11
IRONHORSE LLC
Certified Valuation Analysts
6709 W. 119th St., Suite 443
Overland Park, KS 66209-2013
PH: (913) 851-0027; (816) 589-4848
FAX: (913) 851-3844
[email protected]@ihorsellc.com
IIRONRONHHORSEORSE LLCLLC
Business Valuation / AppraisalBusiness Valuation / Appraisal
Forensic Examinations & Litigation SupportForensic Examinations & Litigation Support
Business SuccessionBusiness Succession
Mergers, Acquisitions, Buy/Sell AgreementsMergers, Acquisitions, Buy/Sell Agreements
22
Mergers, Acquisitions, Buy/Sell AgreementsMergers, Acquisitions, Buy/Sell Agreements
Estate & Wealth PlanningEstate & Wealth Planning
E.S.O.P.E.S.O.P.
Private Equity Investment Advisory Due DiligencePrivate Equity Investment Advisory Due Diligence
Bankruptcy, Insolvency, & Preemptive Value AlertsBankruptcy, Insolvency, & Preemptive Value Alerts
IIRONRONHHORSEORSE LLCLLC
Turnarounds & workoutsTurnarounds & workouts
Financial restructuringFinancial restructuring
Corporate Value RecoveryCorporate Value Recovery
33
Financial restructuringFinancial restructuring
Crisis & interim managementCrisis & interim management
Distressed enterprise investment bankingDistressed enterprise investment banking
Operations improvementOperations improvement
IIRONRONHHORSEORSE LLCLLC
Asset recoveryAsset recovery
Avoidable preferences/fraudulent transfersAvoidable preferences/fraudulent transfers
Insolvency & Bankruptcy SupportInsolvency & Bankruptcy Support
44
Avoidable preferences/fraudulent transfersAvoidable preferences/fraudulent transfers
ValuationValuation
Financial & operating reportingFinancial & operating reporting
Creditor & debtor advisoryCreditor & debtor advisory
IIRONRONHHORSEORSE LLCLLC
Investment BankingInvestment Banking
Corporate FinanceCorporate Finance
RestructuringRestructuring
Seller advisorySeller advisory
55
Seller advisorySeller advisory
Buyer advisoryBuyer advisory
Initial, secondary offering assistanceInitial, secondary offering assistance
Debt & equity placementDebt & equity placement
Due diligenceDue diligence
Fairness opinionsFairness opinions
IIRONRONHHORSEORSE LLCLLC
Executive TeamExecutive Team
CollectivelyCollectively, 30 years of combined success in corporate renewal, corporate finance, and senior, 30 years of combined success in corporate renewal, corporate finance, and senioroperations managementoperations management--including the dramatic recovery and renewal of the largest racing andincluding the dramatic recovery and renewal of the largest racing andpremium custom wheel manufacturer in North America.premium custom wheel manufacturer in North America.
Dennis O’HaraDennis O’Hara--20 years in all phases of strategic planning, operations and financial management.20 years in all phases of strategic planning, operations and financial management.Senior finance executive for startSenior finance executive for start--up satellite television licensor that was successfully sold for $1up satellite television licensor that was successfully sold for $1billion after just four years of operation. Managed due diligence process for over 50 acquisitions,billion after just four years of operation. Managed due diligence process for over 50 acquisitions,and directed the turnaround and recovery of several firms in various industries. B.S., Southwestand directed the turnaround and recovery of several firms in various industries. B.S., SouthwestMissouri State University. Masters of Accountancy, University of Missouri. Certified PublicMissouri State University. Masters of Accountancy, University of Missouri. Certified PublicAccountant.Accountant.
66
Tony WayneTony Wayne--15+ years experience as CRO, COO, and CFO, primarily with middle & small market,15+ years experience as CRO, COO, and CFO, primarily with middle & small market,privately held manufacturers/distributors. Extensive restructuring, reorganization, M & A, andprivately held manufacturers/distributors. Extensive restructuring, reorganization, M & A, anddivestiture experience, largely within highly leveraged and financially “stressed” environments.divestiture experience, largely within highly leveraged and financially “stressed” environments.B.S.B.A., Accounting & Business Administration, University of Kansas. Executive Fellow & MBA,B.S.B.A., Accounting & Business Administration, University of Kansas. Executive Fellow & MBA,Rockhurst University. Certified Public Accountant, Certified Valuation Analyst, Certified InsolvencyRockhurst University. Certified Public Accountant, Certified Valuation Analyst, Certified Insolvency& Restructuring Advisor. Adjunct Professor of Accounting& Restructuring Advisor. Adjunct Professor of Accounting--Johnson County Community College andJohnson County Community College andBaker UniversityBaker University
Members:Members: Turnaround Management Association, Association of Insolvency & RestructuringTurnaround Management Association, Association of Insolvency & RestructuringAdvisors, American Bankruptcy Institute, National Association of Certified Valuation Analysts,Advisors, American Bankruptcy Institute, National Association of Certified Valuation Analysts,Association for Corporate Growth.Association for Corporate Growth.
