Marriot bought Starwood’s, determine the fair value of Starwood of 2014

Subject: Consumer Behavior

Paper Model: APA

Paper Type: Assignment

Total Words: 1416

Document Outline

Please use the Starwood Equity Analysis Spreadsheet to analyze Intercontinental Hotel (IH) buyout possibility.

Comparison of Fair value and current market share price

Marriot Underpaid to buy Starwood:


Document Preview

Please use the Starwood Equity Analysis Spreadsheet to analyze Intercontinental Hotel (IH) buyout possibility.

StarwoodEquity Analysis spreadsheet is used to analyze the company’s financials, ratio analysis, and forecasting to explore the buyout possibility for Intercontinental Hotel (IH). Before, discussing the equity, it is important to analyze the growth rates, market size of industry, intensity of competition in hospitality and tourism sector. Hospitality industry has faced intense competition in recent decade or so and demand for luxury and upscale hotels have increased significantly.  However, recent financial crises of 2007-08 and subsequent slowdown in global economy had resulted in slowdown in demand for luxury accommodation. But, it must be emphasized that recent consolidations and takeovers have reduced the competition in the industry. Therefore, it will be a step forward, if IH could buy the Starwood and increases its market share and consolidate its position in this growing and intensely competitive global hotel market.

Now, once the economic realities behind the business are analyzed, financial statement analysis is performed. Based, on the historical performances of the company from financial year (FY) 2007 to FY14, key financial ratios are analyzed. If we look at the liquidity position of the company, company’s position had shown the fluctuations and company’s short term financial position had deteriorated, and company could struggle to pay its short term lenders and creditors, as its short term liability is greater than its current assets. However, company’s current receivable turnover has remained stable at 6.61 % in last 2 years, showing the stability recovering cash from its receivables in a year. Other solvency measures such as LTD/ Capitalization indicates thatcompany has increased its reliance on debt and increase in its LTD/Capitalization from 32.6% to 53.2% indicated that Starwood had increased its long term borrowing and its leveraging position deteriorated. With increase in its long-term borrowing, LTD/EBITDA has also increased showing that amount required to pay off long terms has increased as compared to earnings of the company.

The profitability ratios of the Starwood indicate that company’s gross margin profitability has witnessed the increasing trend in last few years reaching 70.8% in FY14from 62.8% in FY12. Similarly, EBITDA had also shown increasing trend, however, they declined marginally in FY14. Return on equity had increased in FY14, but  had seen constant decline since FY08 form 42% to 16.7% in FY14, which showed that company had failed to improve on generating returns for its shareholders, which indicates that company has lost its ability to generate returns of rots shareholders. In addition, Starwood has also shown continues decline in its revenue growth except an increase of 12.4% in FY12.Howeever, margin of decline in revenue growth had continuously decreased in recent years, as world economy was performing better than before and demand for hotel rooms increased and tourism has also flourished in last 3 years.

Though, Starwood had Starwood showed positive cash flow in FY13 after posting negative cash flow in FY11 & FY12. Net operating cash flows had declined in FY14 considerably after posting increase in FY12 and 13. The major reason for decline in net cash and cash equivalent was sale purchase of stock and increase in dividend paid in FY14. The sale of stock was so huge that massive increase in borrowing was not enough to improve the cash position of the company.

Based on the discounted Cash Flow valuation analysis by using the given valuation, it can be argued that Starwood will continuously witness increasing trend in it EBITDA. In addition, the equity cash flows for the next five year are when analyzed by discounting them by using the average of purchase multiple and perpetuity method, it shows the healthy positive present value. However, when the PV of debt is added in to the total value of enterprise, the enterprise value becomes $17078910.  Based on the equity valuations and different other methods used to evaluate the enterprise valuation, it can be stated that Starwood should be bought by IH.

Home Work 5

Marriot bought Starwood’s, determine the fair value of Starwood of 2014 and what premium did Marriot actually paid.

