Main content

## Corporate metrics and valuation

Current time:0:00Total duration:13:41

# P/EÂ conundrum

## Video transcript

Let's say we have two
entrepreneurs. And they are both interested
in buying a pizzeria and eventually turning it into
a public company. So let's compare the two. So let me draw a dividing line
here between the first and the second entrepreneurs. And they're actually going
to buy identical assets. So they're going to buy
a pizzeria with the ovens inside of them. And the same amount of cash
in the cash register. Everything they need to operate
the pizzeria and they may be in identical locations. Maybe right next to each other
at the same intersection. Or across the street
from each other. It's the same asset. Let me draw that out. I don't want to draw this box. So that's the asset. And it costs $100,000. That includes the building. It includes the oven. It includes the places where
the customers come sit. It even includes
the cash needed to operate the business. So you need some cash to pay
vendors just to get started and to pay for things
like dough. And have some money in
the cash register. And to have a little bit
of a bank account. Things like that. So that's all inclusive. All of the assets needed to
start the firm, the pizzeria. So this is the assets. And they both buy identical
assets. So let me copy and paste that. They buy identical assets. Now, the first entrepreneur,
he's very conservative and he's been saving all his
whole life to do this. So he actually has $100,000 of
cash to buy his pizzeria, so he buys it outright. So he owns it outright so all of
the $100,000 of asset value is actually his equity. Let me do equity in
a different color. It's all his equity. So that's all his equity. This guy here, maybe he's a
little bit earlier in his career, or he's just not as
good at saving money. So he doesn't quite
have $100,000. He actually only has $10,000
in his pocket. But he's a smooth talker. So he goes to the local bank
and says, hey I have this great idea for-- let me write
this down, $10,000 of equity, that's what he has-- but he
tells the guy at the bank, and he buys him lunch, and he says,
I have this great idea for a pizzeria. And they agree to give
him not just $90,000. This guy, he's a little
ambitious too. He thinks not just beside
a pizzeria. In the name of the pizzeria
he's going to borrow some money and then maybe invest that
in stocks or something. So he gets a sweetheart
deal on the loan. And he's able to actually borrow
a little bit more than what he even needs. He only needs $90,000, but let's
say he borrows $100,000. So he borrows $100,000
of debt. And so, he has $110,000
to play with. He buys a $100,000 pizzeria. And then he has another $10,000
left over to do with what he wants. And he puts it in the pizzeria's
name, in the pizzeria's bank account. Because he has to show the bank
that it's going towards the pizzeria. But his real intent is to maybe
gamble with it on the side in the pizzeria's name, and
maybe invest in stocks or speculate on pork
belly futures or something like that. But for all intents and
purposes it's cash. And so they go off and they
start their pizzeria. Let's see what happens. So let's look at them over
the course of one year. So let's say, revenue. So let's say the first year
they're identical. They both make $100,000
in revenue. Let's say their cost of goods
sold is roughly 50% of that. So it's $50,000. I'll put a minus there because
it's an expense. Minus $50,000. So both of their gross
profit is $50,000. And then their SG&A
is the same. If you've watched the video on
depreciation and amortization, this might even include the
depreciation on some of the physical assets they've
bought, or maybe the amortization on the rights to
the name Super Pizzeria. In either case. Maybe the brands
are identical. So that's another $20,000. Minus $20,000. So far they look very,
very identical. And that's because they have
the same exact asset. So their operating profit. 50 minus 20 is $30,000. And now we'll start to see
a little difference. And this goes back to the
very first video we saw. It says if you have an identical
asset and it's being managed identically, which it
is in this case, they will generate an identical amount
of operating profit. But when I talk about the asset,
I'm talking about only the operating assets. This guy has some non-operating
assets, although it's officially part
of the company. He doesn't need it to operate. This is cash above
and beyond what's needed in the cash register. And we might have a little bit
of cash here in this asset that's needed for the
cash register. And I'll teach you more
about working capital. But in order to pay vendors
and things like this. This is cash above and beyond
what's necessary. This guy has a little
bit of cash just to operate the business. He just doesn't have this
gambling cash out here. So now we add an interesting
line. Non-operating income. This guy doesn't
make anything. He's not gambling. This guy's pretty good
with this $10,000 of speculation cash. He makes, say, 20% on it
in this first year. So he makes $2,000. And then we have interest
expense. This guy has no debt. Very prudent. He has no interest. So his
pre-tax income is $30,000. This guy, he does have interest.
And let's say on that $100,000 of debt, he
got a really good deal. Let's say that the Fed thought
that he was systemically important to the future of
our financial system. So he gave him a sweetheart 2%
debt deal, because he was afraid that if this pizzeria
were to fail, it would bring down the entire financial
system. So given that 2% on
$100,000 debt. That's $2,000 of debt a year. So minus $2,000. I'll make it a little
bit more realistic. Let's say it's 5%. So 5% on $100,000 is $5,000
