module 13 full information forecasting valuation company chipotle n.
Download
Skip this Video
Loading SlideShow in 5 Seconds..
Module 13: full- information forecasting & valuation Company: chipotle PowerPoint Presentation
Download Presentation
Module 13: full- information forecasting & valuation Company: chipotle

Loading in 2 Seconds...

  share
play fullscreen
1 / 43
iniko

Module 13: full- information forecasting & valuation Company: chipotle - PowerPoint PPT Presentation

259 Views
Download Presentation
Module 13: full- information forecasting & valuation Company: chipotle
An Image/Link below is provided (as is) to download presentation

Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.

- - - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - - -
Presentation Transcript

  1. Module 13: full- information forecasting & valuationCompany: chipotle Matt Ramirez

  2. Chipotle background • Mexican grill that focuses on serving quality food while maintaining speed and efficiency • Founded in 1993 by Steve Ells in Denver, Colorado • Considered a “fast-casual” restaurant: food that is served fast without the “fast food” methods or ambiance, allows customers to eat “on the go” or in a nicer restaurant environment • Not franchised, centrally-owned • Experiencing rapid growth recently and focused on national and international expansion

  3. Epm forecast

  4. Forecast assumptions • Food, Beverage, and Packaging: Largest EPAT expense- steadily rising and will continue to rise as Chipotle expands • Labor: Steadily declining, will continue to decline for a few years as sales increase but will reach steady state after growth slows • Other Operating Expenses: Unclear what is included, but 10-K states that they will grow as % of sales in future

  5. Epm without full-information New EPM is lower than previous years: inclusion of ESO adjustment adds an additional expense that reduces profits

  6. Eato forecast

  7. Forecast assumptions • Leasehold Improvements & Buildings: Has been significantly declining as sales increase- trend will continue until sales slow • Equipment: No true trend- will hover around 7.5% or so • Operating Leases Adjustment: Most significant impact to Enterprise Assets- assumed steady impact yearly

  8. Forecast assumptions • Accounts Payable: No true trend- 2% chosen as “midpoint” • Deferred Rent: slowly declining, but will likely slightly increase as expansion continues

  9. Eato forecast EATO is significantly lower due to addition of Operating Leases: Inclusion of these assets shows that Chipotle is not utilizing its assets as efficiently as its financial statements lead to believe

  10. Sales growth

  11. Sales figures

  12. Sales growth explanation • Chipotle expected to maintain a high growth rate for near future, but this growth % will steadily decline • 16.79% chosen as average of expected earnings and analysis from past trends, but will decline roughly 2.5% per year: level of growth is not sustainable (judging from past few years) • 4% continuing growth chosen as Chipotle’s rapid based on own and analyst estimates

  13. Full-information forecasting & valuation

  14. Comparison of captured value

  15. Agr model used for valuation • While all 3 valuation models yield the same value, the AGR captures 91% of value within horizon • 91% of value is attributed to predicted 2014 EPAT & PV of AGR • Most comfortable with capturing value within horizon due to uncertainty of Chipotle’s future and rapid growth

  16. DCF, REI, Agr values

  17. Recommendation & final comments

  18. Value adjustment

  19. Recommendation = Sell Chipotle’s market price is 3.85 times larger than calculated value

  20. Sensitivity analysis

  21. Analysis of recommendation • Chipotle is significantly over-valued by the market: what is this value attributed to? • Judging from the sensitivity analysis, even significant changes in the valuation models yield a lower value than the market • Certain adjustments had significant impacts on valuation: Operating Leases greatly impacted NEA and therefore FCF, leading to lower value

  22. Final comments • Expectation of future payoffs are lower than the markets or expected risk of Chipotle is higher than the markets: Chipotle’s current growth is not sustainable and will eventually slow down • Is market aware of “off-balance sheet” items (Operating Leases/ESO’s)? Or are they ignoring it? • One thing is clear: Chipotle is clearly over-valued by the market and its momentum will likely slow down within the next few years

  23. Alternate valuation: no adjustment for eso’s

  24. Stock based compensation

  25. Stock based compensation

  26. Alternate valuation: not adjusting for eso’s

  27. alternate forecasts

  28. Change to wacc

  29. Value captured

  30. Alternate recommendation: buy

  31. Valuation without eso adjustment • Without adjusting for ESO’s, Chipotle’s value increases dramatically • Originally did not include as part of Mod 11: did not think the options should be considered “options” • Is market aware of these options? Should they be added or ignored? • Major issue: With options, Chipotle is significantly overvalued, with them, Chipotle is slightly undervalued