest Expense 14,604 15,335 16,101 16,906 17,752 Earnings Before Tax 8,698 9,663 10,729 11,907 13,208 Tax 3,044 3,382 3,755 4,168 4,623 Net Income 5,653 6,281 6,974 7,740 8,585 Preferred Dividends 17 17 17 17 17 Earnings Available for Common 5,636 6,264 6,957 7,723 8,568 Dividends 1,691 1,879 2,087 2,317 2,571 Adjustments to Net Cash 2,195 2,304 2,419 2,540 2,667 Operating Cash Flows 7,831 8,568 9,376 10,263 11,236 # SHARES (Million)Earnings per Share 3.25$ 3.61$ 4.01$ 4.45$ 4.93$ Operating Cash Flow per Share 4.51$ 4.93$ 5.40$ 5.91$ 6.47$ Common Dividends per ShareBALANCE SHEET (PARTIAL)Cash and Reserves 20,650 21,682 22,767 23,905 25,100 Fixed and Other Assets 41,300 43,365 45,533 47,810 50,200 Total Assets 375,453 394,226 413,937 434,634 456,366 Book Value of Equity 32,648 34,281 35,995 37,794 39,684
J. K. Dietrich - FBE 525 - Fall, 2006
Valuation and RatiosRATIO ANALYSISBROR 17.26% 18.27% 19.33% 20.43% 21.59%Composed of:PULLTHRU x 64.80% 64.82% 64.84% 64.86% 64.87%LEVERAGE x 11.50 11.50 11.50 11.50 11.50EBT/TA (Before Tax) 2.32% 2.45% 2.59% 2.74% 2.89%EBT/TA (After Tax) 1.50% 1.59% 1.68% 1.78% 1.88%EBT/TA composed of:((IR-IE)/EA - 4.75% 4.75% 4.75% 4.75% 4.75%PLL/EA) x 0.70% 0.70% 0.70% 0.70% 0.70%EA/TA + 83.50% 83.50% 83.50% 83.50% 83.50%(NIR-NIE)/TA -1.07% -0.93% -0.79% -0.64% -0.49%(IR-IE)/EA composed of:IR/EA - 6.50% 7.00% 7.00% 7.00% 7.00%IE/L x 1.60% 2.06% 2.06% 2.06% 2.06%L/EA 1.0935 1.0935 1.0935 1.0935 1.0935VALUATION OF CASH FLOWS TO EQUITYCash Flow After Pref Div. 7,831 8,568 9,376 10,263 11,236 - Equity Required (Financ'g Chgs.) (2,290) (1,632) (1,714) (1,800) (1,890)Dividendable Cash Flow 5,541 6,936 7,662 8,463 9,346
12% 14% Terminal Value Assumptions$101,556 $93,342 P-E= 16 137,094
$75,556 $69,544 P/B= 2.3 91,273 58.49$ 53.76$ 43.51$ 40.05$
J. K. Dietrich - FBE 525 - Fall, 2006
Case Discussion: AIG
Introduction to insurance industry Assessment of financial performance
performance Application of analysis of financial
information to understand reasons for performance variations
Think about valuation issues in terms of insurance application to PV-FSI
J. K. Dietrich - FBE 525 - Fall, 2006
For Next Two Weeks
Prepare AIG case for discussion on September 7 – see questions in objectives for Week 3
Organize team and choose firms for your segment of financial services industry
Prepare to discuss Chapter 8 during class Week 4– We will discuss underlying economics of value creation
in financial services and specifically in credit-related services discussed in Chapter 8
Part I of project is due in class of Week 4