IIRONRONHHORSEORSE LLCLLC
Our advantageOur advantage Industry focusIndustry focus--intuitive issue recognition, rapid response.intuitive issue recognition, rapid response.
Unmatched chemistry & teamworkUnmatched chemistry & teamwork--30+ years combined success and proven, dramatic results.30+ years combined success and proven, dramatic results.
UltraUltra--lean, yet scalable contingent organization.lean, yet scalable contingent organization.
Complementary service offering.Complementary service offering.
Local alternative.Local alternative.
77
Local alternative.Local alternative.
Experienced in complex, emotional challenges of familyExperienced in complex, emotional challenges of family--owned business lifeowned business life--cycle transitions.cycle transitions.
Certified Insolvency & Restructuring Advisor, Certified Valuation Analyst credentials ensuresCertified Insolvency & Restructuring Advisor, Certified Valuation Analyst credentials ensurescommitment to outstanding quality service with adherence to the highest possible professionalcommitment to outstanding quality service with adherence to the highest possible professionalstandards.standards.
“ Financial literacy” diagnostic model accelerates evaluation of:“ Financial literacy” diagnostic model accelerates evaluation of: External & internal reporting capabilityExternal & internal reporting capability
Core business viabilityCore business viability Operational improvement opportunities.Operational improvement opportunities. Organizational & executive effectivenessOrganizational & executive effectiveness Likelihood of inLikelihood of in--court, vs. out of court solutions approachcourt, vs. out of court solutions approach
IIRONRONHHORSEORSE LLCLLC
Recent valuation EngagementsRecent valuation Engagements
88
VALUATIONVALUATION FOUNDATIONFOUNDATION
IIRONRONHHORSEORSE LLCLLC
The Business PlanThe Business Plan
The plan comes first, then the capitalThe plan comes first, then the capitalstructure and related valuation.structure and related valuation.
99
Plan components:Plan components:
•• ManagementManagement
•• Core business unitsCore business units
•• Projected financial resultsProjected financial results
CORE BUSINESSCORE BUSINESS
What business or segments are part of the on going business?What business or segments are part of the on going business?
What external factors must be considered?What external factors must be considered?
•• CompetitionCompetition
Strengths/weaknessesStrengths/weaknesses
••
IIRONRONHHORSEORSE LLCLLC
1010
•• LongLong--term dynamicsterm dynamics
Production shifting offshore?Production shifting offshore?
Currency /interest rate outlookCurrency /interest rate outlook
Commodity pricesCommodity prices
Trade policiesTrade policies
PROJECTED RESULTSPROJECTED RESULTS
Review and challenge basic assumptions:Review and challenge basic assumptions:•• RevenueRevenue
•• Operating resultsOperating results
•• EBITDAEBITDA
•• Free cash flowFree cash flow
••
IIRONRONHHORSEORSE LLCLLC
1111
•••• Working capital and the balance sheetWorking capital and the balance sheet
•• Past performance vs. projected future performancePast performance vs. projected future performance
OtherOther•• Market ShareMarket Share
•• What do projections imply? Realistic?What do projections imply? Realistic?
•• The telecom conundrum: 100 companies cannot each achieve 5%The telecom conundrum: 100 companies cannot each achieve 5%market sharemarket share
VALUATIONVALUATION –– INTRODUCTIONINTRODUCTION
General Premise:General Premise:
•• Present value ofPresent value of futurefuture benefitsbenefits
••
IIRONRONHHORSEORSE LLCLLC
1212
•• Investor should only pay what one thinks benefits are worth given a rateInvestor should only pay what one thinks benefits are worth given a rateof returnof return
•• Rate of return varies depending on type of investor, asset, risk, etc.Rate of return varies depending on type of investor, asset, risk, etc.
