A Vision of Value: Planting roots in Mexico
Evan Benkert, Kristen Busby, Isa Eugenio Hunter Gray, & Joey Padgett
A Vision of Value: Planting roots in Mexico Evan Benkert, Kristen - - PowerPoint PPT Presentation
A Vision of Value: Planting roots in Mexico Evan Benkert, Kristen Busby, Isa Eugenio Hunter Gray, & Joey Padgett Dollar Tree should enter Mexico through a joint venture with Calimax Approach Partner Position Prosper Profitably increase
A Vision of Value: Planting roots in Mexico
Evan Benkert, Kristen Busby, Isa Eugenio Hunter Gray, & Joey Padgett
2
Bottom Line Approach Profitably increase market share over 3 year periodPosition Prosper Partner
Partner with Calimax Rollout multi-price point stores in the Baja regionDollar Tree should enter Mexico through a joint venture with Calimax
Dollar Tree could realize profits of approximately $190K and capture 18% of Baja’s discount store market in 3 years, setting up a possible buyout of Calimax
3
Profitably increase market share over 3 year periodPosition Prosper
Partner
Partner with Calimax
Rollout multi-price point stores in the Baja regionPartner
Position Prosper
Dollar Tree has experienced successful growth and expansion
4
Partner
Position Prosper
1000 2000 3000 4000 5000 2008 2009 2010 2011 2012Number of Stores Open 140 Dollar Tree Canada stores 2012 year end 190 Deals stores 2012 year end Expand into Mexico
Source: Dollar Tree5
Partner
Position Prosper
Retail Industry Growth, ‘09-’16 Hourly Compensation Wages, 2012 Source: USDA Foreign Agricultural Service, 2010 10 20 30 40 50 60 70 Philippines Mexico Hungary Taiwan Estonia Brazil Slovakia Portugal Argentina Singapore United Kingdom United States Canada Germany Switzerland Norway Source: U.S. Bureau of Labor Statistics, International Labor Comparisons, August 2013Low labor costs & fast retail industry growth makes Mexico attractive for expansion
6
Acquisition JV Greenfield Gains Risks Share ProfitPartner
Position Prosper
Joint venture presents optimal entry into Mexican market
7 Small to medium size chain Retail Consumer products Industry selection
Small to medium grocery store chain
Willingness to work with a US Companyì
Grocery store selection
Value division opportunityPartner
Position Prosper
Dollar Tree should Partner with the small grocery store chain Calimax
Source: Team analysis, Company websites8
Partner
Position Prosper
de
“Menos es mas con Valor”alor
Source: Dollar Tree; Calimax websitesCalimax de Valor adds value by combining strengths of each company
9
Position
Partner
Partner with CalimaxRollout multi-price point stores in the Baja region Partner
Position
Prosper
Profitably increase market share over 3 year periodProsper
10
Price products differently to satisfy different preferences Use precision to reduce perceived cost Value based costing to reach 3 price points Eight Case Studies Testing: “Charm” Prices vs. RoundedSales 24%
$9.99 $10.00 vs.
