Hi oooahhh99,
I was interested in your observations, particularly in regard to valuing ATC (sans FNT).
In looking at WACC, I have assumed the following:
INTEREST:
Risk free rate (based on the AU 10-year bond rate) = 5.5%.
EQUITY CONSIDERATIONS:
Beta = 1.4x (your post). My view, it should be closer to 1.8.
Equity risk premium = 3%.
COST OF EQUITY:
Cost of equity = 10% ((3*1.5)+5.5).
COST OF DEBT:
Based on Westpac (parent, to Challenge Bank) Business Overdraft, plus risk margin. Currently, @8.5%.
DEBT RISK MARGIN:
Debt risk margin, assumed, at 50% of equity risk premium (ie: .50*3.0% = 150bp).
TAX EFFECTIVE DEBT:
Tax rate = 30%.
Tax effective debt = 7.0% ((8.5+1.5)*0.70).
BALANCE SHEET DIFFERENTIATION:
Equity = $5.5m (FY02 Annual Report).
Actual Debt = $1.8m (Fy02 Annual Report).
Equity weighting = 75%.
Debt weighting = 25%.
If, however, we include prospective Debt of $4.2m, comprising a repeat of June 02, working capital share raising, plus a 50% weighting increase, then total debt rises to $6.0m. If we then include this at 75% of prospective value, then inclusive debt is $4.5m.
On this basis, the revised, prospective equity weighting = 55%, and the revised, prospective debt weighting = 45%.
(ACTUAL) CAPM WACC CALCULATION:
Equity weighting = 75%.
Cost of equity = 10%.
Debt weighting = 25%.
Cost of debt = 7%.
CAPM WACC = 9.25% ((75*.10) + (25*.07))
PROSPECTIVE CAPM WACC CALCULATION:
Equity weighting = 55%.
Cost of equity = 10%.
Debt weighting = 45%.
Cost of debt = 7%.
CAPM WACC = 8.65% ((55*.10) + (45*.07))
CONCLUSION:
In my view, ATC's CAPM WACC is somewhere in the region of 8.65% to 9.25%. This averages out to ~9.0%.
This would place ATC's fair value at between 12 -18c, based on the $2.8m profit suggestion (sans FNT and, ex-Shanghai, for the next 6- 8 years).
It is likely that these figures may well be challenged by some, but on a curently analysed basis, it is hard to sell how ATC's DCF valuation can get above 20c, or its price target, above 15c (assuming a 25% discount to DCF).
In arrivivng at this conclusion, however, I have not seen any of the roadshow forecasts. So, it may be that you can improve upon my calculations, going forward.
- Forums
- ASX - By Stock
- oooahhh99 an update please...
Hi oooahhh99,I was interested in your observations, particularly...
Featured News
Add ATC (ASX) to my watchlist
(20min delay)
|
|||||
Last
4.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $67.10M |
Open | High | Low | Value | Volume |
4.0¢ | 4.0¢ | 3.9¢ | $20.44K | 516.2K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 110644 | 3.9¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.0¢ | 486826 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 110644 | 0.039 |
22 | 1553320 | 0.038 |
9 | 843967 | 0.037 |
9 | 507555 | 0.036 |
12 | 1131892 | 0.035 |
Price($) | Vol. | No. |
---|---|---|
0.040 | 486826 | 5 |
0.041 | 644543 | 5 |
0.042 | 169751 | 3 |
0.043 | 230000 | 2 |
0.044 | 600032 | 2 |
Last trade - 16.10pm 27/08/2024 (20 minute delay) ? |
Featured News
ATC (ASX) Chart |
The Watchlist
SBW
SHEKEL BRAINWEIGH LTD
Dani Nadri, Country Manager Australia
Dani Nadri
Country Manager Australia
SPONSORED BY The Market Online