Mango Flashcards
What did you grow Mango revenue at?
6%, 6.7% in the out years (2015-2022)
What did you grow Mango EBITDA at?
Mango EBITDA was driven off the EBIT calculation, which grew at 7.5% - 9.0% each year, then we added D&A. EBITDA growth ended up at ~8-9% per year
What were the EBITDA margins?
15.3% in 2012 and increased steadily until 2022 where it reached 19.6%
What were other important assumptions of the Mango operating model?
- Cap Ex held as a constant percent of sales
- Dividend/share grew at 7.5%
What were important DCF assumptions?
8% WACC, 3% perpetuity growth rate
- TV = 72.5% of EV
- midpoint = 40% premium to current
What trading multiples did you use for Mango?
P/E: 17.0-19.0x
EBITDA: 10.5-12.5x
Walk me through the acquirer operating model?
- first spread brokers revenue/EBIT estimates and took median until 2015
- then analyzed Euronomitor data for each regional category
- adjusted broker growth rates in out years (2015-2022) to more accurately reflect this growth rate
- cap ex = % of sales, D&A = % of cap ex
- dividend/share = plus 5% each year
- repurchase, $3 Bn per year
What was Pear revenue and revenue growth?
Revenue =
Growth = 4.5% through ‘15, 4.0% onwards
What was Pear EBITDA, EBITDA growth, margin??
EBITDA =
EBITDA growth = 4.8% - 5.0%
EBITDA margin = slight expansion = ~19%-20%
Why were the acquisitions more accretive than the RMT?
1) LEVERAGE - used leverage in acquisitions (4.0x PF EBITDA)
2) Higher ownership due to structure –> more synergies
Why did each subsequent acquisition become less attractive to the acquirer? (wholeco, regional split, global split)
1) Lower net income because of DIS-SYNERGIES
2) Lower EBITDA because of Dis-Synergies and Multiple Valuation –> lower EBITDA means less leverage –> less PF ownership
Other main considerations in analysis?
1) SOCIAL / LEGACY
2) Confidence in acquirer management
What was accretion dilution in the second analysis???
GAAP -7.5%, 9%, 11.5% with 4.0x, 4.5x, and 5.0x leverage, respectively
We also analyzed cash, which was 5-6% higher in all cases than GAAP
What is the difference between cash and GAAP acc/(dil)?
GAAP - accounted for transaction goodwill
- write-up of assets
- write-up of intangibles
- DTL
Higher depreciation/amortization expense flowed through P&L and lowered net income, making GAAP less accretive
What were the actual cost synergies (not quant, explain)
1) G&A: consolidate overhead
2) selling: overlapping selling/customer service
3) distribution: consolidate physical, more leverage with distributors
4) advertising: leverage scale in purchasing media, consumer promos
5) raw materials: pool purchasing of overlapping materials
6) packaging: pool purchasing of overlapping materials
7) corporate unallocated: eliminate 1 corporate center
What were the actual revenue synergies (not quant, explain)
1) DSD best practices
2) Increased Reach - leverage joint scale to expand footprint
3) Non-overlapping product markets
4) overall leverage with retailers from higher scale
Explain the Cost synergies
Cost = $2.1 Bn annuallly, 6% of target sales
Phased in over 4 years, 15%, 50%, 80% 100%
2022 capitalized at 10x, NPV of cost synegies = $22 Bn
Explain the Revenue synergies
Revenue = $1.9 Bn annually, 5.5% of target sales
Phased in slower than cost synergies and over 5 years (0%, 25%, 50%, 75%, 100%)
Operating Income margin eventually 20% (0%, 0%, 10%, 15%, 20%)
also capitalized at 10x, NPV of revenue = $3 Bn
Explain the one-time costs
$4.4 Bn of capex/one-time costs phased at 40/40/20
+ transaction cost of ~$1 Bn
* Both tax-effected
NPV = $4 Bn
How much were the capitalized synergies?
22 Cost
+ 3 Revenue
-4 implementation/1-time
= 21 Bn net synergies
Explain the IRR analysis
Built out cash flows like a DCF to find the IRR. The outflow was the purchase price and one-time transaction costs, while inflows were target unlevered FCF, and the UFCF of cost synergies and revenue synergies
What was the IRR?
We analyzed the IRR with and without a spin. At a 30% premium,
Without = 11.6% With = 11.1%
20%: +1%
40%: (0.8%)
Explain the ROIC analysis?
Calcuated the return on invested capital each year where the invested capital was the purchase consideration and the annual return was the additional NOPAT from the acquisition, which was
- target EBIT
+ synergies
- one-time/cap ex synergy costs
What were the ROIC results / what did it tell you?
ROIC with synergies was the important anlysis here. Acquirer illustrative cost of capital was 7-8% and ROIC first hit that range in 2017 (3%, 4%, 5.5%, 7.5%)
Without synergies, ROIC started at a higher point but was much flatter (4%, 4.5%, 5%, 5.5%)
