Sunteți pe pagina 1din 174

Chapter 1

Introduction to
Entrepreneurial
Finance
Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Understand how new venture finance is different from
corporate finance.

• Understand the centrality to new venture finance of the


objective of maximizing value for the entrepreneur.

• Briefly describe the evolution of thinking about the nature of


entrepreneurship and how entrepreneurship relates to new
venture finance.

• Describe the process of new venture formation from inception


of the idea to harvesting of the investment.

• Recognize that studying new venture finance can contribute to


better decision-making and increased potential for success.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


Intellectual Challenge
• Diversification of risk affects investment value.
• Investment and financing decisions are interdependent.
• Outside investors may be actively involved in a venture.
• The parties have different information (and beliefs).
• The parties have different incentives from each other.
• New ventures are portfolios of real options.

• Value to the entrepreneur is different from value to


shareholders.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


After This Course,
You Should Be Able To:
• Construct new venture financial models
• Assess the timing and amounts of financial needs
• Estimate risks and expected returns of financial claims
• Value financial claims in light of diversification
• Evaluate alternative new venture strategies
• Estimate the effects of complex options on value
• Design and negotiate “deals”
• Address information and incentive problems
• Understand the institutions of new venture finance
• Develop a business plan to attract outside funding

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


The Finance Paradigm

• More of a good is preferred to less.

• Present wealth is preferred to future wealth.

• Safe assets are preferred to risky assets.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


Types of Financial Decisions

• Investment Decisions

• Financing Decisions

• Mixed Decisions

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


New Business Formations & Terminations
Ne w Su cce s s o r T o tal Ne t S t a r t - Pe r ce n t Pe r ce n t
Ye ar C o m p a n ie s C o m p a n ie s S t a r t - u p s T e r m in a t io n s Fa ilu r e s ups T e r m in a t io n s Fa ilu r e s
1990 7 6 9 ,0 0 0 1 4 6 ,0 0 0 9 1 5 ,0 0 0 8 4 4 ,0 0 0 6 0 ,7 4 7 7 1 ,0 0 0 9 2 .2 % 6 .6 %

1991 7 2 6 ,0 0 0 1 3 8 ,0 0 0 8 6 4 ,0 0 0 8 2 1 ,0 0 0 8 8 ,1 4 0 4 3 ,0 0 0 9 5 .0 % 1 0 .2 %

1992 7 3 7 ,0 0 0 1 3 8 ,0 0 0 8 7 5 ,0 0 0 8 1 9 ,0 0 0 9 7 ,0 6 9 5 6 ,0 0 0 9 3 .6 % 1 1 .1 %

1993 7 8 0 ,0 0 0 1 3 6 ,0 0 0 9 1 6 ,0 0 0 8 0 1 ,0 0 0 8 6 ,1 3 3 1 1 5 ,0 0 0 8 7 .4 % 9 .4 %

1994 8 0 7 ,0 0 0 1 3 7 ,0 0 0 9 4 4 ,0 0 0 8 0 3 ,0 0 0 7 1 ,5 2 0 1 4 1 ,0 0 0 8 5 .1 % 7 .6 %

A ve r ag e 7 6 3 ,8 0 0 1 3 9 ,0 0 0 9 0 2 ,8 0 0 8 1 7 ,6 0 0 8 0 ,7 2 2 8 5 ,2 0 0 9 0 .7 % 9 .0 %

Terminations with loss to creditors as


Terminations as a percent of start-ups
a percent of start-ups
100% 12%

90% 10%
8%
80%
6%
70%
4%
60% 2%
50% 0%
1990 1991 1992 1993 1994 1990 1991 1992 1993 1994

Source: Case, J., "The Dark Side" Inc. Magazine, 1997, http://www.inc.com/incmagazine/archives/27960801.html, based on The State of Small Business: A Report of the President, 1994, U.S.
Government Printing Office, Washington, D.C., 1995.
The Objective

Maximum Value for the


Entrepreneur

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1


Caveats
• Investment value is not the only factor an entrepreneur or
investor can consider.

• The CAPM-based valuation models used in the book do not


fully describe how investors view risk.

• Risk and expected return can be estimated, but not


measured with precision.

• Not every new venture investment or financing decision


should be carefully modeled and evaluated.

• Examples in the book are not intended to suggest that any


party to a deal should try to capture all of the value for
themselves.
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 1
Chapter 2

Overview of New
Venture Financing

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Learn new venture financing terminology.
• Understand the value of tying financing to performance
milestones.
• Recognize the distinguishing characteristics of the various
stages of new venture development.
• Identify the financing sources available to a new venture and
the factors favoring one financing source over another.
• Learn the basic structures and availability of various
financing sources.
• Identify the key elements of deal structure and the functions
they serve.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Some Milestones for
New Venture Planning
• Completion of Concept and Product Testing
• Completion of Prototype
• First Financing
• Completion of Initial Plant Tests
• Market Testing
• Production Start-up
• First Competitive Action
• First Redesign or Redirection
• First Significant Price Change

Block and MacMillan (1992)


©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2
Stages of New Venture Development

• Development Stage
• Start-up
• Early Growth
• Rapid Growth
• Exit

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Stages of New Venture Development
Figure 2-1
Dollars

Revenue
Net Income
0 Cash Flow

0 Time

Development Start-up Early Growth Rapid Growth Exit

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Sequence of New Venture Financing
• Bootstrapping
• Seed Financing
• R&D Financing
• Start-up Financing
• First-stage Financing
• Second-stage Financing
• Third-stage Financing
• Mezzanine Financing
• Bridge Financing
• LBO, MBO, IPO

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Sources of New Venture Financing
• Self, Friends, and Family
• Business Angels
• Venture Capital Investors
• Small Business Investment Companies (SBICs)
• Trade Credit and Factoring
• Asset-based Lending
• Mezzanine Capital
• Private Placements of Equity (Relational Investors)
• IPOs
• Public Debt
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2
Sources of New Venture Financing Figure 2-2

Sources of New Venture Financing

Development Start-up Early Rapid Exit


Growth Growth
Entrepreneur
Friends and Family
Angel Investors
Strategic Partner
Venture Capital
Asset-based Lender
Equipment Lessor
SBIC
Trade Credit
Factor
Mezzanine Lender
Public Debt
IPO
Acquisition, LBO, MBO

Black shading indicates primary focus of investor type.


Gray shading indicates secondary focus, or focus of a subset of investors.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Venture Capital Commitments
by Source
Figure 2-3 Part I
1978 Individuals
32%
Pension funds
Insurance 15%
16%

Endowments
9% Foreign
18%
Corporations
10%

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Venture Capital Commitments
by Source
Figure 2-3 Part II
1991 - 1995 Pension funds
Insurance
46%
12%

Endowments
19% Corporations Individuals
Foreign 12%
5% 6%

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Investment by Industry - 1997
Figure 2-4
Distribution/ Retailing Environmental
Pharmaceuticals Semiconductors
3.0% 1.0%
1.8% 0.8%
Electronics
Computers Software/ Information
3.6%
Industrial 3.2% 24.7%
Business 4.5%
Services 4.7%

Medical
Instruments
5.0%

Consumer
6.6%
Biotechnology
Communications
6.7% Healthcare
22.8%
11.4%

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


How Changes in the Stock Market Affect
New Equity Capital Raising
Figure 2-6
200%
Percent Change from Prior Year

150%

100%

50%

0%
70

72

74

76

78

80

82

84

86

88

90

92

94
19

19

19

19

19

19

19

19

19

19

19

19

19
-50%

-100%
Year

Change in Equity Financing Change in S&P 500 Index

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Number of Debt Issues by Proceeds of
Issues: 1990-94
Figure 2-7
500
Convertible--Noninvestment Grade
450
Convertible--Investment Grade
400
Straight--Noninvestment Grade
Number of Issues

350

300 Straight--Investment Grade

250

200

150

100

50

0
2-9.99 10-19.99 20-39.99 40-59.99 60-79.99 80-99.99 100- 200- 500+
199.99 499.99
Gross Issue Proceeds in Millions

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Deal Structure
• “The Deal”
• Term Sheet
• Pre-money Valuation
• Post-money Valuation
• Investment Agreement
– Representations and Warranties
– Covenants and Undertakings
– Affirmative Covenants
– Negative Covenants
– Registration Rights
– Preemptive Rights
– Ratchets or Anti-dilution Provisions

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 2


Chapter 3

The Business Plan

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Learn how and why business plans of new ventures are
different.

• Know what to include and what to leave out.


• Understand the relationship to strategic planning.
• Use milestones and financial projections in the plan.
• Use the plan to signaling the entrepreneur’s beliefs,
commitment, and capabilities.

• Understand how the plan can facilitate negotiation with outside


investors.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


What is a Business Plan?
• A written document
• Summarizes the purpose and overriding strategy of the
venture

• Provides details on operation, financing, marketing, and


management

A set of hypotheses about an opportunity

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


What Makes the Business Plans of
New Ventures Different?
• Forecasts and projections usually are less precise.
• A greater investment in planning may be warranted.
• Deviations from plans are likely to be due to wrong
assumptions.
• Not very useful for evaluating manager performance.
• More likely to be relied on externally.
• More likely to be used to attract investment capital.
• Often require greater breadth of coverage.
• Unconstrained by previous decisions.
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3
Do the Planning Before the Writing
• Preparing a business plan is not the first step.
• The plan can commit the entrepreneur to an undesirable
strategy.

• Consider aspects of strategy simultaneously, not


sequentially.

• Do not lose sight of the objective.


• Analysis of strategic alternatives does not belong in the
business plan.

• Be prepared to respond to alternative proposals.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


Alternative Product Market and
Financing Choices
Figure 3-1

Alternative Product Market and Financing Choices:


Net Present Value to the Entrepreneur

Financing Choice
Entrepreneur Entrepreneur Entrepreneur +
Product Market Choice Entrepreneur + Debt + Equity Debt + Equity
Small Scale - Slow Growth $100 $40 $30 $10
Small Scale - Rapid Growth $60 $80 $20 $90
Large Scale - Slow Growth $60 $50 $120 $70
Large Scale - Rapid Growth $20 $40 $80 $100

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


Contents of the Business Plan
• Focus on the purpose(s) and uses of the plan.
– Include whatever information is relevant and material.

• Make certain the audience is neither overloaded nor left to


speculate.
– Include only what is appropriate and necessary, given the use.

• Identify the key assumptions as assumptions.


– Include the support for key assumptions.

• Highlight the critical elements for success or failure.


• Delineate milestones.
– So users can evaluate success, modify assumptions, expectations, or strategy.

• Include financial projections.


