Monday, January 28, 2013

Preparing For The Next Merger Meeting (2)

WALL STREET SMARTS, THE BLOG, IS NOW WALL STREET SMARTS, THE BOOK.  FULLY EDITED AND REVISED WITH NEW MATERIAL ON AMAZON

Before we start this blog, I must point out that, in this story of the merger of Best Blogs Ever, Inc (BBE) and Blog Topics, Inc. (BTI), the numbers used are simply made up in order to arrive at a certain result, the merger of the companies.  This blog points out several ways to value a privately held business; not in order to teach how to do so, but to introduce several financial concepts.  The financial analysis of a publicly traded share of stock is different than the analysis of a share of a privately held company.  As has been pointed out by one commentator, there is "more art than science" in the valuation of a closely held business.  Now we return to the story.

In the last blog, we learned how our financial consultant, Mary Jo, valued the stock of BBE.  She next presented her analysis of the value of the stock held by Bob and Mary Pat in BTI.  She had looked at their company in the same ways she had analyzed BBE in the last blog.

Her valuation of BTI based on an asset analysis showed an equity of $30,000, represented by the 200 shares of common stock, owned equally by Bob and Mary Pat (100 shares each).  Not surprisingly since we are in the same business, the assets of BTI are the same as BBE's assets: servers, computers, office furniture and furnishings.  With the small number of authorized and issued shares, the book value of each share of BTI common stock is $150 per share, which is an interesting number but of little help in determining what BBE should pay for those shares.

Using the income approach, Mary Jo reviewed BTI's income statement and determined that, in the last year of operations, BTI had net income of $40,000 for earnings per share of $200.  She pointed out that these net earnings were after Bob and Mary Pat had each drawn a salary from the corporation of $30,000 for a total of $60,000 in wages paid to the couple.  They could have increased their salaries or declared a year end bonus for themselves if they had wanted to draw a total of $100,000 out of BTI, both of which would be treated as deductible compensation by BTI on its tax return.  However, they always operated the company conservatively and had left the money in the company as retained earnings, opting to pay taxes on that income.  Unlike BBE which declares nondeductible dividends on its common stock in order to provide the non-employee shareholders with a return on their investment, Bob and Mary Pat did not have BTI declare a nondeductible dividend to them.  Mary Jo did not bother calculating a "present value" for the earnings per share of BTI stock and then discounting them since anyone could use the same math and arrive at a different value, depending on the assumptions made.  

Having discussed BTI's income statement prepared according to generally accepted accounting principles (GAAP), she then spoke about a non GAAP way to analyze a company.  This way of looking at BTI's earnings before the usual deductions for interest, depreciation, taxes and amortization results in a number referred to as EBITDA.  If such deductions (some being non cash reductions in earnings such as depreciation of equipment and amortization of non tangible assets) are added back into a company's net income, you arrive at the amount of cash a company has actually produced.  In our case, the EBITDA plus the salaries paid to Bob and Mary Pat reveals how much free cash flow (funds not needed for any other corporate purpose) BTI generates.  That number represents additional money which BBE could anticipate having in order to pay Bob and Mary Pat a fixed dividend on the preferred shares we propose to exchange with them for their common stock in BTI.  Our goal is an increase in cash flow as a result of the merger sufficient to pay the price for BTI's common shares.

Mary Jo then discussed the market comparison method to determine the value of the BTI shares.  Due to the difference in the number of issued shares of the two corporations, she first had to equalize the number of shares to get comparable earnings per share.  If BTI's $40,000 of earnings were spread over the same number of shares as BBE's 13,500 outstanding shares, the earnings per share would be $2.96.  BBE's earnings per share for last year were $4.82.  If she applied the same price/earnings ratio she had used for BBE, 15, to the per share earnings of BTI, she would come up with a value per share of $44.40 as opposed to BBE's per share value of $72.30 with the same P/E ratio.  This indicates that each share of BBE common stock is worth 1.63 shares of BTI stock.  