In this short analysis of the Starwood’s financial position from both historical and future perspective is analyzed. As stated in the previous section, Starwood overall financial position is stable, though, company’s operational performance has declined last year, but it was improving in earlier years. Similarly, company solvency and liquidity position has also been stable in last 8 years, though at times; there have been marginal decline or increase in its ROA, current ratio, account receivables turnover. But, Starwood has also seen increasing trend in its gross margins, EBITDA margin, and EBIT margin, over the years.

In addition, it must be emphasized that return on equity has declined sharply form FY07-08 to FY13-14. It showed that Starwood had lost the capability tp provide adequate returns to its shareholders in last decade or so. It could be due to increasing competition in the industry and subdued demand in global economy. It must be stressed that in these years, when company decrease return on equity to its shareholders, there was also decline in its operational performance and company’s net cash from operating activities had also declined which may have prompted management to decrease the return to shareholders However, increase in dividend payments in FY14 also pointed out that company believed in its business structure and in its customer appeal, and its internal factors indicated that company is going to show robust operational performance, therefore, retained earnings decreased in FY 14 and dividend was paid to shareholders. Besides, continues decline in company’s negative revenue growth at Starwood also indicated that company’s sales are showing signs of recovery and improvements. Furthermore, another area of concern has been growing reliance on debt, which has increased dramatically in FY14 which will increase the company’s interest payments in subsequent years and company’s net margins will decline. To conclude, overall, Starwood is in healthy financial state with improving margins and is pitted to do well in years to come.

If we analyze the company’s forecasted figures based on assumption stated in earlier section, it is expected that company’s EBITDA will show the following trend:

Click the button above to view the complete essay, speech, term paper, or research paper

Tags


Related Uploads

pages
.
7 pages
.

Assignment Homework 4 & 5

Subject: Consumer Behavior

Model: APA

Type: Assignment

Words: 1416

.
7 pages
.

Homework 4 & 5

Subject: Business-to-Business Marketing

Model: APA

Type: other

Words: 1416

.
3 pages
.
.
2 pages
Participation Assignment #4    Ch. 2 Examining Our Social World Write up a nice solid page on how you would go about successfully achieving the following research mission: If you were the lead researcher in charge of a team contracted to determine the quality of a school system and were expected to rank and classify the overall quality of a school in one of the following categories— a) Excellent School  b) Good School  c) Fair .

Quality of School System

Subject: Consumer Behavior

Model: APA

Type: Essay

Words: 284

Participation Assignment #4    Ch. 2 Examining Our Social World Write up a nice solid page on how you would go about successfully achieving the following research mission: If you were the lead researcher in charge of a team contracted to determine the quality of a school system and were expected to rank and classify the overall quality of a school in one of the following categories— a) Excellent School  b) Good School  c) Fair .
3 pages
.
1 pages
.

Impairment Memo

Subject: Consumer Behavior

Model: APA

Type: Assignment

Words: 1259

.
pages
.
5 pages
.
5 pages
Company's approach to ethics: Promote learning and capacity to advance business Setting up essential principal business values .
Company's approach to ethics: Promote learning and capacity to advance business Setting up essential principal business values .
3 pages
.

Answer

Subject: Service Marketing

Model: APA

Type: Article

Words: 643

.
3 pages

A Case Analysis Submitted By:

Subject: Consumer Behavior

Model: APA

Type: Assignment

Words: 607

3 pages
.

Assignment On Fair Taxation

Subject: Consumer Behavior

Model: APA

Type: Report

Words: 459

.
3 pages
3 pages
.
3 pages
.
.
3 pages
.

Examining Our Social World

Subject: Consumer Behavior

Model: APA

Type: Assignment

Words: 306

.
3 pages

Snapple

Subject: Advertising and Sales Promotion

Model: APA

Type: Report

Words: 369

pages
.
.
2 pages
.

Recent Documents