– To test the plan, commit the entrepreneur, facilitate negotiation

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


Making the Business Plan Credible
• Demonstrate understanding of the technology, market, risks,
needs, and potential rewards.

• Provide evidence of the quality and capabilities of people


involved, and that they can function effectively as a team.

• Provide evidence that key personnel are committed.


– Bonding

– Reputation

– Certification

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


The Issue of Confidentiality
• Protecting intellectual property

• Preempting rivals and first-mover advantage

• Using non-disclosure agreements

• Relying on reputation

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


Financial Aspects of the Business Plan
• Differing views on what to include
• Is the future too uncertain to warrant careful forecasting?
• Include in the plan, or as an appendix?
• The importance of supporting assumptions
• Relationship of projections to contract negotiation
• The value of quantifying risk
• Value as a diagnostic tool - to facilitate adaptation
• Updating the business plan

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 3


Chapter 4

New Venture Strategy

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Understand what makes a decision strategic.
• Understand the interrelationships between financing
decisions and other aspects of new venture strategy.

• Relate strategic decisions to the entrepreneur’s objective


of value maximization.

• Describe strategic alternatives in terms of real options.


• Use decision trees to identify and evaluate real options.
• Use game trees when strategic choices depend on rival
reactions.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


What Makes a Plan or Decision
Strategic?
• Strategic decisions are consequential.
• Strategic decisions are both active and reactive.

• Strategic decisions limit the range of possible future actions.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Interactive Financial Strategy
Figure 4-1
The more vertical and Financial
horizontal integration, the Strategy
greater the financial Rapid growth reduces
needs. Type of financing financial flexibility and
Outside investment is  Outside v. entrepreneur requires sacrificing
more likely the larger the  Debt v. equity control to attract outside
firm. financing.
Financial contracts
 Loan covenants
 Options
 Staging

Product
 Price
Product
Organizational  Margin
Market  Quality
Strategy Strategy  Differentiation
Vertical boundaries Targeted sales
Horizontal boundaries growth
 Scale and scope
Rapid growth requires a larger
organization. Economies-of-scope
imply more product lines.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Financial Implications of Product-Market
and Organizational Strategic Choices
Figure 4-2
Product-market
Slow growth Rapid growth

Initially self-financed by Initially self-financed by


entrepreneur, growth entrepreneur, growth
One-level entry financed with operating financed with operating
cash flows cash flows and outside
financing
Organization

Initial financing Initial financing


includes outside equity, includes outside equity,
Integrated entry growth financed with growth financed with
operating cash flows operating cash flows and
outside financing

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


An Introduction to Options
• Option - A right to make a decision in the future
• Elements of an option
– An underlying asset
– Exercise price (strike price)
– Expiration date
– European or American form
• Basic options
– Call option
– Put option
• Financial options
• Real options
• Complex options
– Contingencies - Option created by some earlier action
– Interdependencies - Options with interdependent values

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


The Structure of a Call Option

Underlying Asset

Value Expiration
Value
of Asset

Call before
Expiration

E
Value of Underlying Asset

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Realized Returns on Options

Buy a Call Write a Call

Gain

Loss

Gain

Loss

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Valuing Options
• Put-Call Parity
– Option Pricing Models based on no-arbitrage
– Stock + Put = Call + PV(Exercise Price)
– Role of complete markets

• Financial Options
– Complete markets
– Incomplete markets

• Real Options
– Complete markets
– Incomplete markets

• Complex Real Options (Rainbow Options)


– Discrete scenarios
– Simulation
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4
Real Options - Some Examples
• Defer - Investing now eliminates the option to defer
(learning).
• Expand - An option to defer part of the scale of investment.
• Contract - The flexibility to reduce the rate of output.
• Abandon - Stop investing, and liquidate existing assets.
• Staging - Substitute a series of small investments for one
large.
• Switching - Re-deploy resources or change inputs
(terminate).
• Change Scope - Expand or contract scope.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Techniques for Reasoning Through
Decision Trees
• Focus on the most important decisions.
• Reason forward to construct the tree.
• Track certainties and uncertainties at each decision
point.

• Calculate backwards to evaluate choices.


• Select the tree branch with the highest expected
value.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Decision Tree - Restaurant Example
• Demand may be high (30%), medium (50%), or low (20%).
• Cost of large restaurant is $750,000.

• Cost of small restaurant is $600,000.

• Entrepreneur will invest $400,000, outside investor provides the rest.

• Investor requires 1% of equity for each $10,000 invested.

• If demand is high - PV large is $1,500,000, PV small is $800,000.

• If demand is medium - PV large is $800,000, PV small is $800,000.


• If demand is low - PV large is $300,000, PV small is $400,000.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Accept/Reject Decision to Invest in
Restaurant Business
Figure 4-3
High Demand (.3)
-$400,000 + .65 x $1,500,000 = $575,000

Intermediate Demand (.5)


-$400,000 + .65 x $800,000 = $120,000

Low Demand (.2) -$400,000 + .65 x $300,000 = $-205,000


Large
restaurant High Demand (.3)
-$400,000 + .8 x $800,000 = $240,000

Small Intermediate Demand (.5) -$400,000 + .8 x $800,000 = $240,000


restaurant
Low Demand (.2) -$400,000 + .8 x $400,000 = -$80,000

Do not enter High Demand (.3)


$0

Intermediate Demand (.5)


$0

Low Demand (.2) $0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Evaluation of Accept/Reject Alternatives
• Large-scale entry:
– NPV conditional on high demand = $575,000
– NPV conditional on intermediate demand = $120,000
– NPV conditional on low demand = ($205,000)
– NPV = .3 x $575,000 + .5 x $120,000 - .2 x $205,000
• = $191,500
• Small-scale entry:
– NPV conditional on high demand = $240,000
– NPV conditional on intermediate demand = $240,000
– NPV conditional on low demand = ($ 80,000)
– NPV = .3 x $240,000 + .5 x $240,000 - .2 x $80,000
• = $176,000
• Do not enter:
– NPV = $0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Restaurant Business Investment with
an Option to Delay Investing
Figure 4-4
High Demand (.3)
-$400,000 + .65 x $1,500,000 = $575,000
Large
restaurant Intermediate Demand (.5)
-$400,000 + .65 x $800,000 = $120,000

Low Demand (.2)


-$400,000 + .65 x $300,000 = $-205,000
High Demand (.3)
-$400,000 + .80 x $800,000 = $240,000
Small
restaurant Intermediate Demand (.5)
-$400,000 + .80 x $800,000 = $240,000

Low Demand (.2)


-$400,000 + .80 x $400,000 = -$80,000

High Demand (.3)


-$400,000 + .65 x $1,300,000
= $445,000
Determine market
Wait demand Intermediate Demand (.5)
-$400,000 + .80 x $700,000
= $160,000
Low Demand (.2)
$0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Evaluation of Option to Delay
• Large-scale entry strategy: NPV = $191,500
• Delay until uncertainty is resolved:
– High demand
• Build large restaurant
• NPV conditional on high demand = $445,000
– Intermediate demand
• Build small restaurant
• NPV conditional on intermediate demand = $160,000
– Low demand
• Do not enter
• NPV conditional on low demand = $0
• NPV of delay strategy:
– = .3 x $445,000 + .5 x $160,000 + .2 x $0 = $213,500
• Value of Option to Delay = $213,500 - 191,500 = $22,000
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4
Restaurant Business Investment with an
Option to Expand Initial Investment
Figure 4-5
High Demand (.3)
-$400,000 + .65 x $1,500,000 = $575,000

Large
restaurant Intermediate Demand (.5)
-$400,000 + .65 x $800,000 = $120,000

Low Demand (.2) -$400,000 + .65 x $300,000 = $-205,000


Expand -$400,000 + .70 x $1,400,000
High Demand (.3) = $580,000

Small Do not expand -$400,000 + .80 x $800,000


restaurant Intermediate Demand (.5) = $240,000
-$400,000 + .80 x $800,000 = $240,000

Low Demand (.2)


-$400,000 + .80 x $400,000 = -$80,000

High Demand (.3)


$0

Do not enter Intermediate Demand (.5)


$0

Low Demand (.2)


$0
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4
Evaluation of Option to Expand
• Large-scale entry strategy: NPV = $191,500
• Delay until uncertainty is resolved: NPV = $213,500
• Build small, with Option to Expand:
– Conditional on High demand:
• NPV if Expand = $580,000
• NPV if Remain Small = $240,000
• Conclusion: Expand if demand is high
– Conditional on Intermediate demand:
• NPV of Remaining Small = $240,000
– Conditional on Low demand:
• NPV of Remaining Small = ($80,000)
• NPV of Small-scale entry with Option to Expand
– = .3 x $580,000 + .5 x $240,000 - .2 x $80,000 = $278,000
• Value of Expansion Option = $86,500
• Incremental value over Delay Option = $64,500
– The Options are Mutually Exclusive

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Evaluation of Option to Abandon
• Large-scale entry strategy: NPV = $191,500
• Large-scale entry with Abandonment option:
– Convert to office with $600,000 value
– NPV of converting for entrepreneur = ($10,000)
– NPV with Abandonment Option:
• = .3 x $575,000 + .5 x $120,000 - .2 x $10,000 = $230,500
– Would pay up to $39,000 extra for location that is convertible
• Small-scale entry with Expansion and Abandonment Options:
– Convert to office with $300,000 value
– NPV of converting for entrepreneur = ($160,000)
– NPV with Abandonment Option:
• = .3 x $580,000 + .5 x $240,000 - .2 x $160,000 = $262,000
– Abandonment has negative value for the small restaurant
– A result of discreteness of the analysis
• Conclusion: Build small with Expansion Option
– NPV = $278,000
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4
Game Trees
• The Basics
– Players
– Order of play
– Information set
– Available actions
– Payoff schedules
• Strategic interaction
– Cooperative and Non-cooperative games
– Sequential-move game - Game tree
– Simultaneous-move game - Payoff matrix
• Nash equilibrium
• Sub-game perfection

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Evaluating Strategic Games
• Develop the tree
• Prune branches involving dominated strategies
• Specify assumptions about rival actions and
reactions

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Entry Decision Game Tree
Figure 4-6 Kelly’s Erin’s
Payoff Payoff
Enter
$380,000 ($100,000)

Erin’s
Pub
Stay Out
$425,000 $0
Large

Enter
$250,000 $200,000

Kelly’s Small Erin’s


Bar Pub
Stay Out
$400,000 $0
Large
Wait $300,000 $100,000
Kelly’s Small $190,000 $210,000
Enter
Bar Stay Out
Erin’s $0 $300,000
Large
Pub $370,000 $0
Kelly’s Small
Stay Out $350,000 $0
Bar Stay Out
$0 $0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4


