Beruflich Dokumente
Kultur Dokumente
SEMINAR PAPER
1
1 INTRODUCTION...................................................................................................................................3
4. RESULT OF SIMULATION...............................................................................................................16
5. SENSITIVITY ANALYSIS.................................................................................................................20
6. CONCLUSION.....................................................................................................................................23
BIBLIOGRAPHY.....................................................................................................................................26
2
A case study: Evaluate eBay.com with real auction
method and simulation technology
1 Introduction
Evaluating Internet stock maybe the most appealing investment topic at
companies continuously get high market value even with negative cash
flow.
example of market bubble. Whereas other investors believe that with the
the way in which the business is transacted and will rapidly grow to
Real option is one of these methods. Eduardo Schwartz and Mark Moon
3
problem of internet company valuation in their article Rational pricing of
and depending on the parameters chosen, they showed the relative high
eBay. This case study applies Schwartz and Moon’s the real option
estimates the relative parameter for this company. Section 4 reports the
sensitivity analysis.
The basic idea of this model is to “deal adequately with the insecurity
1
Schwartz, S. E.; Moon, M(2000)
4
the development of the company value”2. An important determinant of
loss carry forward, and tax, for each period net cash flow is obtained.
These cashes available generate compound risk free interest during the
time process. The firm value is present value of total cash available in
which the growth rate evolves along its expected value and at the same
Another stochastic process is the expected sales growth rate. Since the
initial very high-expected growth cannot sustain for a long time, in the
of these revenue.
dRt
= µt dt + σ t dz1 (1)
Rt
2
See Böhmer, C.(2001) p.10
5
The dynamic of the expected growth rate in revenue µt is:
dµt = k ( µ −µt ) dt +ηt dz 2 (2)
The volatility in the rate of revenue growth, σt , and the volatility of the
rate and the unanticipated changes in its drift are assumed correlated:
dz 1dz 2 = ρdt (5)
To calculate the net cash flow generated in each period, the cost of the
goods sold (COGS) and other expenses. The first item is assumed to be
proportional to the revenue and the second item has a fixed component,
6
Cost t = COGS t + Other exp enses t
= αRt + ( F + βRt ) (6)
= (α + β ) Rt + F
If the sum of EBITDA in period t and the loss carry forward in the same
Therefore the after tax net cash flow at time t, Yt , is given by:
Yt = ( Et + Lt )(1 −τ ) , if Et + Lt 0 (8a)
or
Yt = ( Et + Lt ) , otherwise (8b)
given by:
dX t =Yt dt (10)
For the simplicity case, the bankruptcy is defined as the situation where
bankruptcy neglects the fact that the company can raise cash, sell equity
7
time, V0 . Again for the simplicity reason, it is assumed that the cash
generated in the operation remains in the company, earns a risk free rate
value equals to the expected value of the firm in the end of simulation
process each simulation path will determine one possible firm value.
Vt = EQ [ M ( Rt − Ct ) + X t ] * e −rT (11)
[( ) ]
dµ t = k µ − µ t − λ 2η t dt + η t dz2
∗
(13)
8
The asterisk stands for the risk adjustment of the process. λ1 , λ2 are
market price for the factor risk. In this eBay case, the values of these
To imply Monte Carlo simulation to solve the value of Internet firm, the
Moon’s article:
[
Rt + ∆t = Rt e{ µ t − λ1 *σ t −σ t
2
]
/ 2 ∆t +σ t ∆tε 1 }
(17)
λ2ηt 1 − e −2 k∆t
µt +∆t = e −k∆t µt + (1 − e −k∆t ) µ −
+
k 2k
ηt ∆tε 2 (18)
Where
σ t = σ 0 e − k t + σ (1 − e − k t )
1 1
(19)
and
ηt = η0e − k t 2
(20)
eBay case, they were set out side of the squared root.
3
See Böhmer, C.(2001)
9
example, loss carry forward may either be negative or zero and can
The last two term in equation 21 indicates the change in the carry
early 1998, it has only about 30 employees and 300000 users who
10
merchandise sales have grown by 72% to more than $9.3 billion. Its own
market place where businesses and individuals buy and sell collectibles,
In September 1998 eBay went to public. On the first day of IPO, eBay’s
stock soared to three times the offer price.4 At present (Dec. 23rd 2002)
its share price grew to $70.1 from $7.896 four years ago.5 Figure 1
shows the development of eBay’s share price. And the quarterly sales,
COGS, expenses and other basic financial data for the past four-quarter
4
Business: Not quite another eBay, The Economist, Mar 10, 2001
5
http://quotes.nasdaq.com/quote.dll
11
Figure 1: eBay share price, Oct 1998—Dec.2002 6
Table1: Quarterly sales and Costs for eBay, Dec. 2001- Sep. 20027
6
http://quotes.nasdaq.com/quote.dll
7
www.nasdaq.com
12
3.2Estimate the parameters
of 30th Dec. 2002. To carry out the simulation, more than 20 parameters
are need.
Among these parameters, the initial revenue, initial loss carry forward
and initial cash balance can he obtained directly from eBay’s income
statement and balance sheet for the third quarter of 2002. But some
about the industry and the particular company. Figure 2 shows the sales
Figure 3 shows that the growth rate in revenue for the same period
350000
300000
250000
200000
150000
Sales
100000
50000
0
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
2000 2000 2000 2000 2001 2001 2001 2001 2002 2002 2002
13
Figure3: eBay Quartely Sales Growth Rate Q2 2000-Q3 2003
Q2 Q3 Q420 Q1 Q2 Q3 Q4 Q1 Q2 Q3
2000 2000 00 2001 2001 2001 2001 2002 2002 2002
the average growth rate over the past 7 quarters (2001,1st –2002,3rd). The
referred from the stock price volatility. In this context, the parameters
compared with that of eBay during the period of 1999-2000, and eBay’s
(23)
growth rate in revenue do not correlated. It is also assumed that the long-
14
term growth rate in revenue is 1.5 percent per quarter (6 percent per
per quarter (2 percent per year). Corporate tax is 0.35. The yield to
maturity rate of American treasury strip bond serves as risk free rate. The
rate of the bond, which matures in February 2025, is 0.015 per quarter.
