Tottenham Hotspur plc Case
pdf
School
Brigham Young University *
*We aren’t endorsed by this school
Course
401
Subject
Finance
Date
Jan 9, 2024
Type
Pages
5
Uploaded by SuperHumanGiraffe808
1
Advanced Financial Management
Professor Chris Hair
13 December 2023
Tottenham Hotspur Case
1. Calculate the enterprise value and corresponding stock price of Tottenham using the method of
multiples. Use an EV/Revenue multiple and at least one other multiple. Be creative.
Using the method of multiples, we derived an
Enterprise Value of £129.11
and a
stock price of £12.16
.
Although we have seven given teams to use as comparables, we selected Newcastle United, Everton, and
Aston Villa considering their teams’ similarities in revenue and average points to Tottenham.
Additionally, these three teams were a part of the bottom three teams, which were “relegated” or sent to a
lower division, indicating far lower revenues than their competitors.
Using the provided information, we calculated the respective EV/Rev and EV/Avg Points multiples for
each comparable team because enterprise value tends to vary more with changes in revenue and average
points. We then took the average of all the EV/Rev and EV/Avg Points multiples to find those multiples
for Tottenham. EV/Rev was 1.9, and EV/Avg Points was 2.34. Using these multiples, we took the product
of EV/Rev and Tottenham’s revenue to get an enterprise value of £138.4 (1.9*74.7), as well as the product
of EV/Avg Points and Tottenham’s average points to get an enterprise value of £119.9 (2.34*50.9). We
then average these two enterprise values to get a singular
Enterprise Value of £129.11M.
To calculate the stock price, we used the formula EV = Equity + Debt - Excess Cash and the values of
2007 debt (£43.1) and excess cash of £26.9 to back out equity.
Equity = £112.93M
(129.11-43.1+26.9).
We divided the outstanding shares by 9.29 to arrive at a
stock price of £12.16
.
2. Calculate the enterprise value and corresponding stock price of Tottenham using a DCF
approach.
Leveraging Table A's financial data, we computed Tottenham Hotspur plc's WACC. The Asset Beta (Ba)
was determined as 1.072 using the equation
Ba = Be*(E/V) + Bd(D/V)
. Applying the cost of capital
equation
Ra = Rf + Ba(MRP
), we arrived at a
WACC of 9.54%
, where Ra is the required rate of return.
For NOPAT, we utilized the equation
EBIT * (1 - Tax Rate)
. Starting at £2.2M in 2007, depreciation
grew at 4% annually. Capital Expenditure (CAPEX) for 2007 stood at £3.3M, with an expected 4%
growth rate. Predicting Net Working Capital (NWC) using the percentage of sales method, we found the
initial NWC to be -£1.53M in year 0, factoring in a 9% revenue growth rate.
Investment in working capital (
△
NWC) was calculated through the formula
NWC(year t-1) -
NWC(year t)
for 2007-2020. Free Cash Flows for 2007-2020 were computed as
Net Profit +
Depreciation – CAPEX –
△
NWC
. Terminal Value in 2020, with a 4% growth rate, was calculated using
the equation
[Cash Flows (year 2020) * (1 + Terminal Growth Rate)] / (WACC - Terminal Growth
Rate)
to obtain £204.94M.
The Present Value (PV) of Free Cash Flows and Terminal Value was determined using the formula
Cash
Flows / (1 + WACC)^year
, resulting in an
Enterprise Value of £111.5M
. Adjusting for Debt and Excess
Cash,
Equity Value was £95.3M.
Dividing by the 9.29M outstanding shares, we obtained a
stock price
of £10.26
(£16.41).
3. Calculate the enterprise value and corresponding stock price of Tottenham with the new stadium.
Should they build the new stadium?
Assumptions:
▪
Attendance revenue experiences a 40% increase starting in year 3
▪
Sponsorship increases by 20% starting year 3
▪
Stadium operating expenses increases by 14% starting year 3
The CAPEX outlay for the new stadium totals £125M over the initial two years. We have retained the
initial maintenance CAPEX from the original DCF in our financial considerations. Commencing in the
third year, a
£25M depreciation expense
on the stadium contract is incurred, following a 10-year
straight-line depreciation schedule. The Free Cash Flow (FCF) computation involves aggregating the
original depreciation on maintenance CAPEX and the new depreciation related to the stadium. NWC
changes specific to the new stadium have been factored in, utilizing a methodology aligned with the
original DCF but adjusted to accommodate the anticipated revenue surge.