Examples of Real Options
Option Description Examples
To wait before taking an action When to harvest a stand of trees,
Defer until more is known or timing is introduce a new product, or replace
expected to be more favorable an existing piece of equipment

To increase or decrease the Adding or subtracting to the daily


Expand or scale of a operation in response flights on an airline route or adding
contract to demand memory to a computer

To discontinue an operation and Discontinuing a research project,


Abandon liquidate the assets closing a store, or resigning from
current employment

To commit investment in stages Staging of research and


Stage giving rise to a series of valuations development projects or financial
investment and abandonment options commitments to a new venture

To alter the mix of inputs or The output mix of refined crude oil
Switch inputs outputs of a production process products or substituting coal for
or outputs in response to market prices natural gas to produce electricity

To expand the scope of activities Extending brand names to new


Grow to capitalize on new perceived products or marketing through
opportunities existing distribution channels
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 4
Chapter 5

Financial Forecasting

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Learn the elements of the cash flow cycle.
• Understand the four critical determinants of a firms financial
needs: minimum efficient scale, profitability, cash flow, and
sales growth.
• Learn how to prepare a sales forecast for an established
firm.
• Learn how to prepare a sales forecast for a new venture.
• Develop a financial model of a venture using pro forma
analysis to integrate income statement, balance sheet, and
cash flow items.
• Identify publicly available data sources to provide an
objective basis for underlying assumptions of the financial
model.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Benefits of Financial Forecasting
• A disciplined means to evaluate the cash needs of a
venture

• An aid to determine whether a proposed venture deserves


the entrepreneur’s investment of capital and effort

• A means to compare the expected values of strategic


alternatives

• A way to demonstrate project merits to investors and to


use in negotiating ownership

• A way to identify appropriate benchmarks for assessing


project development

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


The Firm as a Cash Conversion
Process
Process

Cash Future
Firm
Cash

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


The Cash Flow of a Business Venture
Capital
(equity and debt)

Infusions
Beginning cash
Reinvestment
Expenditures (to retained earnings)

Employees Materials Fixed Assets

Production

Inventory Credit Sales

Cash sales Accounts


Receivable

Ending Cash Collections

Equity Returns Debt Service Taxes

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Key Determinants of Financial Needs
1) Minimum efficient scale and capital
intensity

2) Profitability

3) Cash flow

4) Sales growth

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Manufacturer’s Long Run Average Cost
(LRAC)
Figure 6-2

Dollars

Q Q* Quantity

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Factors that Increase
a Firm’s Cash Needs
• Competition in markets where the minimum efficient scale
(MES) of an enterprise is large
• Low profit margins
• High rates of sales growth
• Increased reliance on depreciation of assets and less on
expensing of assets
• Expectation of low cash flow levels
• Increased trade credit offered (accounts receivable as a
fraction of assets is high)
• Decreased trade credit used (accounts payable as a fraction
of assets is low)

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Introduction to Pro Forma Analysis
Assumptions for a simple asset-driven
business model:
• Sales = 2 x Beginning Assets
• Net Income = Sales x 0.1
• Retained Earnings = Beginning Assets x 0.06
• Dividends = Net Income - Retained Earnings
• Ending Assets = Beginning Assets + Retained Earnings

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Asset-driven Pro Forma Model
Assets
S/A
Retained
Sales
Earnings
ROS
Retention
Net Income

Dividends

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Five Year Pro Forma Analysis
for a Simple Business Venture
Figure 6-3
Y ear B e g in n in g S a le s Net R e t a in e d D ivid e n d s E n d in g
A s s ets In c o m e E a rn in g s A s s ets
1 $1,000,000 $2,000,000 $200,000 $60,000 $140,000 $1,060,000
2 $1,060,000 $2,120,000 $212,000 $63,600 $148,400 $1,123,600
3 $1,123,600 $2,247,200 $224,720 $67,416 $157,304 $1,191,016
4 $1,191,016 $2,382,032 $238,203 $71,461 $166,742 $1,262,477
5 $1,262,477 $2,524,954 $252,495 $75,749 $176,747 $1,338,226

Assumptions:
Sales = 2 x Beginning Assets
Net Income = Sales x 0.1
Retained Earnings = Beginning Assets x 0.06
Dividends = Net Income - Retained Earnings
Ending Assets = Beginning Assets + Retained Earnings

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Integrating Pro Forma
Financial Statements
• Basic Pro Forma Financial Statements (and some others)
– Sales Forecast
– Income Statement
– Cash Flow Statement
– Balance Sheet

• The statements are interdependent


– Income Statement changes affect Balance Sheet and Cash Flow (e.g.,
higher profit may lead to increased cash balances).
– Balance Sheet changes affect Income Statement and Cash Flow (e.g.,
borrowing leads to interest expense and reduces taxes).

• A financial model should integrate the statements

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Integration of Financial Statements:
The Circular Flow
Figure 6-4

Beginning
Balance
Sheet

Cash Ending
Income
Flow Balance
Statement
Statement Sheet

Sales
Forecast

Assumptions

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Key Questions to be Answered
in a Sales Forecast
1) When will the venture begin to generate revenue?

2) How rapidly will revenue grow?

3) Over what span of time (3 years, 5 years, 10 years, etc.)


should the forecast be made?

4) What is an appropriate forecasting interval (weekly, monthly,


annually, etc.)?

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Forecasting the Sales
of an Existing Business
• The forecast can be based on the existing track
record of the business

• Some considerations
– Forecasting in levels or changes
– Forecasting in real or nominal terms
– Weighting of historical data
– Forecasting based on underlying factors for which
forecasts exist

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Combining Growth Rates and Current Sales
Levels to Forecast the Sales
of an Existing Business

Year -6 -5 -4 -3 -2 -1
Sales (millions) $2.0 $2.4 $2.7 $2.6 $2.6 $2.9
Sales Growth +20% +12.5% -3.7% 0% +11.5%
Inflation +3% +6% +7% +4% +2%
Change in Real GDP +3% +1.5% -1% -1% +2%

Average Sales Growth = 8.06%


Range = -3.7% to 20%

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Forecasting in Real Terms

Year -6 -5 -4 -3 -2 -1
Sales Growth +20% +12.5% -3.7% 0% +11.5%
Inflation +3% +6% +7% +4% +2%
Real Sales Growth +17% +6.5% -10.7% -4% +9.5%

Average Real Sales Growth = 3.66%


Range = -10.7% to 17%

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Using Weighting to Improve a Forecast

Year -6 -5 -4 -3 -2 -1
Real Sales Growth +17% +6.5% -10.7% -4% +9.5%
Weight Factor 1/15 2/15 3/15 4/15 5/15
Weighted Growth 1.13% 0.87% -2.14% -1.07% 3.17%

Weighted Average Real Sales Growth = 1.96%

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Using Regression Analysis to Forecast
Regression Model:
Expected Real Sales Growth = 3.34% + 5.24 x Change in Real GDP

Year -5 -4 -3 -2 -1
Change in Real GDP +3% +1.5% -1% -1% +2%
Expected Sales Growth +15% +7.5% -5% -5% +10%
Real Sales Growth +17% +6.5% -10.7% -4% +9.5%
Difference +2% -1% -5.7% +1% -0.5%

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Forecasting for a New Venture
• No track record on which to rely
• Yardstick approach
– Comparable firms in relevant dimensions
– IPO prospectuses
– Other data sources

• Fundamental analysis
– Market and market share
– Engineering cost estimates
– Demand-side approach - How much customers would buy
– Supply-side approach - How fast the venture can grow
– Credibility and support for assumptions

• Mixed approach

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


General Rules of Financial Forecasting
Part 1
• Build and support a schedule of assumptions.
• Begin with a forecast of sales.
• If sales growth is expected to track inflation, consider
forecasting sales in real terms.
• When using historical data to forecast, consider a weighting
scheme that focuses on the firm’s most recent experiences.
• For new ventures, choose several “yardstick” firms to use in
developing underlying assumptions regarding expected
performance.
• Integrate the pro forma balance sheet and income
statement variables through a financial model.
© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6
General Rules of Financial Forecasting
Part 2
• Consider time span. To assess financial need, project at least
until the firm expects follow-on financing. To determine
venture value, extrapolate to the point of harvest.
• Determine the planning horizon of the venture to establish
forecasting intervals.
• Test the model’s rationality by tracing line items across
financial statements.
• Apply sample scenarios and compare outcomes to estimates.
• Try a basic sensitivity analysis to ensure that the model yields
reasonable results when magnitudes and growth rates of key
variables change.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


New Company Assumptions
Figure 6-5: Part I
1) Development will require 18 months, during which no sales will be made.
2) Initial sales of $10,000 in the 19th month.
3) Sales will grow 8% per month in real terms for three years and at the inflation rate
thereafter.
4) Cash operating expenses during the development period of $15,000 per month, plus
inflation.
5) Inflation at 9 percent per year.
6) A $200,000 production facility will come on line at the end of month 18. The facility is
to be leased by the company for the first 5 years of operation, with monthly payments
of $3,000.
7) Gross profit of 60% of sales revenue on materials costs with trade discounts.
8) Selling expenses of 15% of sales.
9) Administrative expenses of $2,000 per month beginning in month 19, growing at the
inflation rate, plus 15 percent of sales (Included in development period operating
expense total).
© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6
New Company Assumptions
Figure 6-5 Part II
10) Entrepreneur’s salary of $3,000 per month through the first full year of sales
(included in initial operating expenses), increasing thereafter by $500 per month.
11) Corporate tax rate of 45%. No loss carry forward.
12) All sales are for credit. The average collection period is 45 days. No discount for
prompt payment.
13) The inventory turnover rate is 5 times per year, measured against ending
inventory.
14) The company desires to maintain the greater of 30 days’ sales in cash or
$10,000.
15) All materials are purchased on credit, with terms of 2/10 net 30. The company
anticipates paying in time to receive the discount. The payables period is 10
days.
16) The entrepreneur will borrow any funds necessary at a rate of 1% per month.
17) Initial investment by the entrepreneur of $200,000. Additional financing as
needed by borrowing on a line of credit.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


New Company Sales Forecast
Figure 6-6
(Forecast generated monthly, selected months shown)
M o n th S a le s
1 $0
12 $0
18 $0
19 $ 1 0 ,0 0 0
24 $ 1 5 ,2 5 3
30 $ 2 5 ,3 1 4
36 $ 4 2 ,0 1 2
42 $ 6 9 ,7 2 4
48 $ 1 1 5 ,7 1 7
54 $ 1 9 2 ,0 4 7
60 $ 2 0 0 ,8 5 3
66 $ 2 1 0 ,0 6 3
72 $ 2 1 9 ,6 9 5
78 $ 2 2 9 ,7 6 8

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 6


Chapter 6

The Framework of
New Venture Valuation

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Know the difference between a “hurdle rate” and a realized
rate of return.