Result: “Charm” Prices 9.95 14.95 39.95 13.60 29.60 59.00 Calimax de Valor Waldo’s % Undercut 27% 50% 34%Offer multiple price points More product diversification Satisfy more customer preferences Partner
Position
Prosper
Calimax de Valor should adopt a multi-price point strategy
Source: Waldo’s website & Facebook page, Book: Priceless by William Poundstone, Cornell, Bain% of Baja Population Supported by Maquiladoras 11
Source:Journal of Borderland Studies, INEGI, CBRE700+ maquiladoras are Baja’s primary employers
Partner
Position
Prosper
Baja California’s maquiladora economy
1 5 1 2 5 5
Tijuana Tecate Rosarito Mexicali San Luis Rio Colorado San Felipe Ensenada1 12 Partner
Position
Prosper Store allocation to each city determined by GDP, population, and poverty level
Sources: “International Market Expansion…”, Baja.gov, BajaCalifornia.govDollar Tree should concentrate store rollout in Baja California
13 Partner
Position
Prosper
2 4 6 8 10 12 14 16 10 20 30 40 50 60 70 2014 2015 2016 2017 2018Openings Stores
# of Stores Openings per yearPayless Case Study: 10-20 initial stores allows scalable potential to be investigated Dollar Tree Growth: Canada is ~30% on average and we assume similar rate
Calimax de Valor Store Rollout
Dollar Tree should utilize high growth with fewer initial stores to test markets
Sources: Dollar Tree, Payless Shoesource, Wright.edu14
Position
Rollout multi-price point stores in the Baja regionPartner
Partner with CalimaxProfitably increase market share over 3 year period
Prosper
Partner Position
Prosper
15 15
Ke Key: Setup Promotion Execution TIjuana Construction & Hiring Promotion & Training Opening San Luis Rio Colorado, Rosarito, Tecate, San Felipe Ensenada & Mexicali 2014 2015 2016 2017 2018 Re-Evaluate Current Operations Concentrate on Growing Markets & Consider Calimax buyout Begin to expand beyond Baja Construction & Hiring Promotion & Training Opening Construction & Hiring Promotion & Training Opening Sources: Reuters; ForbesPartner Position
Prosper
Dollar Tree should focus on three key location pools in the first five years
Calimax de Valor would hold approximately 30% of the Baja discount market by 2018
16
Source: McKinsey, Waldos, and USDA Foreign Agricultural ServiceCAGR: -33.4% CAGR: 30.0% CAGR: 3.4% Partner Position
Prosper
17
Source: Dollar Tree, CBRE, Bloomberg, CMO SurveyExpected potential NPV in perpetuity of $31M Expected potential NPV in perpetuity of $16M
Buying out Calimax after three years could provide long-term benefits at short-term costs
Partner Position
Prosper
$(3,000) $(2,000) $(1,000) $- $1,000 $2,000 $3,000 $4,000 2014 2015 2016 2017 2018 Net Income ($1000s)Dollar Tree Net Income w/o Buyout
Worst Expected Exceptional $(6,000) $(4,000) $(2,000) $- $2,000 $4,000 $6,000 $8,000 2014 2015 2016 2017 2018 Net Income ($1000s)Dollar Tree Net Income w/ Buyout
Worst Expected Exceptional18 Position
Appendix
19
Grocery stores considered for partnership
Source: Company websites20
Mexico within first 3 years
partnerships in 10 other Latin American countries
Source: PaylessHome & More
stores to Bed Bath & Beyond
Source: Bed Bath & BeyondJoint ventures in Mexico have proven successful
21
Dollar Tree should not acquire Waldo’s Government intervention and regulations Acquisition of all stores would not allow for gradual entry Waldo’s pricing strategy is set at multiple price points Would miss out on cultural knowledge from insiders Potential for local resistance to Dollar Tree’s takeover Large capital investment (~150M, which is 3X the cost of Canada acquisition)Dollar Tree should not acquire Waldo’s to enter Mexico
Dollar store shoppers have lower incomes than non-dollar store shoppers
22