If we do a rough calculation of the value of BTI as a business by simply multiplying the $200 per share of GAAP earnings by a P/E of 15, the value of each share is $3,000.  That price applied to the 200 shares owned by Bob and Mary Pat gives us a value of $600,000 ($3,000 x 200).  This seems like a high number until Mary Jo points out that, if we look at the EBITDA plus the salaries of Bob and Mary Pat, we would be paying $600,000 for adjusted annual earnings for BTI of $100,000.  In other words, we are paying $6 for every $1 of additional cash flow we hope to achieve with a merger with BTI.  This could be considered a bargain, especially if you factor in anticipated increases in revenue, income and cash flow in future years.

Mary Jo and Kate from VFI shared their thoughts on offering Bob, Mary Pat and their blog writers a second class of common shares with different voting rights in order to maintain the current voting control balance in BBE common shares.  We intend to bring this up at our next meeting.  We know that they have been going through the same financial exercises with BBE's financial information.  We look forward to, hopefully, reaching an agreement with them next Monday.

Comments are always welcome.

32 comments:

  1. Hello I am so thrilled I found your weblog, I really found you by accident,
    while I was searching on Yahoo for something else, Regardless I am here now and would just like to say thanks a
    lot for a incredible post and a all round interesting blog (I also love the theme/design), I don't have time to read through it all at the moment but I have saved it and also added in your RSS feeds, so when I have time I will be back to read more, Please do keep up the superb work.

    Check out my blog: phen375 reviews 2012

    ReplyDelete
  2. Usually I don't read post on blogs, but I wish to say that this write-up very compelled me to check out and do so! Your writing style has been surprised me. Thank you, quite great article.

    Here is my web site ... weblink

    ReplyDelete
  3. Thank you for your support and comment.

    ReplyDelete
  4. I loved as much as you will receive carried out right here.

    The sketch is tasteful, your authored subject matter stylish.
    nonetheless, you command get got an impatience over that you
    wish be delivering the following. unwell unquestionably come further
    formerly again as exactly the same nearly very often inside case you shield this increase.


    Here is my web-site :: here are the findings

    ReplyDelete
  5. Asking questions are genuinely good thing if you are not understanding something completely,
    but this piece of writing presents pleasant understanding even.


    my blog post ... vamo apv instructions

    ReplyDelete
  6. Greetings! Very helpful advice in this particular article!

    It is the little changes that make the biggest changes.

    Many thanks for sharing!

    Also visit my site - her comment is here

    ReplyDelete
  7. great publish, very informative. I ponder why the
    opposite experts of this sector do not notice this.
    You should continue your writing. I'm confident, you have a great readers' base already!


    Also visit my web-site: league of legends hack

    ReplyDelete
  8. Hello! Would you mind if I share your blog with my facebook
    group? There's a lot of people that I think would
    really enjoy your content. Please let me know.
    Thanks

    Also visit my blog post ... free riot points lol rp generator ()

    ReplyDelete
  9. Wonderful work! That is the kind of info that are supposed to be shared across the web.
    Disgrace on the search engines for not positioning this publish upper!
    Come on over and visit myy website . Thank yyou =)

    Feel free to visit my webpage ... bottom of foot pain

    ReplyDelete
  10. Thank you for your comments and feel free to share the site with others.

    ReplyDelete
  11. Fantastic goods from you, man. I have understand your stuff previous to and you are just too excellent.
    I actually like what you have acquired here, really like what you are
    saying and the way in which you say it. You make it entertaining and
    you still take care of to keep it sensible. I can't
    wait to read much more from you. This is really a wonderful web site.


    Feel free to visit my homepage Amber Necklace Teething

    ReplyDelete
  12. Awesome site yyou have here but I was curious if you knew of any message
    boards that cover the same topics discussed here?
    I'd really like to bbe a part of online community where I can get
    feed-back from other knowledgeable individuals that share thhe
    same interest. If you have any suggestions, please llet mee know.
    Thank you!