• Know why hurdle rates for new ventures usually are higher
than realized rates of return.

• Know the difference between a hurdle rate and the


opportunity cost of capital.

• Know how to use the Capital Asset Pricing Model to


estimate cost of capital.

• Know how to use the risk-adjusted discount rate and


certainty equivalent forms of the CAPM.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Learning Objectives (continued)
• Know the limitations of the CAPM for new venture
valuation

• Know the differences between the CAPM and the Option


Pricing Model and be able to reconcile their use.

• Know how diversifiable risk affects expected returns.


• Know why the valuation of the entrepreneur is likely to be
different from that of the investor, and how to use the
information in deal negotiation.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


The Many Uses of Valuation
• Strategic Planning
• Estate Planning
• Partnership formation and dissolution
• Initial public offering (IPO)
• Stock options and Employee stock ownership plans
(ESOPs)

• Mezzanine financing
• Negotiating a merger or sale of a venture

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Valuation Myths
• Beauty is in the eye of the beholder.
• The future is anybody’s guess.
• Investors in new ventures demand very high expected
rates of return to compensate for the risks.

• The outside investor determines what the venture is worth.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Hurdle Rates For Venture Capital
Rates of Return (ROR) Sought by Venture Capital Investors

Stage Annual ROR% Typical Expected Holding


Period (Years)
Seed and start-up 50 - 100% or more More than 10
First stage 40 - 60% 5 – 10
Second stage 30 - 40% 4–7
Expansion 20 - 30% 3–5
Bridge and mezzanine 20 - 30% 1-3
LBOs 30 - 50% 3-5
Turnarounds 50% + 3-5
Jeffrey A. Timmons, New Venture Creation, 4th ed., (Irwin: Chicago) 1994, p. 512.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Venture Capital Realized Rates of
Return (based on various studies)
• 14% - 92 firms in ‘60s and ‘70s.
• 23% - before fees, 100 firms in the ‘60s
• 16% - public fund stock returns from 1959 to 1985.
• 27% - 11 firms from 1974 to 1979.
• 13.5% - from 1974 to 1989.
• 20.7% - from 1987 to 1996.
How are the hurdle rates reconciled with
realized rates?

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Valuation Methods
• Value = Present value of future cash flows
• Two conceptually equivalent approaches
– RADR - Risk-Adjusted Discount Rate
Ct
PV  
t (1  rt ) t

– CEQ - Certainty Equivalent Cash Flow


Ct  RDt
PV  
t (1  rF ,t ) t

The choice of method depends on information availability.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Issues for RADR Valuation
• What cash flows should be valued?

• What discount rate should be used?

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Factors Affecting the Discount Rate
for RADR Valuation
• Compensation for deferring consumption (time value)
• Compensation for bearing risk (risk premium)
• A measure of risk - the standard deviation of holding
period returns.
• The discount rate is not a matter of personal risk
tolerance.
– It is market determined
– It is based on opportunity cost

• The discount rate depends on the ability of an investor to


diversify.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Estimating the Discount Rate
• Opportunity cost of capital
• What discount rate should be used?
rj ,t  rF ,t  RPj ,t

• CAPM
RPj ,t   j , M (rM ,t  rF ,t )

 j ,M  j
j 
M

All measures are based on holding period returns.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


The Feasible Set and the Efficient Set
of Risky Portfolios
Figure 8-2
Preferred portfolio of highly risk-averse investor

Preferred portfolio of risk-tolerant investor


Return

Efficient Set

Feasible Set

Risk
(Standard Deviation)

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


The Efficient Set, the Market Portfolio,
and the Capital Market Line
Figure 8-3
New preferred portfolio of highly risk-averse investor
New preferred portfolio of risk-tolerant investor
Return
Capital Market Line
rM
Efficient Set

Market Portfolio
rF

M Risk

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


How Portfolio Risk Depends on the
Number of Assets in the Portfolio
Figure 8-4

Risk

Portfolio

Diversifiable
Risk

M Non-diversifiable
Risk

Number of Assets in Portfolio

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


The Capital Asset Pricing Model
Figure 8-5

Return Security Market Line

rM

Market Portfolio
rF

1.0 Beta

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Measures of Cash Flow
Expected Actual Cash Flow
Operating Cash Flow
Operating Cash Flow = EBIT + Depreciation Expense - Capital Expenditures -
Increase in NWC
Cash Flow to All Investors (both stockholders and creditors)
Total Capital Cash Flow + EBIAT = Operating Cash Flow - Actual Taxes
Cash Flow to Creditors (expected in light of default risk, potential
prepayment, potential additional borrowing)
Debt Cash Flow = Expected Interest Payments + Expected Net Debt Service
Cash Flow to Stockholders (expected in light of expected cash flows to
creditors)
Equity Cash Flow = Operating Cash Flow - Expected Interest Payments -
Expected Net Debt Service - Expected Actual Taxes
Other Measures of Cash Flow
Contractual Cash Flow to Creditors (assuming no default or prepayment)
Contractual Cash Flows to Creditors = Contractual Interest Payments + Contractual
Net Debt Service
Unlevered Free Cash Flow (expected if no debt financing)
Unlevered Free Cash Flow - Operating Cash Flow - Theoretical Taxes as Unlevered
Matching Cash Flows to Discount
Rates for Various Financial Claims
Figure 8-6

Financial Claim Cash Flow Discount Rate Comment


Cash Flows to All Total Capital rA = rF + A(rM – rF) The required rate of return on assets is used to value
Investors Cash Flow with cash flows that are actually expected to be received
Actual Financing by all claimants given the target capital structure of
the venture. The effect of tax deductibility of
interest payments is reflected in the cash flows.
Unlevered Free Total Capital WACC = (D/V)*(1-t*)rD + (E/V)*rE The Weighted Average Cost of Capital (WACC) is
Cash Flow to All Cash Flow with used to value hypothetical cash flows as if the
Investors All Equity venture were financed entirely with equity. In this
Financing case, the tax benefit of debt financing is reflected as
an adjustment to the cost of debt capital. The
correct tax adjustment is not the corporate tax rate,
but one that measure the net advantage of debt
financing, giving consideration to the offsetting
effects of personal taxes.
Cash Flow to Debt Cash Flow rD = rF + D(rM – rF) The cost of capital for debt depends on the extent to
Creditors which debt service payments are subject to market
risk.
Cash Flow to Equity Cash Flow rE = rF + E(rM – rF) The cost of capital for equity depends not on the
Stockholders total risk of the equity, but on the market component
of the risk.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Issues for CEQ Valuation
• What cash flows should be valued?
• How are risky cash flows adjusted to their certainty
equivalents?

• What is the discount rate for valuing certain future cash


flows?

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


The CEQ Form of the CAPM
• CAPM
RPj   j , M (rM  rF )

Cj  (C j , rM )( C / PV j )
 1  rF  j
(rM  rF )
PV j M

(rM  rF )
Cj   (C j , rM ) C
M j

PV j 
1  rF

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 8


Chapter 7
Financial Contracting

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Learning Objectives
• Understand how and why staging and other real options
affect the values of new venture financial claims.

• Value the financial claims of a new venture using either


discrete scenario analysis or simulation.

• Use financing modeling and valuation techniques to study


game theoretic issues that arise for the parties to a new
venture.

• Construct financial contracts to signal information and align


incentives.

• Evaluate the effects of alternate financial contracts on the


values of the financial interests of the entrepreneur and
outside investor.
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13
Valuation Template 6
Single-Stage Investment - Venture Capital Method
Income Statement Information

Year 0 1 2 3 4 5

Earnings Before Interest and After Tax ($500,000) ($200,000) $400,000 $1,400,000 $2,500,000

Cash Flow Information

External Funds Required to Support Operations $700,000 $700,000 $700,000 $700,000 $700,000 $0

Equity Capital Raised $3,240,927

Beginning Cash Balance $3,240,927 $2,642,564 $2,020,267 $1,373,077 $700,000 $0


Uses of Cash $700,000 $700,000 $700,000 $700,000 $700,000 $0
Cash Invested in Marketable Securities $2,540,927 $1,942,564 $1,320,267 $673,077 $0 $0
Return on Invested Cash $101,637 $77,703 $52,811 $26,923 $0 $0
Ending Cash Balance $2,642,564 $2,020,267 $1,373,077 $700,000 $0 $0

Investor Valuation and Ownership Allocation

Investor Hurdle Rate 50.00% 45.00% 40.00% 35.00% 30.00% 25.00%

Continuing Value Earnings Multiplier 15

Continuing Value of Venture $37,500,000

Required Future Value of Investment $24,610,789

Ownership Share Required 65.63%

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuation Template 7
Multi-Stage Investment - Venture Capital Method
Income Statement Information
Year 0 1 2 3 4 5
Earnings Before Interest and After Tax ($500,000) ($200,000) $400,000 $1,400,000 $2,500,000
Cash Flow Information
External Funds Required to Support Operations $700,000 $700,000 $700,000 $700,000 $700,000 $0
Equity Capital Raised $1,373,077 $1,373,077 $700,000
Beginning Cash Balance $1,373,077 $700,000 $1,373,077 $700,000 $700,000 $0
Uses of Cash $700,000 $700,000 $700,000 $700,000 $700,000 $0
Cash Invested in Marketable Securities $673,077 $0 $673,077 $0 $0 $0
Return on Invested Cash $26,923 $0 $26,923 $0 $0 $0
Ending Cash Balance $700,000 $0 $700,000 $0 $0 $0
Investor Valuation and Ownership Allocation
Investor Hurdle Rate 50.00% 45.00% 40.00% 35.00% 30.00% 25.00%
Continuing Value Earnings Multiplier 15

Continuing Value of Venture $37,500,000


Required Required
Investor's Required Future Value and Beginning Ending
Equity Share Share Share Value
Third Stage 2.43% 2.43% $910,000
Second Stage 10.30% 10.05% $3,767,723
First Stage 31.77% 27.80% $10,426,803
Ownership Required 40.28% $15,104,527

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Determining the Required Shares of
Staged Investment
Equation (1) shows how the required fraction of equity can be
determined when future rounds of financing are anticipated.
Fraction of Equity Required = Ending Fraction of Equity Required x
(1 - Sum of Fractions Required by Investors in Future Rounds) (1)

Using this equation, the required share of the investor in the second
round is 10.30 percent.
10.30 % = 10.05 % / (100 % - 2.43 %)

Similarly, the the required share for the investor in the first round is
31.77 percent.
31.77 % = 27.80 % / (100 % - 2.43 % - 10.05 %)

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Staging and Market Capitalization
Investors are disappointed if capitalization does not increase
from one round of financing to the next. Figure 13-2 shows why.