30 20 34 28 17 21 8 11 5 7 3 5 3 8 10 20 30 40 50 60 70 80 90 100 Percentage Under $25,000 $25,000 to $49,999 $50,000 to $74,999 $75,000 to $99,999 $100,000 to $124,999 $125,000 to $149,999 $150,000 and above Non-Dollar store shoppers Dollar store shoppers Source: Deloitte 2011 American Pantry Study, n = 4,086 size, survey conducted in November 2011Shopper’s Household Annual Income
23
Calimax de Valor would utilize Dollar Tree’s relationships with multinational suppliers
Source: Dollar Tree and company websites24
Categories with strong growth in Mexico Top selling products in US Dollar stores Products available at Waldo’s Office/school supplies Home and garden Consumer products Books/magazines Flowers Gifts Greeting cards Food and drinksStrong retail segments in Mexico align with popular dollar store products
Sources: US Media Consulting, Waldos, Statista25
Buyer Power Intensity of Rivalries Supplier Power Threat of New Entrants Barriers to Entry
Analysis reveals high barriers to entry and importance of economies of scale
26
Strengths Weaknesses Threats Opportunities
Factors affecting Dollar Tree internally and externally
27
Strengths Weaknesses Threats Opportunities
Factors affecting Calimax internally and externally
28
Key ¡Issues ¡ Government ¡regula2ons ¡ Mexican ¡na2onalism ¡ Distribu2on ¡channels ¡Technological ¡
Social ¡
Factors suggest greenfield entry into Mexico is not ideal Social: High Technological: Med Economic: High Environmental: Med Political: High
Key issues determine optimal entry strategy for Mexico
Source: http://countrystudies.us/mexico/ Statista, http://www.heritage.org/index/country/mexicoWalmart’s Pricing Model does not reflect consumer’s ability to pay
29
entrants and competition level 30
general international experience
lies relative to “status quo”
Source: “Strategies of Post Entry Expansion: Speed-up or Slow-down” (2012)Several factors affect the speed of post-entry expansion
31 Number of stores is highly correlated with market potential High competition increases the target; suggests that McDonalds’s sees the presence of its competitors as a sign of high market potential GDP and and population are other important factors Negatively correlated to corporate tax rate
Source: “Beyond Entry: Examining McDonald’s Expansion in International Markets” (2004)+ + + _ Case study: McDonald’s and speed of post entry expansion
32
Source: transparency.org Prnewswire.comcompletely supported this initiative (due to it being partnership)
Payless Case Study: Start small by partnering to test market and potential
33
Market Entry Failure
Low spacial- coverage or “relative entropy” Lack of store density Failure to gain foothold in first 7 years
Partnerships offer “Way to limit risks in high uncertainty markets and an opportunity to quickly reach a suitable relative entropy level and brand penetration in a host country”
Source: International Market Expansion of Retail Networks: Determinants of Market Entry Failures” (2013)Leading factors of market entry failure support joint venture as a winning strategy
34 49% 30% 15% 6% Tijuana Mexicali Ensenada Other
Source:bajacalifornia.gov.mx * Data as of 2010The vast majority of Baja California’s population reside in three cities
35
Popula'on ¡ GDP ¡ Tijuana ¡ ¡1,559,714 ¡ ¡ ¡$17.4 ¡billion ¡ ¡ Mexicali ¡ ¡936,145 ¡ ¡ ¡1.6 ¡billion ¡ ¡ Ensenada ¡ ¡466,727 ¡ ¡ ¡1.1 ¡billion ¡ ¡ San ¡Luis ¡ ¡159,089 ¡ ¡ ¡n/a ¡ ¡ Tecate ¡ ¡100,968 ¡ ¡ ¡n/a ¡ ¡ Rosarito ¡ ¡90,620 ¡ ¡ ¡n/a ¡ ¡ San ¡Felipe ¡ ¡16,702 ¡ ¡ ¡n/a ¡ ¡Demographic Statistics of Target Markets
“
Tijuana is a magnet for low-income population
”
Source: baja.gobTarget market demographics highlight need for value
36
$- $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 2007 2008 2009 2010 2011 2012Dollar Tree Net Sales (million USD)