    Here is my weblog; foot pain on balls of feet

    ReplyDelete
  13. Thank yyou for sharing yolur info. I truly appreciate your efforts and I am waiting for your
    further post thanks once again.

    Visit my website: plantar fasciitis massage

    ReplyDelete
  14. Thank you for your comments and for reading.

    ReplyDelete
  15. Hi terrific blog! Does running a bloig similar to this take a lot
    of work? I have virtually no expertise in programming however
    I had been hoping to stardt my own blog in the near future.
    Anyhow, should you have anny ideas or techniques for neww blolg owners
    please share. I know this is off subject however I simply needed
    to ask. Thanks!

    Feel free to surf to my page plantar fasciitis surgery in australia

    ReplyDelete
  16. Great post. I was checking constantly this blog and I'm impressed!
    Extremely useful information specially the last section
    :) I take care of such info a lot. I used to be looking for this
    particular info for a long time. Thanks and gold luck.


    my web blog ... plantar fasciitis taping

    ReplyDelete
  17. Very nice post. I just stumbled upon your blog and wanted to say that I have truly enjoyed surfing
    around your blog posts. In any case I'll be subscribing to your rss feed and I hope you write again soon!


    my page :: pell grants increase college tuition

    ReplyDelete
  18. Thank you for visiting the blog and your comments.

    ReplyDelete
  19. Hi there! I understand this is kind of off-topic but I had to ask.

    Does running a well-established website such as yours ttake a large amount of work?
    I'm completely new to writig a blog but I do write in my journal daily.

    I'd likke to start a blog so I will be able tto share my experience aand
    views online. Please let me know if you have any ideaqs or tips for brand new aspiring bloggers.
    Appreciate it!

    Review my weblog: plantar fasciitis brace (www.labarbierose.com)

    ReplyDelete
  20. I like the helpful information you provide iin your articles.
    I will bookmark your weblog and check again here regularly.
    I'm quite certain I'll learn plenty oof new stuff right here!
    Good luck for the next!

    Here iis my website :: heel pakn taping - www.fm-toplist.de-

    ReplyDelete
  21. Great blog you have here.. It's hard to find excellent writing like yours
    these days. I really appreciate individuals like you!

    Take care!!

    Alsoo visit my webpage ... foot pain shoes

    ReplyDelete
  22. Hello! I've beewn reading your weblog for a while now and finally got the bravery to go ahead and give you
    a shout out from Huffman Tx! Just wanted to say keep up thhe excellent job!


    Take a look at my web-site - foot pain arch - -

    ReplyDelete
  23. Thank you for your comments and visiting the blog.

    ReplyDelete
  24. Hi there, I read your new stuff regularly. Your
    humoristic style is witty, keep it up!

    Here is my page

    ReplyDelete
  25. Have you ever considered creating an ebook or guest authoring on other websites?

    I have a blog centered on the same ideas you discuss and
    would love to have you share some stories/information.
    I know my visitors would value your work. If you're even remotely interested,
    feel free to send me an email.

    Here is my site

    ReplyDelete
  26. Everything is very open with a clear clarification of the issues.
    It was truly informative. Your website is very helpful.
    Thank you for sharing!

    My site-> car town blue points

    ReplyDelete
  27. Hi I am so happy I found your blog page, I really found you by mistake,
    while I was searching on Google for something else, Regardless I am here now and would just
    like to say thanks for a fantastic post and a all round
    enjoyable blog (I also love the theme/design), I don't have
    time to browse it all at the minute but I have book-marked it and also included your RSS feeds, so when I
    have time I will be back to read a great deal more, Please do keep up the superb job.


    Also visit my weblog ... fifa 14 free coins - http://ourpedopedo.Tumblr.com,

    ReplyDelete
  28. Excellent blog you have here.. It's hard to find excellent writing like yours these days.
    I truly appreciate individuals like you! Take care!!


    my web blog - fifa 14 free coins [https://14fifa.wordpress.com/2014/07/16/fifa-14]

    ReplyDelete