Investment Share of Equity


Round Investment Received Capitalization

First Stage $1,373,077 31.77% $4,321,992

Second State $1,373,077 10.30% $13,330,844

Third Stage $700,000 2.43% $28,806,584

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Evaluating the Entrepreneur’s
Investment Based on Expected Returns
• Step 1: Estimate the expected cash return and total risk (standard
deviation of cash flows) of the entrepreneur’s financial interest in the
venture.
• Step 2: Estimate the expect cash return and risk of the
entrepreneur’s investment in the market portfolio.
• Step 3: Use the above results and the correlation between the
venture and the market to estimate the expected cash return and
total risk of the entrepreneur’s total portfolio.
• Step 4: Value the portfolio by the CEQ method (based on its total
risk).
• Step 5: Infer the value of the entrepreneur’s investment in the venture
by subtracting the market value of the entrepreneur’s investment in
the market index portfolio.

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Single-Stage Investment with Discrete Scenarios
Valuing Financial Claims with Proportional Allocation
Market Information
Risk-free Rate of Interest 21.67%
Market Rate or Return 76.23%
Market Risk Premium 54.57%
Market Standard Deviation 44.72%
Correlation Between Venture and Market 0.445
Venture Cash Flows
Time 0 1 2 3 4 5
Success Scenario $ (2,500) $ 11,000
Failure Scenario $ (2,500) $ 3,000
Expected Cash Flow $ (2,500) $ 7,000
Standard Deviation $ - $ 4,000
Beta of Venture 1.00
Investor Interest and Value
Share of Investment 48.00%
Share of Equity 48.00%
Cash Flows
Success Scenario $ (1,200) $ 5,280
Failure Scenario $ (1,200) $ 1,440
Expected Cash Flow $ (1,200) $ 3,360
Standard Deviation $ - $ 1,920
Value of Interest $ 1,905
NPV of Interest in Venture $ 705
Valuing Financial Claims with Proportional Allocation
(continued)
Entrepreneur Interest and Value
Share of Investment 52.00%
Share of Equity 52.00%
Entrepreneur's Wealth $2,000
Fraction of Wealth Invested in Venture 65%
Cash Flows of Investment in Venture
Success Scenario $ (1,300) $ 5,720
Failure Scenario $ (1,300) $ 1,560
Expected Cash Flow $ (1,300) $ 3,640
Standard Deviation $ - $ 2,080
Cash Flows of Investment in Market
Expected Cash Flow $ (700) $ 1,234
Standard Deviation $0 $ 313
Portfolio Cash Flows
Expected Cash Flow $ (2,000) $ 4,874
Standard Deviation $0 $ 2,237
Value of Entrepreneur's Investments
Value of Portfolio $ 1,762
Value of Investment in Market $ 700
Value of Interest in Venture $ 1,062
NPV of Interest in Venture $ (238)

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims with Equity Shifted to the Entrepreneur
Market Information
Risk-free Rate of Interest 21.67%
Market Rate or Return 76.23%
Market Risk Premium 54.57%
Market Standard Deviation 44.72%
Correlation Between Venture and Market 0.445
Venture Cash Flows
Time 0 1 2 3 4 5
Success Scenario $ (2,500) $ 11,000
Failure Scenario $ (2,500) $ 3,000
Expected Cash Flow $ (2,500) $ 7,000
Standard Deviation $ - $ 4,000
Beta of Venture 1.00
Investor Interest and Value
Share of Investment 48.00%
Share of Equity 32.75%
Cash Flows
Success Scenario $ (1,200) $ 3,603
Failure Scenario $ (1,200) $ 983
Expected Cash Flow $ (1,200) $ 2,293
Standard Deviation $ - $ 1,310
Value of Interest $ 1,300
NPV of Interest in Venture $ 100

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims with
Equity Shifted to the Entrepreneur (continued)
Entrepreneur Interest and Value
Share of Investment 52.00%
Share of Equity 67.25%
Entrepreneur's Wealth $2,000
Fraction of Wealth Invested in Venture 65%
Cash Flows of Investment in Venture
Success Scenario $ (1,300) $ 7,398
Failure Scenario $ (1,300) $ 2,018
Expected Cash Flow $ (1,300) $ 4,708
Standard Deviation $ - $ 2,690
Cash Flows of Investment in Market
Expected Cash Flow $ (700) $ 1,234
Standard Deviation $0 $ 313
Portfolio Cash Flows
Expected Cash Flow $ (2,000) $ 5,941
Standard Deviation $0 $ 2,843
Value of Entrepreneur's Investments
Value of Portfolio $ 2,032
Value of Investment in Market $ 700
Value of Interest in Venture $ 1,332
NPV of Interest in Venture $ 32

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Single-Stage Investment with Discrete Scenarios:
Valuing Financial Claims with the Entrepreneur's Investment Reduced
Market Information
Risk-free Rate of Interest 21.67%
Market Rate or Return 76.23%
Market Risk Premium 54.57%
Market Standard Deviation 44.72%
Correlation Between Venture and Market 0.445
Venture Cash Flows
Time 0 1 2 3 4 5
Success Scenario $ (2,500) $ 11,000
Failure Scenario $ (2,500) $ 3,000
Expected Cash Flow $ (2,500) $ 7,000
Standard Deviation $ - $ 4,000
Beta of Venture 1.00
Investor Interest and Value
Share of Investment 72.20%
Share of Equity 48.00%
Cash Flows
Success Scenario $ (1,805) $ 5,280
Failure Scenario $ (1,805) $ 1,440
Expected Cash Flow $ (1,805) $ 3,360
Standard Deviation $ - $ 1,920
Value of Interest $ 1,905
NPV of Interest in Venture $ 100

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims with the
Entrepreneur’s Investment Reduced (continued)
Entrepreneur Interest and Value
Share of Investment 27.80%
Share of Equity 52.00%
Entrepreneur's Wealth $2,000
Fraction of Wealth Invested in Venture 34.75%
Cash Flows of Investment in Venture
Success Scenario $ (695) $ 5,720
Failure Scenario $ (695) $ 1,560
Expected Cash Flow $ (695) $ 3,640
Standard Deviation $ - $ 2,080
Cash Flows of Investment in Market
Expected Cash Flow $ (1,305) $ 2,300
Standard Deviation $0 $ 584
Portfolio Cash Flows
Expected Cash Flow $ (2,000) $ 5,940
Standard Deviation $0 $ 2,397
Value of Entrepreneur's Investments
Value of Portfolio $ 2,478
Value of Investment in Market $ 1,305
Value of Interest in Venture $ 1,173
NPV of Interest in Venture $ 478

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


How Changing the Contract
Affects Value
Investor initially contributes $1.2 million. Entrepreneur contributes $1.3 million,
including $500 thousand of human capital.

Allocation of Investor Investor Entrepreneur Entrepreneur Total


Returns Share of NPV Share of NPV NPV
Equity Equity
Proportional 48.00% $705,000 52.00% -$238,000 $467,000
Sharing
Increased Share 32.75% $100,000 67.25% $32,000 $132,000
to Entrepreneur
Reduce 48.00% $100,000 52.00% $478,000 $578,000
Investment of
Entrepreneur to
27.80% from
52%

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Outside Investment Staged, but not Optional:
Valuing Financial Claims with Equity Shifted to the Entrepreneur
Market Information
Risk-free Rate of Interest 8.16% 21.67%
Market Rate or Return 25.44% 76.23%
Market Risk Premium 17.28% 54.57%
Market Standard Deviation 28.28% 44.72%
Correlation Between Venture and Market 0.3174 0.445
Venture Cash Flows
Time 0 1 2 3 4 5
Success Scenario $ (1,500) $ (1,082) $ 11,000
Failure Scenario $ (1,500) $ (1,082) $ 3,000
Expected Cash Flow $ (1,500) $ (1,082) $ 7,000
Standard Deviation $ - $ - $ 4,000
Beta of Venture 1.00
Investor Interest and Value
Share of Investment 53.67% 100.00%
Share of Equity 48.00%
Cash Flows
Success Scenario $ (805) $ (1,082) $ 5,280
Failure Scenario $ (805) $ (1,082) $ 1,440
Expected Cash Flow $ (805) $ (1,082) $ 3,360
Standard Deviation $ - $ - $ 1,920
Value of Interest -1000 $ 1,905
NPV of Interest in Venture $ 100

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims with Equity Shifted to the
Entrepreneur (continued)
Entrepreneur Interest and Value
Share of Investment 46.33% 0.00%
Share of Equity 52.00%
Entrepreneur's Wealth $2,000
Fraction of Wealth Invested in Venture 34.75%
Cash Flows of Investment in Venture
Success Scenario $ (695) $ 5,720
Failure Scenario $ (695) $ 1,560
Expected Cash Flow $ (695) $ 3,640
Standard Deviation $ - $ 2,080
Cash Flows of Investment in Market
Expected Cash Flow $ (1,305) $ 2,300
Standard Deviation $0 $ 584
Portfolio Cash Flows
Expected Cash Flow $ (2,000) $ 5,940
Standard Deviation $0 $ 2,397
Value of Entrepreneur's Investments
Value of Portfolio $ 2,478
Value of Investment in Market $ 1,305
Value of Interest in Venture $ 1,173
NPV of Interest in Venture $ 478

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


How Staging with Mandatory
Investment Affects Value
Investor contributes $1.2 million. Entrepreneur contributes $1.3 million, including $500
thousand of human capital.