45000
40000 120
SG&A($000)
COGS($000)
35000
30000 110
25000
20000 100
50000 100000 150000 200000 250000 300000 200 225 250 275 300
Sales($000) Sales($000)
Figure 4: eBay COGS verse Sales Figure 5: eBay SG&A verse Sales
Due to the business character of eBay, COGS does not occupy an important
place in the total sales. In the contrary, SG&A has a much bigger potential in
the total sales. The percentage of COGS in sales, α , is estimated as 0.19.
for one time increment and the horizon for estimation is 24.75 years. The
15
terminal value for eBay in the end of 24.75 year is assumed to be 10
implementation.
4. Result of simulation
For estimating the basic value of eBay, the discrete-time formulas
16
depicted in section 2 are used to build an Excel file. The parameters in
table 2 are substituted into this file. For every round of the simulation,
the total cash available for eBay in the end of 24.75 year is calculated
simulations are carried out for 900 times. Although 900 times of
simulation is not a small number which needs an Excel file with 90000
rows, the times of simulation is still relatively low compared with that of
Therefore the results illustrated below may not present or even distort
The mean of the 900 simulations suggested that the value of eBay is
The market price on 23 Dec. 2002 is $70.1 per share. The simulation
sale paths.
17
Figure 6: Quartiles of 900 simulated paths of the sales
development for eBay( in $000)
10000000
8000000 90.0%
75.0%
6000000
50.0%
4000000
25.0%
2000000 10.0%
0
Year 1 Year 5 Year 10 Year 15 Year 20 Year
24.74
The vary top two lines contain 15% of sales paths with higher outcomes
and are very wide spread. The lowest two lines which contain 15% of
the sales pathes with lower outcomeslines that contain 15% of the sales
pathes with lower outcomes are very close to each other. According to
simulated paths, the quarter sales after 24 years range from $538 million
that in the later period extreme high sales are possible but not very
18
Contrary to the sales paths, the distribution of expected growth rate in
sales spread wider in the initial period and narrower in the later period.
year, 5 year, 10 year and 24.75 year. After 1 year, the growth rates range
0.01594. As time passes the sale rate converges to its long-term rate
0.015.
1year 5Year
0,15
Probability Axis
Probability Axis
0,15
0,10
0,10
0,05 0,05
0 0,1 0 0,1
0,20
Probability Axis
Probability Axis
0,20
0,15
0,15
0,10
0,10
0,05 0,05
Figure 7:Expected growth rate in sales distribution for eBay— after 1 year, 5,year, 10 year and 24.75
year.
19
Figure 8 show the distribution of company’s value resulting from 900
obviously skewed to the left side and shows that extremely high value of
the firm is possible but has low possibility. The mean of the simulated
company’s value is 39.7079 billion and lies in the left side of the figure.
100 Häufigkeit
80
60
40
20
0
5000000
25000000
45000000
65000000
85000000
185000000
205000000
245000000
345000000
105000000
125000000
145000000
165000000
225000000
265000000
285000000
305000000
325000000
5. Sensitivity analysis
been showed.
20
Parameter Value of perturbed Total eBay value Sensitivity Probability of
parameter ($000) Bankruptcy
equations while the other parameters are the same as the base valuation.
effect on the value of the firm. Two of them are initial expected growth
rate in sales and the long-term growth rate, which has sensitivity 1.42
Schwartz and Moon for Amazon, the most critical factor for the value of
21
eBay is the initial expected growth rate in revenue rather than the
COGS does not occupy an important potential in the total sales. And the
potential of SG&A relative to sales is higher than Amazon but the profit
Amazons’ value very significantly. This is also the case of eBay. These
converges to 0, the higher the initial value, the larger initial variance in
the process.
term level. The larger the value of k, the more quickly the initial high
growth rate decrease, the smaller the possibility that the growth rate
company’s sales and then the same effect on the firm’s value.
22
The relationship between η0 and firm value reported in table 3 indicates
determines the value of the firm in a positive way. The reason behinds
this is, if eBay’s revenue achieves anextreme high growth rate, it enjoys
Schwartz and Moon explained this as the option character of the firm
uncertainty increases.
negative effect on the total firm value. Böhmer interpreted this as that
higher volatility in sales means higher risk which leads to lower value.
growth rate.
6. Conclusion
This paper adopts Schwartz and Moon’s simulated based model to
9
see Bömer, C (2001) p.18.
23
examine the market value of Internet company eBay. The model is based
the uncertainty in the development of the company and has the ability to
This case study also examined eBay’s financial report and considered its
performed for 900 times and the mean of these simulation results were
the market value of eBay is under valuated. For simplicity case, this
case study did not examine the capital structure of eBay and not
1.
2.
24
25
Bibliography
1. Amazon annual report(2001)(Form 10-K)
http://amazon.com, visited December 25th , 2002
2. Amazon stock price and chart
http://quotes.nasdaq.com/quote.dll visited December 23rd , 2002
3. Böhmer, C (2001) Valuation of dot.com, International Finance, St.
Gallen: University of St. Gallen
4. Business: Not quite another eBay, The Economist, Mar 10, 2001
26
9.Leuhrman,T.,1998, Investment Opportunities as real options:
August, pp.51-67.
http://us.badm.washington.edu/kotha/personal/pdf
%20files/Internet%20paper.pdf
27