The Terminal Value, estimated at
£686.6M,
using the above formula mentioned in Question 2. The
present value of the Terminal Value was determined using the same methodology applied to other cash
flows.
The
Enterprise value stands at £150.85M
, translating to a revised
equity value of £134.66M
and,
consequently, a recalibrated
stock price of £14.50
. This marks a substantial increase of £4.24, attributed
to the enhanced seating capacity of the new stadium leading to augmented attendance and sponsorship
revenues. Constructing the new stadium emerges as a strategic move to optimize shareholder profit, and
we strongly recommend Daniel Levy to approve this project.
4. Calculate the enterprise value and corresponding stock price of Tottenham if they sign the new
player. Should Tottenham sign the new player?
Assumptions:
▪
Revenue growth attributable to a new player of 5.59%
until the player contract ended in 2018
▪
A player transfer fee of £20M
▪
Player salary was 2.6M in 2008 and grew by 10%
until 2018
▪
Used the same method to adjust NWC as described in question 2, but used new forecasted
revenue values
To derive a revenue growth projection contingent on Tottenham's acquisition of a new player, we
conducted a regression analysis correlating average net goals with average net points. Emphasizing
prudence, we utilized the more conservative 95th percentile values, yielding the equation y = 0.63x +
50.54. This choice was motivated by a comprehensive evaluation of Tottenham's recent performance
relative to competitors. Moreover, a cautious approach was taken due to a perceived optimism bias in
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
projecting a yearly net goal increase of 12, considering the potential adjustment period for new players
integrating into the team, where performance may deviate from initial expectations.
Although a healthy player would contribute a net goal increase of 12, we factored in an 80% probability
of sustained health, resulting in an adjusted net goal growth of 9.6 per season. Applying the regression
equation, we anticipated 56.6 average points in 2008, reflecting an 11% point increase. Consequently,
revenue would surge by twice the points percentage (1% points increase equating to a 2% revenue
increase). However, due to the restricted stadium capacity, Tottenham would only capture 50% of the
revenue benefits from the new player, resulting in a modest 5.59% revenue growth.
With an
Enterprise Value of
£
109.5M
, this translates to a recalibrated
equity value of
£
93.3M
and a
revised
stock price of £10.05
. Our counsel to Tottenham is to refrain from signing a new player without
the completion of the stadium, as this would not fully unlock the revenue potential associated with the
acquisition. Additionally, the stock price experienced a dip from £10.26 to £10.05, failing to generate
shareholder value.
5. Calculate the enterprise value and corresponding stock price of Tottenham if they build the
stadium and sign the new player. Should they build the stadium and sign the player?
Assumptions:
▪
Incorporated the depreciation of both the stadium and the original CAPX depreciation.
▪
Applied the identical assumptions as in question 3 for the growth in attendance revenue,
sponsorship revenue, and stadium operating expenses.
▪
Maintained the same assumptions for player transfer fees and salaries as in question 4.
▪
Total Revenue growth of 5.59% for the years 2008 and 2009 (pre-stadium
▪
Total Revenue growth of 22.35% from 2010 to 2017, attributed to the new stadium enabling
Tottenham to harness additional revenue.
▪
A correlation was established between a 1% increase in points and a 2% increase in revenue.
Anticipating a 22.35% growth, revenue doubled the 11% increase in points explained in question 4.
Our valuation yielded a terminal value of £686.6M, with a present value of £210M. Employing the same
discounting methodology as in prior inquiries, we derived an
Enterprise Value of £225.31M
, leading to a
recalibrated
equity value of £209.13M
and a
revised stock price of £22.51
.
Our recommendation for Tottenham is to proceed with acquiring the new player and constructing the
enhanced stadium. The augmented stadium capacity positions Tottenham to fully capitalize on the
revenue advantages of signing a new player, concurrently elevating stock value and creating significant
shareholder value.
