monmouth case finance presentation
TRANSCRIPT
![Page 1: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/1.jpg)
Monmouth, Inc. – Case AnalysisGolden Gate Team 2iTHui Lin Tan | Sophia Liu | Luca Aldegheri | Alejandro Gaviria | Guillermo Gonzalez | Ricardo Mazzini
![Page 2: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/2.jpg)
Agenda
Introduction
Valuation Analysis Multiple Market Dividend Payout Discounted FCF
Recommendations
![Page 3: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/3.jpg)
Leading Provider of Oil & Gas Industry
1) Achieve growth in EPS over the next 5 yearsFrom $2.61 to > $3.56
2) Increase Wall Street’s interest in the stock$24 ~ 4.21M shares outstanding
MANAGEMENT’S OBJECTIVE THROUGH ACQUISITION
“We want to implement a diversification program to reduce vulnerability to
economic conditions.” – Harry Vincent, Executive Vice President
![Page 4: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/4.jpg)
Journey Thus Far
?
Simmons purchased 44,000 Robertson
shares
Simmons’s offer:
$42 per share ($12 premium)
1st Opportunity
for Monmouth
Monmouth retreats
offer
2nd Opportunity
for Monmouth
NDP’s offer:
5:1 common stock swap
Concerned about shares devaluation after NDP-Robertson
merger
2000 March 2003 April 2003
![Page 5: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/5.jpg)
TO BUY OR NOT TO BUY?
![Page 6: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/6.jpg)
Consultant 1: Multiple Market Analysis
Robertson Industry Average
Most Similar
CompaniesComment Suggestion
for Analysis
EBIAT Multiple 16.1 13.3 14 Above average 15
P/E Ratio 13.5 13.5 13 OK 13.5
Value of Robertson’s stock: $26 to $30 per share
NO GO!
![Page 7: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/7.jpg)
Consultant 2: Dividend Payout Analysis
Value of Robertson’s stock: $13 to $20 per share
Worst case Base case Best case
13.315.8
20.0
Pessimistic Neutral OptimisticRequired rate of return 12% 10.1% 8%
Dividend per share 1.6 1.6 1.6
NO GO!
![Page 8: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/8.jpg)
Consultant 3: Discounted FCF Analysis
Value of Robertson’s stock: $34 per share
WACC 8.97%
Growth rate 2%*
Discounted FCF $19.78
Shares outstanding 584,000
Price per share 33.87
*Growth of last 2 years
NO GO?
![Page 9: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/9.jpg)
Acquisition BenefitsOPPORTUNITIES FOR BUSINESS IMPROVEMENTS
Reduction of “COGS” – by accurate market segmentationFrom 69% to 65% of sales
Reduce SG&A expenses – by unifying sales force and advertising From 22% to 19% of sales
Redistribution of market segments to achieve better earnings75% Industrial 50% Industrial25% Consumer 50% Consumer
![Page 10: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/10.jpg)
Monmouth-Robertson’s Merger Value Proposition
WACC
Pessimistic11%
Neutral9%
Optimistic7%
Growth
0% 30.96 47.02 72.15
2% 41.06 64.56 106.47
3% 48.00 77.73 136.51
![Page 11: Monmouth case Finance presentation](https://reader033.vdocuments.mx/reader033/viewer/2022051318/589fbc281a28abf9038b6c6f/html5/thumbnails/11.jpg)
Next Steps
COMMON STOCK SWAP2 shares of Monmouth : 1 share of
Robertson @ $48/share