Allocation of Investor Investor Entrepreneur Entrepreneur Total


Returns Share of NPV Share of NPV NPV
Equity Equity
Single-Stage 48.00% $100,000 52.00% $478,000 $578,000
Investment of
Investor at
72.2%
Multi-Stage 48.00% $100,000 52.00% $478,000 $578,000
Investment of
Investor at
72.2%, not
optional

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Game Tree for Staged Investment
Terminal nodes show NPV (entrepreneur, investor) Invest in NPV
Good state: second (1800,500)
Success is stage
Investor NPV likely
accepts offer (1000,100)
Entrepreneur
offers Do not NPV
Nature
multi-stage invest
chooses (400,-200)
investment
Investor NPV
rejects offer (0,0) Invest in NPV
Bad state: second (-200,-1800)
Success is stage
unlikely

Investor NPV
accepts offer (90,10) Do not NPV
Entrepreneur invest (200,-300)
offers
single-stage
investment
Investor NPV
rejects offer (0,0)

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuation Template 8
Investor Valuation of Discrete Scenarios with Second-Stage Investment Optional:
Value Is Conditional on Good State Occurring, Investor Is Assumed to Exercise Option
Market Information
Risk-free Rate of Interest 12.49%
Market Rate or Return 40.49%
Market Risk Premium 28.01%
Market Standard Deviation 34.64%
Correlation Between Venture and Market 0.445
Venture Cash Flows Probability at
Time 0 2 0 1 2 3 4 5
Success with Success Forecasted 0.5 0.9 $ (1,082) $ 11,000
Failure with Success Forecasted 0.5 0.1 $ (1,082) $ 3,000
Conditional Expected Cash Flow 1 0.9 $ (1,082) $ 10,200
Conditional Standard Deviation 1 0.1 $ - $ 2,400
Assumptions: Good State - Second-Stage Investment Made
Share of Equity Received for Second-Stage Investment 18.00%
Terminal Share of Equity from First-Stage Investment 25.36%
Initial Share of Equity from First-Stage Investment 30.93%
Total Share of Equity if both Stage Investments Made 43.36%
Total Cash Flows
Success with Success Forecasted 1.0 0.9 $ (1,082) $ 4,770
Failure with Success Forecasted 1.0 0.1 $ (1,082) $ 1,301
Conditional Expected Cash Flow $ (1,082) $ 4,423
Conditional Standard Deviation $ - $ 1,041
Conditional Net Value of Total Interest at Time of Second-Stage Investment $ 2,518 $ (1,082) $ 3,599

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Investor Valuation of Two-Stage Investment with Discrete Scenarios:
Comparison of Alternative States of the World and Second-Stage Investment Decisions
Assumptions: Good State - Second-Stage Investment Made
Share of Equity Received for Second-Stage Investment 18.00%
Terminal Share of Equity from First-Stage Investment 25.36%
Initial Share of Equity from First-Stage Investment 30.93%
Total Share of Equity if both Stage Investments Made 43.36%

Total Cash Flows


Success with Success Forecasted 1.0 0.9 $ (1,082) $ 4,770
Failure with Success Forecasted 1.0 0.1 $ (1,082) $ 1,301
Conditional Expected Cash Flow $ (1,082) $ 4,423
Conditional Standard Deviation $ - $ 1,041

Conditional Net Value of Total Interest at Time of Second-Stage Investment $ 2,518 $ (1,082) $ 3,599

Assumptions: Good State - Second-Stage Investment Not Made


Share of Equity Received for Second-Stage Investment 0.00%
Terminal Share of Equity from First-Stage Investment 30.93%
Initial Share of Equity from First-Stage Investment 30.93%
Total Share of Equity if both Stage Investments Made 30.93%

Total Cash Flows


Success with Success Forecasted 1 0.9 $ - $ 1,856
Failure with Success Forecasted 1 0.1 $ - $ 928
Conditional Expected Cash Flow $ - $ 1,763
Conditional Standard Deviation $ - $ 278

Conditional Net Value of Total Interest at Time of Second-Stage Investment $ 1,478 $ - $ 1,478

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Investor Valuation of Two-Stage Investment with
Discrete Scenarios (continued)
Assumptions: Bad State - Second-Stage Investment Made
Share of Equity Received for Second-Second Investment 18.00%
Terminal Share of Equity from First-Second Investment 25.36%
Initial Share of Equity from First-Stage Investment 30.93%
Total Share of Equity if both Stage Investments Made 43.36%

Total Cash Flows


Success with Failure Forecasted 1 0.1 -$1,082 $ 4,770
Failure with Failure Forecasted 1 0.9 -$1,082 $ 1,301
Conditional Expected Cash Flow -$1,082 $ 1,648
Conditional Standard Deviation $0 $ 1,041

Conditional Net Value of Total Interest at Time of Second-Second Investment $50 -$1,082 $ 1,132

Assumptions: Bad State - Second-Stage Investment Not Made


Share of Equity Received for Second-Stage Investment 0.00%
Terminal Share of Equity from First-Stage Investment 30.93%
Initial Share of Equity from First-Stage Investment 30.93%
Total Share of Equity if both Stage Investments Made 30.93%

Total Cash Flows


Success with Failure Forecasted 1 0.1 $ - $ 1,856
Failure with Failure Forecasted 1 0.9 $ - $ 928
Conditional Expected Cash Flow $ - $ 1,021
Conditional Standard Deviation $ - $ 278

Conditional Net Value of Total Interest at Time of Second-Stage Investment $818 $ - $ 818

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Investor Second-Stage Investment
Decisions

Expected Investor’s Stage- Total Equity Present Conditional


Outcome Two Decision Share Value NPV at Time 2
Success Invest 43.36% $3,599 $2,518
Success Do Not Invest 30.93% $1,478 $1,478
Failure Invest 43.36% $1,132 $50
Failure Do Not Invest 30.93% $818 $818

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuation Template 9
Entrepreneur Valuation of Discrete Scenarios with Second-Stage Investment Optional:
Investor's Second-Stage Investment Decision is Assumed to be Rational
Market Information
Risk-free Rate of Interest 8.16% 21.67%
Market Rate or Return 25.44% 76.23%
Market Risk Premium 17.28% 54.57%
Market Standard Deviation 28.28% 44.72%
Correlation Between Venture and Market 0 0.445
Venture Cash Flows Probability at
Time 0 2 0 1 2 3 4 5
Success with Success Forecasted 0.5 0.9 $ (1,500) $ (1,082) $ 11,000
Failure with Success Forecasted 0.5 0.1 $ (1,500) $ (1,082) $ 3,000
Success with Failure Forecasted 0.5 0.1 $ (1,500) $ - $ 6,000
Failure with Failure Forecasted 0.5 0.9 $ (1,500) $ - $ 3,000
Expected Cash Flow $ (1,500) $ (541) $ 6,750
Standard Deviation $ - $ 541 $ 3,897
Investor Interest and Value
Share of Investment 53.67% 100.00%
Share of Equity Received for Second-Stage Investment 18.00%
Terminal Share of Equity from First-Stage Investment 25.36%
Initial Share of Equity from First-Stage Investment 30.93% 30.93%
Total Share of Equity if both Stage Investments Made 43.36%
Cash Flows
Success with Success Forecasted 0.5 0.9 $ (805) $ (1,082) $ 4,770
Failure with Success Forecasted 0.5 0.1 $ (805) $ (1,082) $ 1,301
Success with Failure Forecasted 0.5 0.1 $ (805) $ - $ 1,856
Failure with Failure Forecasted 0.5 0.9 $ (805) $ - $ 928
Expected Cash Flow $ (805) $ (541) $ 2,722
Standard Deviation $ - $ 541 $ 1,864
Present Value of First-Stage Interest $ 905 $ (500) $ 1,405
NPV of Option to Invest in Second Stage
NPV of Interest in Venture $ 100

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Entrepreneur Valuation of Discrete
Scenarios with Second-Stage Investment
Optional (continued)
Entrepreneur Interest and Value
Share of Investment 46.33% 0.00%
Terminal Share of Equity with Second-Stage Investment 56.64%
Share of Equity with no Second-Stage Investment 69.07%
Success with Success Forecasted 0.5 0.9 $ (695) $ 6,230
Failure with Success Forecasted 0.5 0.1 $ (695) $ 1,699
Success with Failure Forecasted 0.5 0.1 $ (695) $ 2,780
Failure with Failure Forecasted 0.5 0.9 $ (695) $ 1,390
Expected Cash Flow 1 0.9 $ (695) $ 4,028
Standard Deviation 1 0.1 $ - $ 2,043
Cash Flows of Investment in Market
Expected Cash Flow $ (1,305) $ 2,300
Standard Deviation $ - $ 584
Portfolio Cash Flows
Expected Cash Flow $ (2,000) $ 6,328
Standard Deviation $ - $ 2,362
NPV of Interest in Venture $ 833

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Staged Investment with
Abandonment Option
Investor contributes $1.2 million. Entrepreneur contributes $1.3 million, including $500
thousand of human capital.

Allocation of Investor Investor Entrepreneur Entrepreneur Total


Returns Share of NPV Share of NPV NPV
Equity Equity
Single-Stage 48.00% $100,000 52.00% $478,000 $578,000
Investment of
Investor at
72.2%
Multi-Stage 48.00% $100,000 52.00% $478,000 $578,000
Investment of
Investor at
72.2%, not
optional
Multi-Stage 30.93% if $100,000 69.07% if no $833,000 $933,000
Investment of no second second stage
$1.5 million stage investment,
and $1.0 investment, 56.64% if both
million, with 43.36% if stages
entrepreneur both stages
investing $695
thousand in
first stage
Figures 13-11, 13-12

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


New Venture Simulation with Conditional Second-Stage Investment
Example Iteration of the Model (Dollar figures in thousands, except unit price)
Year 0 1 2 3 4 5

Market Potential 92.41 113.95 155.20 219.55 263.35


Price (dollars) $100 $100 $100 $100 $100
Potential Revenue $9,241 $11,395 $15,520 $21,955 $26,335

Total Investment
Investment $2,500 $0
Cum. Investment $2,500 $2,500 $2,500 $2,500 $2,500 $2,500

Total Income
Sales Revenue $9,241 $11,395 $15,520 $21,955 $26,335
Cost of Sales $7,393 $9,116 $12,416 $17,564 $21,068
Gross Profit $1,848 $2,279 $3,104 $4,391 $5,267
Operating Expenses $1,739 $1,912 $2,242 $2,756 $3,107
Interest Expense $73 $211 $382 $633 $778
Interest Income $0 $0 $0 $0 $0
Net Profit $109 $367 $862 $1,635 $2,160

Total Cash Flow


Beginning Cash $0 $0 $0 $0 $0
Operating Cash Flow $109 $367 $862 $1,635 $2,160
NWC Required $924 $1,077 $2,062 $3,218 $2,190
Free Cash ($815) ($709) ($1,200) ($1,583) ($30)
Borrowing $815 $709 $1,200 $1,583 $30
Repay Loan $0 $0 $0 $0 $0
Ending Free Cash $0 $0 $0 $0 $0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Simulation: Conditional Stage-2 Investment
(cont.) (Note: figures do not relate to prior slide
Total Cash Flow
Beginning Cash $0 $0 $0 $0 $0
Operating Cash Flow $178 $391 $817 $1,660 $2,092
NWC Required $982 $886 $1,774 $3,514 $1,799
Free Cash ($804) ($495) ($958) ($1,854) $293
Borrowing $804 $495 $958 $1,854 $0
Repay Loan $0 $0 $0 $0 $293
Ending Free Cash $0 $0 $0 $0 $0