•• Enterprise Approach vs. Equity ApproachEnterprise Approach vs. Equity Approach
VALUATIONVALUATIONDistribution Of Cash Flow Among ConstituentsDistribution Of Cash Flow Among Constituents
Lenders
Company
EBIT
$Interest
IIRONRONHHORSEORSE LLCLLC
1313
Government
PreferredShareholders
EBT
Earnings
CommonShareholders
$Dividends
$Taxes
Dividends $
VALUATIONVALUATION
Theories Behind Premiums and DiscountsTheories Behind Premiums and Discounts
Maximum valueattributable to astrategic buyer
Sale valueMBOLBO
Premium for strategicvalue / synergies
Controlling interestvalue
($ in millions, except share price)
Fully Diluted Shares 100.0
Share price $20.00
Market Value of Equity $2,000.0Controlling
Interest
Investment Value
IIRONRONHHORSEORSE LLCLLC
1414
MBOLBO
IPOPublic trading
Non-public stock
Premium forcontrol
Minority interestdiscount
Discount for lack of
marketabilityMinority interestvalue
plus: Total Debt (book) 1,500.0
less: Converted Debt 0.0
plus: Preferred Stock 200.0
less: Converted Preferred 0.0
less: Cash & Cash Equivalents 100.0
plus: Minority Interest in Subs 0.0
Enterprise Value $3,600.0Discount for lack of marketability / liquidity
[NYSE vs. OTC:BB]
Non-MarketableMinority
Value
MarketableMinority
Value
InterestValue
VALUATIONVALUATION
ApproachesApproaches
Market approachMarket approach
•• Comparable companyComparable company –– marketable minority basismarketable minority basis
IIRONRONHHORSEORSE LLCLLC
1515
•• Comparable companyComparable company –– marketable minority basismarketable minority basis
•• TransactionTransaction –– controlling basiscontrolling basis
Discounted Cash Flow (“DCF”) approachDiscounted Cash Flow (“DCF”) approach
Liquidation / Asset approachLiquidation / Asset approach
VALUATIONVALUATION
DriversDrivers
Quantitative characteristicsQuantitative characteristics
•• Cash flowCash flow
•• ProfitabilityProfitability
•• Growth (historical and projected)Growth (historical and projected)
IIRONRONHHORSEORSE LLCLLC
1616
•• Growth (historical and projected)Growth (historical and projected)
•• SizeSize
•• ReinvestmentReinvestment
•• LiquidityLiquidity
•• Capitalization / leverageCapitalization / leverage –– financial flexibilityfinancial flexibility
•• Fixed charge coverageFixed charge coverage
•• Activity ratios (e.g. asset and inventory turnover, accountsActivity ratios (e.g. asset and inventory turnover, accountsreceivable and accounts payable DSO, ROI, ROE, etc.)receivable and accounts payable DSO, ROI, ROE, etc.)
VALUATIONVALUATION
DriversDrivers (cont.)(cont.)
Qualitative characteristicsQualitative characteristics
•• Quality and depth of managementQuality and depth of management
•• Customer and vendor concentrationCustomer and vendor concentration
•• Industry dynamics [Market share, competition, rawIndustry dynamics [Market share, competition, rawmaterials/commodities]materials/commodities]
IIRONRONHHORSEORSE LLCLLC
1717
•• Company’s position / reputation in the industryCompany’s position / reputation in the industry
•• DiversificationDiversification
Product offeringProduct offering
GeographyGeography
•• Vendor relationshipsVendor relationships
•• Seasonality / cyclicalitySeasonality / cyclicality
•• Power over vendors / customersPower over vendors / customers
•• Ability to expandAbility to expand
•• Emergence / intensification of foreign competitionEmergence / intensification of foreign competition
WHERE DOES SUBJECTIVITYWHERE DOES SUBJECTIVITYIMPACT VALUATION MOST?IMPACT VALUATION MOST?
Discounted Cash Flow AnalysisDiscounted Cash Flow Analysis•• Discount rate usedDiscount rate used
Cost of equityCost of equity Cost of debtCost of debt
Terminal ValueTerminal Value
IIRONRONHHORSEORSE LLCLLC
1818
Terminal ValueTerminal Value Multiple chosenMultiple chosen
-- Based on market comparables?Based on market comparables?-- Choosing time to sellChoosing time to sell ––buy low, sell highbuy low, sell high
Market Comparables and M&AMarket Comparables and M&A•• Period for analysis (LTM, Projected)Period for analysis (LTM, Projected)•• Choice of comparablesChoice of comparables
Size, Business, Competitors not ComparablesSize, Business, Competitors not Comparables
Choice of M&A CompsChoice of M&A Comps How do you look back?How do you look back? “Perfect” comps?“Perfect” comps?