$- $20 $40 $60 $80 $100 $120 $140 $160 $180 $200 2007 2008 2009 2010 2011 2012Dollar Tree Sales per sq. ft
Dollar Tree is experiencing increased sales per square foot and steady growth overall
37 “Probability of JV success is 80% in more developed areas” “Overall, there is a general 60% chance of failure” “78% of JVs end in an acquisition” “Equal ownership JVs are the most likely to succeed”
JV’s are risky, but a 50/50 JV is the most likely to succeed
Source: M&A Coursepack38
Synergies are what make joint ventures successful
Source: KaufmanHall39
Collaboration and cooperation is important in forming a joint venture with Calimax
Source: KaufmanHall40
Baja has highest rate of convenience shopping because weekday shopping requires convenience
Source: Nielsen41
Transportation infrastructure in Baja would help reduce overall costs
Source: CBRE42
Financial Assumptions
percentages as Dollar Tree’s Income Statement
stores sales based upon number of years in operation:
43
Store Size (sq. ft) 11,000 Price per sq. ft $9.30 Real Estate cost/store $102,300 Average DT Sales per sq. ft $190 Distribution 9.95 $0.77 50% 14.95 $1.15 25% 39.95 $3.07 25% CMV sales per sq. ft $273.60 Ideal CMV sales per store $3,009,600 DT sales per sq. ft CMV sales per sq. ft Ideal CMV per store 2013 197 $283.68 $3,120,480 2014 203 $292.32 $3,215,520 2015 210 $302.40 $3,326,400 2016 218 $313.92 $3,453,120 2017 225 $324.00 $3,564,000 2018 233 $335.52 $3,690,720 Year # Stores New Openings Total Predicted Sales In Thousands 2014 20 $6,431 2015 26 6 $11,975 2016 34 8 $23,136 2017 45 11 $42,055 2018 59 14 $64,403Expected sales calculation
Source: Dollar Tree, Statista, Team analysis44
2014 2015 2016 2017 2018 Revenues $6,431 $11,975 $23,136 $42,055 $64,403 Cost of Revenue $4,132 $7,695 $14,866 $27,023 $41,383 Gross Profit $2,299 $4,280 $8,270 $15,032 $23,020 Operating Expenses SG&A $1,286 $2,395 $4,627 $8,411 $12,881 Marketing $643 $1,198 $2,314 $4,206 $6,440 Buildings $2,046 $614 $818 $1,125 $1,432 Total Operating Expenses $3,975 $4,206 $7,759 $13,742 $20,753 Operating Income $(1,677) $74 $511 $1,290 $2,267 Income from Continuing Operations Total Other Income/Expenses Net $19.96 $37.17 $71.80 $130.52 $199.88 Earnings Before Interest and Taxes $(1,657) $111 $582 $1,421 $2,467 Interest Expense $(1) $(3) $(5) $(9) $(14) Income Before Tax $(1,658) $109 $577 $1,412 $2,453 Income Tax Expense $57 $105 $204 $370 $567 Net Income from Continuing Ops $(1,715) $3 $374 $1,042 $1,886Expected net income calculation
45
Mexico Number of New Discount Stores 2009-2011 825 Waldo's Calimax de Valor Other CAGR of General Retail Market 2009-2011 8% 2013 5% 0% 95% Number of Discount Stores in 2009 4,894 2014 5% 0% 95% Number of Discount Stores in 2011 5,291 2015 6% 0% 94% Number of Discount Stores in 2012 5,719 2016 6% 1% 93% Number of Discount Stores in 2013 6,183 2017 6% 1% 93% Number of Discount Stores in 2013 in Baja California 193 2018 7% 1% 92% Baja California Number of Waldo's Stores in 2013 297 Waldo's Calimax de Valor Other Number of Waldo's Stores in 2013 in Baja California 29 2013 15% 0% 85% 2014 16% 10% 74% Number of Calimax de Valor Stores 2013 2015 17% 13% 70% Number of Calimax de Valor Stores 2014 20 2016 17% 18% 66% Number of Calimax de Valor Stores 2015 26 2017 17% 23% 60% Number of Calimax de Valor Stores 2016 34 2018 17% 31% 52% Number of Calimax de Valor Stores 2017 45 Number of Calimax de Valor Stores 2018 59 CAGR Waldo's 0.034 CAGR Calimax de Valor 0.3 CAGR OthersMarket Share Analysis
Source: McKinsey, Waldos, USDACalimax de Valor undercuts Waldo’s pricing and
Waldo’s Pricing Calimax de Valor’s pricing
price point by setting at 9.95 (27% savings for customer)
point by 50% à à set at 14.95 for Calimax de Valor
point by 34% à à set at 39.95 for Calimax de Valor
46