Loan Balance $0 $804 $1,299 $2,256 $4,110 $3,817

Total Ending Value


Continuing Value $16,734
Plus: Free Cash $0
Less: Loan Balance $3,817
Value $12,916

Total Investment
Investor's First-Stage Investment $2,000
Investor's Second-Stage Investment $0
Entrepreneur's First-Stage Investment $500

Total Equity Share and Return


Investor's Share in First Stage 10.00%
Investor's Share in Second Stage 0.00%
Investor's Total Share 10.00% $1,292
Entrepreneur's Total Share 90.00% $11,625

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Abbreviated Example: Iteration of New Venture Simulation Model
With Incremental Effects of Second-Stage Investment Identified
Year 0 1 2 3 4 5

Potential Revenue $9,192 $10,912 $15,895 $22,727 $32,784

Total Investment
Investment $2,500 $0

Total Income
Sales Revenue $9,192 $10,912 $15,895 $22,727 $30,000
Net Profit $103 $309 $907 $1,727 $2,600

Total Ending Value


Value $15,402

Total Equity Share and Return


Investor's Total Share 10.00% $1,540
Entrepreneur's Total Share 90.00% $13,862

Investment - No Second Stage


Investment $2,500 $0

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Abbreviated Example (continued) (note: figures do
not relate to prior slide)
Income - No Second Stage
Sales Revenue $10,091 $18,815 $30,000 $30,000 $30,000
Net Profit $211 $1,258 $2,600 $2,600 $2,600

Ending Value - No Second Stage


Value $22,366

Equity Share and Return - No Second Stage


Investor's Total Share 10.00% $2,237
Entrepreneur's Share 90.00% $20,129

Incremental Investment - Second Stage


Investment $0 $5,000

Incremental Income - Second Stage


Sales Revenue $0 $0 $5,228 $20,758 $32,610
Net Profit $0 $0 $627 $2,491 $3,913

Incremental Ending Value - Second Stage


Value $18,771

Incremental Equity Share and Return - Second Stage


Investor's Incremental Share 27.00% $12,984
Entrepreneur's Incremental Share -27.00% $5,787

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuation Template 10
Valuing the Second-Stage Option Claims
by Discounting the Conditional Cash Flows
Market Information
Risk-free Rate of Interest 0.00% 12.49%
Market Rate or Return 0.00% 40.49%
Market Risk Premium 0.00% 28.01%
Market Standard Deviation 0.00% 34.64%
Correlation Between Venture and Market 0 0.2

Investor Interest and Value - Conditional Second-Stage Investment Only

Cash Flows
Expected Cash Flow $ - $ (5,000) $ 14,312
Standard Deviation $ - $ - $ 4,187

Present Value of First-Stage Interest $ 7,121 $ (5,000) $ 12,121


NPV of Option to Invest in Second Stage
NPV of Interest in Venture $ 7,121

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing the Second-Stage Option Claims by
Discounting the Conditional Cash Flows (continued)
Entrepreneur Interest and Value
Entrepreneur's Wealth $ 2,000

Cash Flows of Investment in Venture


Expected Cash Flow $ (300) $ 7,824
Standard Deviation $ - $ 5,429

Cash Flows of Investment in Market


Expected Cash Flow $ (1,700) $ 2,388
Standard Deviation $ - $ 589

Portfolio Cash Flows


Expected Cash Flow $ (2,000) $ 10,212
Standard Deviation $ - $ 5,577
Maximum Achievable Leverage (MAL) $ 3,811

Value of Entrepreneur's Investments - CAPM-based


Present Value of Portfolio $ 5,071
Present Value of Investment in Market $ 1,700
Present Value of Interest in Venture $ 3,371
NPV of Interest in Venture $ 3,071

Value of Entrepreneur's Investments - MAL


Present Value of Portfolio $ 6,340
Present Value of Investment in Market $ 1,700
Present Value of Interest in Venture $ 4,640
NPV of Interest in Venture $ 4,340

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuation Template 11
Valuing Financial Claims by Discounting All Expected Cash Flows
Market Information
Risk-free Rate of Interest 8.16% 21.67%
Market Rate or Return 25.44% 76.23%
Market Risk Premium 17.28% 54.57%
Market Standard Deviation 28.28% 44.72%
Correlation Between Venture and Market 0 0.2

Investor Interest and Value

Cash Flows
Expected Cash Flow $ (2,000) $ (2,475) $ 9,112
Standard Deviation $ - $ 2,501 $ 8,483

Present Value of First-Stage Interest $ 3,500 $ (2,288) $ 5,788


NPV of Option to Invest in Second Stage
NPV of Interest in Venture $ 1,500

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims by Discounting All
Expected Cash Flow (continued)
Entrepreneur Interest and Value
Entrepreneur's Wealth $ 2,000

Cash Flows of Investment in Venture


Expected Cash Flow $ (500) $ 19,505
Standard Deviation $ - $ 10,842

Cash Flows of Investment in Market


Expected Cash Flow $ (1,500) $ 2,644
Standard Deviation $ - $ 671

Portfolio Cash Flows


Expected Cash Flow $ (2,000) $ 22,149
Standard Deviation $ - $ 10,996
Maximum Achievable Leverage (MAL) $ 4,919

Value of Entrepreneur's Investments - CAPM


Present Value of Portfolio $ 7,177
Present Value of Investment in Market $ 1,500
Present Value of Interest in Venture $ 5,677
NPV of Interest in Venture $ 5,177

Value of Entrepreneur's Investments - MAL


Present Value of Portfolio $ 13,271
Present Value of Investment in Market $ 1,500
Present Value of Interest in Venture $ 11,771
NPV of Interest in Venture $ 11,271

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Valuing Financial Claims by Discounting All
Expected Cash Flow (continued)
Decision Tree
Simulation Results Max. Trials = 1000

Statistics provided for:

Output Decision Tree Node Value


WHEN IS

1 Investor's Second Stage Investment No Condition > 0


2 Investor's Total Share No Condition > 0
3 Entrepreneur's Total Share No Condition > 0
4 Investor's Incremental Share Second Stage Investment Made > 0
5 Entrepreneur's Incremental Share Second Stage Investment Made > 0

Percentiles
Standard Successful
Average Median Skewness Minimum 25% 50% 75% Maximum
Deviation Trials

2525 5000 2501 -0.020 1000 0.000 0.000 5000 5000 5000
8925 6716 8281 0.363 1000 2.80 1190 6716 16441 26227
19421 15982 10559 0.451 1000 25.18 10707 15982 27994 44658
14237 14140 4114 -0.008 505 4593 11427 14140 16952 23185
7540 7441 5401 -0.052 505 -4644 3779 7441 11379 18033
Results of Simulating the Decision Tree

Number of
Variable Mean Standard Cases Where
Deviation Condition is
Satisfied
Investor’s Second Stage Investment -$2,475 $2,501 1000
Investor’s Total Share $9,112 $8,483 1000
Entrepreneur’s Total Share $19,505 $10,842 1000
Investor’s Incremental Share $14,312 $4,187 495
Entrepreneur’s Incremental Share $7,824 $5,429 495
Source: Results generated by Venture.SIMTM decision tree simulation routine

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Search Results for Contract Terms that are Most Attractive for Entrepreneur
Assumptions Simulation Results
Second Investor Entrepreneur
First Round Round Probability of Conditional Investor Entrepreneur Conditional
Shares Shares Exercise Exercise NPV Total NPV Total NPV NPV
10% 5% 12,500 0.68 -$1,588 -$2,550 $3,497 $3,065
10% 5% 15,000 0.50 -$745 -$1,802 $4,174 $5,403
10% 5% 17,500 0.40 -$404 -$1,613 $3,066 $5,033
10% 5% 20,000 0.23 -$66 -$1,231 $2,420 $3,819
10% 5% 22,500 0.09 $30 -$935 $3,321 $2,019
10% 10% 12,500 0.68 -$551 -$1,491 $4,538 $2,298
10% 10% 15,000 0.50 $187 -$1,229 $4,005 $4,165
10% 10% 17,500 0.40 $364 -$905 $3,602 $4,488
10% 10% 20,000 0.23 $388 -$915 $2,618 $3,636
10% 10% 22,500 0.09 $256 -$996 $3,842 $1,771
10% 20% 12,500 0.68 $1,175 -$172 $4,071 $811
10% 20% 15,000 0.50 $1,766 -$371 $4,930 $3,148
10% 20% 17,500 0.40 $1,901 -$36 $4,781 $3,272
10% 20% 20,000 0.23 $1,363 -$183 $4,180 $2,775
10% 20% 22,500 0.09 $663 -$864 $4,389 $1,349
10% 30% 12,500 0.68 $3,045 $1,274 $4,124 -$407
10% 30% 15,000 0.50 $3,561 $1,500 $5,177 $1,536
10% 30% 17,500 0.40 $3,302 $932 $5,507 $1,940
10% 30% 20,000 0.23 $2,293 $229 $5,258 $1,803
10% 30% 22,500 0.09 $1,090 -$666 $5,390 $1,018
20% 5% 12,500 0.68 -$923 -$489 $3,258 $2,585
20% 5% 15,000 0.50 $48 $261 $4,447 $4,399
20% 5% 17,500 0.40 $333 $540 $3,259 $4,712
20% 5% 20,000 0.23 $472 $283 $1,912 $3,388
20% 5% 22,500 0.09 $270 $434 $2,667 $1,713
Simulation Tree Results Under Alternative
Market Potential Assumptions
Simulation Results Under Alternative Market Potential Assumptions:
Investor Receives 10% of Round 1 Equity and 30 percent of Total
Equity for Round 2 Investment

$6,000

$5,000
Net Present Value ($000)

$4,000

$3,000 Investor Conditional NPV


Investor Total NPV
Entrepreneur Total NPV
$2,000
Entrepreneur Conditional NPV

$1,000

$0
12,500 15,000 17,500 20,000 22,500
-$1,000
Potential Second Year Revenue ($000)

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 13


Chapter 8

Venture Capital

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Historical Development of
Venture Capital as an Institution

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Venture Capital New Commitments
Venture Capital New Commitments

$50,000

$45,000

$40,000

$35,000
Millions of Dollars

$30,000

$25,000

$20,000

$15,000

$10,000

$5,000

$0
1969

1971

1973

1975

1977

1979

1981

1983

1985

1987

1989

1991

1993

1995

1997

1999
Year
Sources: Statistical Abstract of the U.S. (various issues), Venture Economics Investor Service, Sahlman (1990).

