Beruflich Dokumente
Kultur Dokumente
Breakfast Meeting
Strategic Gains from
Uncertainty and Risk
Point-in-time.
Production Calculations
Mill Capacity (MSF)
Demand/Capacity Ratio
Units Produced and Sold (MSF)
Sheathing % of Total Volume
Sheathing Volume
Non-Sheathing % of Total Volume
Non-Sheating Volume
...
1994
1995
1996
2010
0
108.5%
0
100.0%
0
0.0%
0
78,750
91.3%
71,890
100.0%
71,890
0.0%
0
353,500
91.6%
323,773
100.0%
323,773
0.0%
0
406,339
82.4%
335,005
100.0%
335,005
0.0%
0
Sales Calculations
Avg Sheathing Selling Price ($/MSF)
$228.85
Sheathing Sales
0
Avg Selling Price Non-Sheathing ($/MSF) $228.85
Non-Sheathing Sales
0
$216.33
15,552
$216.33
0
$207.43
67,161
$207.43
0
$295.67
99,051
$295.67
0
$15,552
0
0
15,552
$67,161
0
0
67,161
$99,051
0
0
99,051
16,490
25,117
$0
0
0
0
* 0* *
PV Factor
PV Free Cash Flow
Sum of Forecast Free Cash Flow
Perpetuity Value
Total Value (000's)
Point-in-time.
Inflexible.
Forecast
4,301
0.000
0
93,870
38,626
132,495
0.942
15,526
0.174
4,380
Chart-of-accounts based.
Not adaptive.
Valuing Incentive
Stock Options
$40
Point-in-time.
Inflexible.
Mathematically abstruse.
Option Value
Exercise Value
$30
Percei ved
Value at Grant
$20
Value of
Option
c Po N ( d1 ) Xe
$10
2
Po
rf N N
2
X
($10)
$40
$50
Po
2N
rf N
X
2
log
d2
Percei ved
Value Today
Slope: 1.0
$60
$70
Stock Price
$80
$90
$100
N (d 2 )
log
Where : d1
$0
rf N
N
N ( d ) cumulative normal probability density function
P P E PV
o
div
(1 coe ) n 1
(1 r f ) n
n 1
E PVdiv Po
(1 rf ) N (1 coe ) N
Po
N
( rf coe )(1 rf )
Point-in-time.
Inflexible.
Mathematically abstruse.
Reactive.
Bottom-line orientation.
Short-term perspective.
Vision
Vision
Reality
Vision
Vision
Reality
Vision
1996
1997
1998
Vision
Reality
1996
1996
1997
1997
1998
1998
The relationship
between weather and
performance means...
Well-understood rules.
Conceptually intuitive.
Well-understood rules.
Conceptually intuitive.
Characteristics:
Probabilistic.
Multi-period.
Adaptive.
Proactive.
Well-understood rules.
Conceptually intuitive.
Characteristics:
Probabilistic.
Multi-period.
Adaptive.
Proactive.
Well-understood rules.
Conceptually intuitive.
Characteristics:
Probabilistic.
Multi-period.
Adaptive.
Proactive.
8%
7%
6%
Expected
YTM
5%
4%
3%
2%
1%
0%
0
100
200
300
400
Expected
YTM
8%
Conclusions:
7%
6%
5%
4%
3%
2%
1%
0%
0
100
200
300
400
250%
PL
Variability
in Amount 125%
per Claim
(Severity)
EEOC
D&O
Env
PBM
GL
AL
WC
AP
0%
0%
Marine
20%
40%
7 5th Percentile
Median
Challenge:
Quantifying capacity to retain risk,
given the highly uncertain nature of
casualty and property losses.
Structuring an integrated program
which actually saves money for the
company.
Simulation ...
Simulation 2
Frequency
Severity
Simulation 1
Incurred
Loss
Insurance
Allocation
of Loss
Payment
Pattern
PV Factor
Impact on
Cash Flow
Impact
on
Value
Multiple
Simulations
Confidence Map of
Each Risk Parameter
User-defined parameters
Computer-generated output
Go to Model
250%
PL
Variability
in Amount 125%
per Claim
(Severity)
EEOC
D&O
Env
PBM
GL
AL
WC
AP
0%
0%
Marine
20%
40%
7 5th Percentile
Median
250%
PL
Variability
in Amount 125%
per Claim
(Severity)
EEOC
D&O
Env
PBM
GL
AL
WC
AP
0%
0%
Marine
20%
40%
7 5th Percentile
Median
Context:
In 1994, the industry could
do no wrong. Price far
exceeded cost for most
producers and almost
everyone was betting on
growth through OSBan
engineered substitute for
plywood.
25
20
Canada
West
South
NC
NE
15
10
0
1991 1992 1993 1994 1995 1996 1997 1998 1999 2000
Context:
In 1994, the industry could
do no wrong. Price far
exceeded cost for most
producers and almost
everyone was betting on
growth through OSBan
engineered substitute for
plywood.
Question:
Was the industry overextending itself, or poised
for still further value-adding
growth?
What should the clients
policy be on OSB and
plywood investments?
110%
40
35
OSB Capacity
100%
30
25
20
90%
15
10
80%
Plywood Capacity
(assuming no mill
closures)
Total Demand
Demand Capacity
Ratio
5
0
70%
1991 1992 1993 1994 1995 1996 1997 1998 1999 2000
Approach:
Convert a complex body of financial
data and line expertise into a userfriendly model of industry and business
unit performance.
2 Major Products
10 Supply Regions
Plywood
OSB
2 Log Classes
3 Log Species
3 Owner Types
80-120 Quarters
Approach:
Convert a complex body of financial
data and line expertise into a userfriendly model of industry and business
unit performance.
Deliverables:
3m3
33
Supply and
Demand (2003)
33
3
2
Conclusions:
In simulation after simulation, the supply curve flattened as plywood mills cut
costs and OSB mills entered production. But demand increased only marginally,
causing wholesale erosion in prices.
3j3
33
33
Existing OSB
Capacity
Projected
OSB
Expansion
(Aggressive
Case)
Supply and
Demand (2003)
Remaining Plywood
Capacity
(Aggressive Growth Case)
3
7
/
Y
Billion Square Feet (3/8" Basis)
Conclusions:
At the same time, competitors willingness to endure pain meant protracted excess
capacity, and further flattening of the supply curve. The days of justifying
unproductive mills as an option against volatile product prices were over.
Conclusions:
Because the model simulated performance on a mill-by-mill basis, we were able
to predict who would suffer losses, who would shutter, and who would succeed
long-term.
Conclusions:
We were also able to simulate whether hypothetical new mills could create value
and the confidence intervals around success or failure .
Conclusions:
Although only partially responsible, the model helped formulate an investment
strategy which disavowed further green-field expansion. This was a significant
departure from previous policy.