Related Documents
Related Questions
Using the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered for $22.92 per share. Although you are very much interested in owning
the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have decided to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The
key values you have compiled are summarized in the following table, E
a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share.
b. Judging by your finding in part a and the stock's offering price, should you buy the stock?
c. On further analysis, you find that the growth rate in FCF beyond 2023 will be 7% rather than 6%. What effect would this finding have on your responses in parts a and b?
a. The value of CoolTech's entire company is $|
(Round to the nearest…
arrow_forward
Using the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered for
$7.41 per share. Although you are very much interested in owning the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have decided
to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The key values you have compiled are summarized in the
following table, E
a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share.
b. Judging by your finding in part a and the stock's offering price, should you buy the stock?
c. On further analysis, you find that the growth rate in FCF beyond year 4 will be 4% rather than 3%. What effect would this finding have on your responses in parts a and b?
a. The value of CoolTech's entire company is $. (Round to the…
arrow_forward
Using the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered
for $4.61 per share. Although you are very much interested in owning the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have
decided to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The key values you have compiled are
summarized in the following table,
a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share.
b. Judging by your finding in part a and the stock's offering price, should you buy the stock?
c. On further analysis, you find that the growth rate in FCF beyond year 4 will be 3% rather than 2%. What effect would this finding have on your responses in parts a and b?
a. The value of CoolTech's entire company is $
Data table
(Click on…
arrow_forward
You have been asked by an investor to compute for the economic value added of the companies he is considering to invest into as follows:
Net Investment
WACC
Net Income After Tax
Samsung Group
54,805,555.00
11%
6,550,034.00
Apple
Microsoft
66,703,403.00 75,230,820.00
10%
8%
7,350,308.00 6,829.019.00
Which company would you recommend first for investment? -
arrow_forward
Exercise 2: You are evaluating the investment in two companies whose past ten years'
return are shown below:
Salalah Mills
Oman Mills
X2
Year
X
1
7
49
4
4
16
81
3
-3
-2
4
36
1
1
5
8
64
25
ΣΧ15
E X? =115
N=
ΣΧ-22
Σχ174
Calculate the Average Return and Risk of each company's return? Which of the two
companies are more risky and why?
arrow_forward
Exercise 11-5 (Static) Identify information used in an investment decision
Look forward to the day when you will have accumulated $5,000, and assume that you have decided to invest that hard-earned money in the common stock of a publicly owned corporation.Required:
What data about that company will you be most interested in?
How will you arrange those data so they are most meaningful to you?
What information about the company will you want on a weekly basis, on a quarterly basis, and on an annual basis?
How will you decide whether to sell, hold, or buy some more of the firm's stock?
arrow_forward
dont uplode images in answer
arrow_forward
Please try to solve it in 30 minute
arrow_forward
task 1 question 4
arrow_forward
Choice best answer please solve this questions
arrow_forward
Problem 1
It is now 2024. You have been assigned as a financial advisor of a Philippine start-up company They assigned you to value its
existing business had they exited the market 6 years ago, meaning in 2018. Details of the company are as follows:
Futher assume that the company will nat exist beyond 2023, meaning the going concem principle will not apply.
Also assume that the client wants you to use the dividend discount model for this project.
2018
6,458,000.0
2019
7,412,000.0
2020
8,126,000.0
2022
8,941,000.0 9.457.000.0
42.0%
28.0%
30.0%
2021
2023
Sales
Variable expenses
Fixed expenses
Tax Rate
10,025,000.0
40.0%
30.0%
44.0%
30.0%
30.0%
38.0%
40.0%
41.0%
30.0%
29.0%
21.0%
31.0%
25.0%
24.0%
25.0%
After conducting a financial due diligence, you found that:
1.) 2019 sales are inclusive of a 250.000 sales invoice that were in transit as of EOY 2019, thus delivered to the client on 2020, with terms of FOB Shipping Point.
2.) 2020 sales excluded a contract signed for senvices worth…
arrow_forward
Please solve financial accounting question
arrow_forward
Need help with this question
arrow_forward
What's the equation in excel and answer?
arrow_forward
Need correct answer the question
arrow_forward
Need ans financial accounting question?