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Sources Sources
of Venture Capital
of Venture Capital Funds Funds
100%

90%

80%

70%
Foreign Investors
Percent of Total

60% Individuals
50% Corporations
Endowments
40%
Insurance Companies
30%
Pension Funds
20%

10%

0%
1978

1980

1982

1984

1986

1988

1990

1992

1994

Year 1996
Sources: Statistical Abstract of the U.S. (various issues), Gompers and Lerner (1996, 1997).

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


The Organizational Structure of a
Venture Capital Fund

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Organizational Structure of
Venture Capital Investment
General Partners
– Generate deal flow – Negotiate deals
– Screen opportunities – Monitor and advise
– Harvest investments

Effort and Annual Carried


1% of Management Interest 20-
capital Fee 2-3% 30% of Gain Investment
Capital and
Portfolio
Effort
Venture Capital Fund Companies
Financial –Value creation
99% of Investment Capital Appreciation Claims
Capital 70-80% of Gain

Limited Partners
– Pension plan – Corporations
– Endowments – Individuals
– Life insurance companies
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14
Summary of Terms:
Venture Capital Limited
Summary of Terms:
Partnership
Venture Capital Agreement
Limited Partnership Agreement
Venture.com VC Fund, L.P. (the “Fund”)
Terms and Provisions
Purpose
General Partner
Limited Partnership Interests
General Partner’s Investment
Minimum for Closing
Payment of Subscriptions
Term
Allocation of Profit and Loss
Distributions
Service Fee
Organizational Expenses
Conflicts of Interest
Other Restrictions and Limitations

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Managing the Investment
Portfolio

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Percent of time

Source: Zider (1998)


0%
5%
10%
15%
20%
25%

Soliciting Business

Selecting Opportunities
Allocation Allocation

©2000, Entrepreneurial Finance, Smith and Kiholm Smith


Analyzing Business Plans

Negotiating Deals

Directing and Monitoring


of Venture

Activity
Consulting

Recruiting Management
of Venture Capitalist

Assisting in Outside
Relationships
Time

Exiting
Capitalist Time

Chapter 14
The Venture Capital Investment
Process
Development of Fund Concept

Secure Commitments Generate Deal Flow


from Investors

Year 0
Closing of Fund
First Capital Call

2-3 years Screen Evaluate and Negotiate Additional Invest


Business Conduct Due Deals and Capital Funds
Plans Diligence Staging Calls

Value Creation and Monitoring


4-5 years
– Board service – Assist with external relationships
– Performance evaluation and review – Help arrange additional financing
– Recruitment management

2-3 years Harvesting Investment Distributing Proceeds


or more – IPO – LBO – Cash – Other
– Acquisition – Liquidation – Public Shares

7-10 years plus extensions


Incentive Conflicts and Structures

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Key Covenant Classes
Key Covenant of Venture
Classes
CapitalCapital
of Venture Limited Partnerships
Limited Partnerships
Overall Fund Management
Investment in a single firm
Use of debt
Coinvestment by Venture Capitalist’s Other Funds
Reinvestment of profits
Activities of General Partner
Personal investing in portfolio companies
Sale of interest by General Partner
Fund-raising
Outside activities
Addition of General Partners
Types of investments
Restrictions on asset classes

Based on Gompers and Lerner (l997).

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 14


Chapter 9
Choice of Financing

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
A Partial List of Financing Sources for
New Ventures and Private Business
• Asset-based Lending • Registered Initial Public Offering
• Business Angels • Research and Development Limited
• Capital Leasing Partnerships
• Commercial Bank Lending (various forms) • Relational Investing or Strategic
• Corporate Entrepreneurship Partnering
• Customer Financing • Royalty Financing
• Direct Public Offering • Self (bootstrapping)
• Economic Development Program • Small Business Administration
Financing Financing
• Employee-provided Financing • Small Business Investment
• Equity Private Placement Company Financing
• Export/Import Bank Financing • Term Loan
• Factoring • Vendor Financing
• Franchising • Venture Capital
• Friends and Family
• Public Debt Issue
©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15
Factors That Affect the
Choice of Financing

• Financial needs of the venture


• Stage of Development
• Financial Condition
• Product-market Considerations
• Organizational Considerations
• Track Record/Reputation/Relationships

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Financial Needs of the Venture
• Immediacy of the need
• Size of the immediate need
• Duration of the immediate need
• Cumulative need

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Stage of Development

• Completeness of the management team


• Ease of communicating the venture’s merit
• Value of managerial/consulting services
• Importance of flexibility/adaptability

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Financial Condition
• Risk/Return characteristics of the venture
• Taxable income status
• Operating cash flow status
• Time to a liquidity event
• Transferability of tax benefits to investors
• Available collateral
• Cash flow cycle

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Product-market and Organizational
Considerations
• Importance of rapid growth
• Importance of relationship with a supplier or
distributor

• Dedication of distributors to the product


• Value of centralization of control

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Track Record/
Reputation/Relationships
• Track record of the venture
• Importance of future financing needs
• Past failure or financial distress
• Likely failure in the near future
• Reputation of the entrepreneur
• Relationships with financing sources

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Some Financing Choices
• Securitization
• Strategic investing
• Franchising
• Venture capital
• Angel investing
• Corporate venture investing
• SBA programs
• Direct public offering
• Factoring
• R&D Limited Partnerships
• Vendor financing
• Public offering

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Comparison of Business Angel and Venture Capital Financing

Panel (a) Number of Deals Percent of Deals

with Venture with Venture


with Individual Capital with Individual Capital
Size of Financing Round Financing Financing Financing Financing
<$250,000 102 8 57.63% 4.62%
$250,000-$499,999 43 14 24.29% 8.09%
$500,000-$1,000,000 15 31 8.47% 17.92%
>$1,000,000 17 120 9.60% 69.36%
Total 177 173 100.00% 100.00%

Panel (b) Number of Deals Percent of Deals


with Venture with Venture
with Individual Capital with Individual Capital
Stage of Financing Financing Financing Financing Financing
Seed 52 11 29.38% 6.36%
Startup 55 38 31.07% 21.97%
First stage 29 56 16.38% 32.37%
Second stage 26 46 14.69% 26.59%
Third stage 10 19 5.65% 10.98%
Bridge 5 3 2.82% 1.73%
Total 177 173 100.00% 100.00%

Source: Freear and Wetzel (1990)

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Estimates of Financing to Small Businesses and New
Ventures as of 1992.

Source Amount Percent


Principal owner 524.3 31.33%
Angel finance 60 3.59%
Venture capital 31 1.85%
Other equity 215.2 12.86%
Total equity 830.6 49.64%
Commercial banks 313.8 18.75%
Finance companies 82.1 4.91%
Other institutions 50.1 2.99%
Trade credit 264.1 15.78%
Other business financing 82.1 4.91%
Government 8.1 0.48%
From principal owner 68.5 4.09%
Credit cards 2.4 0.14%
Other individuals 24.5 1.46%
Total debt 842.9 50.37%
Total 1673.4 100.00%

Note: Includes all non-farm, non-financial, non-real estate small businesses

Source: Berger and Udell (1998).

©2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 15


Chapter 10

Harvesting

Copyright¸ 2000 John Wiley & Sons, Inc. All rights reserved. Reproduction or translation of this work beyond that permitted in Section 117 of
the 1976 United States Copyright Act without the express written permission of the copyright owner is unlawful. Request for further information
should be addressed to the Permissions Department, John Wiley & Sons, Inc. Instructors may make copies of the PowerPoint Presentations
contained herein for classroom distribution only. The Publisher assumes no responsibility for errors, omissions, or damages, caused by the use of
these programs or from the use of the information contained herein.
Harvesting Alternatives
• Initial public offering
• Private placement / private sale
• Roll-up IPO
• Management buy-out
• Employee stock ownership plan

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


The Underwritten IPO Process
• The role of the underwriter
– Issue pricing
– Due diligence
– Certification
– Distribution
– Market making
• Harvesting by going public
– In the IPO
– After the IPO
• Cost of public offering
• Cost of harvesting by going public

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


The IPO Issue Pricing Process
for a Firm Commitment Underwriting
Figure 16-1
New
Comparable New Information
Firm Values Information from
from Market
Market
Comparable
Transactions
Filing
and IPOs Issue Price
Preliminary Range
reported in
Estimate of reported in
Final
Value Preliminary
Prospectus
Discounted Prospectus
Cash Flow
Valuation
Indications of
New Interest from
Information Roadshow
Information from Due
from Issuer Diligence
“Take down”
Due Diligence
IPO Cost
• Underwriter fee: 5-7 percent of proceeds
• Direct issuing cost: 1-5 percent of proceeds
• Underpricing: 10-15 percent of proceeds
• Total : 16-27 percent of gross proceeds
17-31 percent of net proceeds

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Cost of Harvesting by Going Public
• IPO usually is a small fraction of total value.
• Selling shareholders normally harvest in the aftermarket.
• Selling shareholders bear their share of the dollar-valued
cost of the IPO.

• Percentage cost of IPO is less important than percentage


cost of harvesting.

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Private Placement / Private Sale
• Exchange modes
– Equity for cash
– Assets for cash
– Equity or assets for equity
• Valuation
– Discounts compared to public market value
– Cost of private sale
• Choice of public or private sale

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Roll-up IPO
• The underlying theory of value creation

• The off-setting costs

• Structural solutions

• Net benefit (cost v. share value)

• Examples

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Roll-up IPO
Figure 16-3

Owner of
Private
Company A

Exchange of
shares for Public
Owner of new shares, New
Private IPO Market
cash, and Company
Company B Investors
employment
contracts

Owner of
Private
Company C

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Family-owned Businesses
and ESOPs
• Leveraged v. unleveraged ESOPs

• Advantages and disadvantages of ESOPs

• Valuation of ESOP shares

– to owners

– to employees

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Structure of a Private Leveraged
ESOP
Figure 16-2 Owner/
Entrepreneur
Panel (a) ESOP Initiation

Sell shares to ESOP


trust for cash

Establish ESOP
Company
ESOP Plan Trust

Evaluation
of equity Cash loan
for fee secured by
Company shares

Valuation
Service Bank
Structure of a Private Leveraged
ESOP
Panel (b) Annual Retirement Contribution Funding

Annual Funding of
Company retirement ESOP
employee
contribution Trust
retirement

Evaluation Loan
of equity repayment/ Employees
for fee Release of
shares

Valuation
Bank
Service

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16


Structure of a Private Leveraged
ESOP
Panel (c) Share Redemption at Employee Retirement

Annual Share
Company Retirement ESOP
redemption
contribution Trust
by Trust

Evaluation
of equity Employees
for fee

Valuation
Service

© 2000, Entrepreneurial Finance, Smith and Kiholm Smith Chapter 16

S-ar putea să vă placă și