per year in interest. So that's his interest expense. Let me write that. This was interest. This
was non-op income. This was operating profit. You just have to carry
the lines over. And so his pre-tax income
is now 30 plus 2 minus 5 is $27,000. They both pay 30% in taxes. And so this guy's
paying $10,000. Well, actually, $9,000
would be 30%. And this guy, 30% of 27. So let's see. Taxes. 3, 6,000 plus-- 8,100. Minus $8,100. Is that right? Yeah. That's $9,000. And then if you have $3,000
less, you should be $900 less. Yep, that's right. And so, we're finally at
the net income line. This guy makes $21,000. This guy makes-- what is this? This is $18,900 net income. And of course the difference
is the money that he had to spend on tax. On interest expense. If you net out all of his little
financial engineering, he had to pay $3,000 more in
interest, if you net out his profit he made on his little
cash bets, his side bets. And that was able to
be a tax deduction. So the actual effect ends
up being $2,100. Which is essentially $3,000
of a 30% tax rate. So, fair enough. That's not what I
want to do here. I don't want to focus too much
on the tax savings on interest. What I want to do here
is focus on valuation and see whether the price to
earnings ratio holds up to scrutiny in this situation,
where you have an identical asset but very different
capital structures. So let's say they both
have 10,000 shares. I'll arbitrarily switch colors. 10,000. So EPS. This guy made $21,000
this year. Divided by 10,000 shares
is $2.10 per share. This guy, $18,900 divided by
$10,000 is $1.89 per share. And we could have modeled
out their income statements further. And actually, this guy, even if
the top line, even if the revenue grew the same and the
operating profit grew the same, because of his leverage
he would actually grow a little bit faster. I'll do another video on how
that works with leverage. But let's say that someone looks
at this and says, OK, it's the same business
and everything. And if anything, this guy's
growing a little bit faster because he's got that leverage,
that extra juice from the financials, from the
capital structure he's got. So they both deserve at least
a price to earnings of 10. So you say, they both deserve
a price to earnings of 10. So 10 price to earnings. You'd say, I'm willing to
pay $21 for this guy. And I'm willing to pay
$18.90 for this guy. Now what does that result in
their valuation, or in terms of their market cap? So in this guy's case,
market cap. $21 times 21,000 times 10,000
shares, means that you are ascribing a-- 21 times 10--
you're saying that the equity in this company is
worth $210,000. In this case, you're saying
that the equity in this company is worth $189,000. So this one's worth a little bit
more, because it's earning a little bit more money. Although I don't want to
complicate it, but you might be willing to pay a higher
multiple here. So something very interesting
is happening. By applying the same price to
earnings, we're saying that the market value of this equity
is $210,000, while the market value of this equity is--
what was it?-- $189,000. Something doesn't seem
to make sense. This guy put up $100,000,
and sure, they invested it and did all that. So now the market's willing to
say, hey, you know what? This is a pretty profitable
business, more profitable than most. You're making
good margins. And I'll do a bunch of videos
on margins in the future. We're willing to say that
the market value of your equity is $210,000. Which implicitly means that the
market value of this asset is $210,000. They're saying, this
is worth $210,000. That's because this must
be worth $210,000. But if you look here, by giving
the same price to earnings, because they're
the same business. And maybe this guy's even
growing faster, so maybe they're being conservative by
only giving this guy a 10 price to earnings. You get a $189,000 market
cap for this equity. Which, all of a sudden, this guy
only put in $10,000, and people are saying it's
worth $189,000? And if this little fraction
right here is $189,000, then it implies what about
this asset? What does it imply about the
value of that asset? You have $189,000 as the
value of this equity. The value of this debt
is $100,000. So the market is saying, the
right-hand side of the balance sheet is what? It's $189,000 plus $100,000. It's $289,000. And let's say this cash
is still cash. It's worth $10,000. So if you subtract it out, the
market is saying, this is $289,000 minus this
$10,000, $279,000. So something is very
bizarre right here. That the market-- just because
of how this guy has capitalized his company--
if they just apprised a superficial price to earnings of
10 to both companies, it's willing to say that this asset
is worth $279,000, and this asset's only worth $210,000,
even though they're identical assets! So I've already used more than
enough time on this video, so I'll let you ponder
that a little bit. In the next video, I'll show you
that the reason why this is kind of breaking down is
because a price to earnings ratio does break down to a
certain degree when you start comparing things with different
capital structures. And in the next video, I'll
introduce you to other ways of comparing things with a
different capital structures, or essentially deleveraging
them. That when you just talk about
price to earnings or market capitalization-- when you
just looked at market capitalization, it looked OK. Oh, they're similar
businesses. This one's worth a little
bit more because this one has debt. But when you actually back out
the implicit value of the asset, all of a sudden you
realize that you're really overpaying for this asset. So think about that
a little bit. What's the conundrum here? What went wrong? And in the next video I'll
give you some tools to actually do this right.