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781285867977
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Related Questions
- Using the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered for $22.92 per share. Although you are very much interested in owning the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have decided to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The key values you have compiled are summarized in the following table, E a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share. b. Judging by your finding in part a and the stock's offering price, should you buy the stock? c. On further analysis, you find that the growth rate in FCF beyond 2023 will be 7% rather than 6%. What effect would this finding have on your responses in parts a and b? a. The value of CoolTech's entire company is $| (Round to the nearest…arrow_forwardUsing the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered for $7.41 per share. Although you are very much interested in owning the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have decided to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The key values you have compiled are summarized in the following table, E a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share. b. Judging by your finding in part a and the stock's offering price, should you buy the stock? c. On further analysis, you find that the growth rate in FCF beyond year 4 will be 4% rather than 3%. What effect would this finding have on your responses in parts a and b? a. The value of CoolTech's entire company is $. (Round to the…arrow_forwardUsing the free cash flow valuation model to price an IPO Personal Finance Problem Assume that you have an opportunity to buy the stock of CoolTech, Inc., an IPO being offered for $4.61 per share. Although you are very much interested in owning the company, you are concerned about whether it is fairly priced. To determine the value of the shares, you have decided to apply the free cash flow valuation model to the firm's financial data that you've accumulated from a variety of data sources. The key values you have compiled are summarized in the following table, a. Use the free cash flow valuation model to estimate CoolTech's common stock value per share. b. Judging by your finding in part a and the stock's offering price, should you buy the stock? c. On further analysis, you find that the growth rate in FCF beyond year 4 will be 3% rather than 2%. What effect would this finding have on your responses in parts a and b? a. The value of CoolTech's entire company is $ Data table (Click on…arrow_forward
- You have been asked by an investor to compute for the economic value added of the companies he is considering to invest into as follows: Net Investment WACC Net Income After Tax Samsung Group 54,805,555.00 11% 6,550,034.00 Apple Microsoft 66,703,403.00 75,230,820.00 10% 8% 7,350,308.00 6,829.019.00 Which company would you recommend first for investment? -arrow_forwardExercise 2: You are evaluating the investment in two companies whose past ten years' return are shown below: Salalah Mills Oman Mills X2 Year X 1 7 49 4 4 16 81 3 -3 -2 4 36 1 1 5 8 64 25 ΣΧ15 E X? =115 N= ΣΧ-22 Σχ174 Calculate the Average Return and Risk of each company's return? Which of the two companies are more risky and why?arrow_forwardExercise 11-5 (Static) Identify information used in an investment decision Look forward to the day when you will have accumulated $5,000, and assume that you have decided to invest that hard-earned money in the common stock of a publicly owned corporation.Required: What data about that company will you be most interested in? How will you arrange those data so they are most meaningful to you? What information about the company will you want on a weekly basis, on a quarterly basis, and on an annual basis? How will you decide whether to sell, hold, or buy some more of the firm's stock?arrow_forward
- Choice best answer please solve this questionsarrow_forwardProblem 1 It is now 2024. You have been assigned as a financial advisor of a Philippine start-up company They assigned you to value its existing business had they exited the market 6 years ago, meaning in 2018. Details of the company are as follows: Futher assume that the company will nat exist beyond 2023, meaning the going concem principle will not apply. Also assume that the client wants you to use the dividend discount model for this project. 2018 6,458,000.0 2019 7,412,000.0 2020 8,126,000.0 2022 8,941,000.0 9.457.000.0 42.0% 28.0% 30.0% 2021 2023 Sales Variable expenses Fixed expenses Tax Rate 10,025,000.0 40.0% 30.0% 44.0% 30.0% 30.0% 38.0% 40.0% 41.0% 30.0% 29.0% 21.0% 31.0% 25.0% 24.0% 25.0% After conducting a financial due diligence, you found that: 1.) 2019 sales are inclusive of a 250.000 sales invoice that were in transit as of EOY 2019, thus delivered to the client on 2020, with terms of FOB Shipping Point. 2.) 2020 sales excluded a contract signed for senvices worth…arrow_forwardPlease solve financial accounting questionarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781285867977Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781285867977
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning