Utility Cost of Capital
A Markets (and Judgment) Based Approach to Setting Utility Cost of Capital
Shawn C. Allen, CFA, CMA, MBA, P. Eng. This material represents the personal views of the author
1
Utility Cost of Capital A Markets (and Judgment) Based Approach to - - PowerPoint PPT Presentation
Utility Cost of Capital A Markets (and Judgment) Based Approach to Setting Utility Cost of Capital Shawn C. Allen, CFA, CMA, MBA, P. Eng. This material represents the personal views of 1 the author Contents Definition of Capital and
1
2
3
4
– For regulated utilities, the terms cost of capital and return on capital can generally be used interchangeably
5
6
capital investment
rate base (customer money is no-cost capital)
enterprise
not be considered to be invested in rate base or necessary working capital (therefore no regulated return)
7
CURRENT ASSETS Cash
$1
Accounts Receivable
$40
Inventory
$9
(Deduct Current liabilities)
$(20)
Subtotal (Working Capital)
$30
FIXED ASSETS LIABILITIES & EQUITY Property, Plant & Equipment
$1,120
Customer Contributions
$50
Hearing Reserve
$50
Deferred Income Tax
$50
Debt (Capital) (60%)
$600
Equity (Capital) (40%) (Book Value)
$400
Total Assets, net of current Liabilities = Rate Base
$1,150 $1,150
8
9
10
11
12
13
14
15
16
17
– Directly estimated (Direct methods include: Dividend discount Model, Comparable Earnings Model, historical returns achieved, awards of
market) – Estimated as a required Premium over forecast 30-year government bond returns (Equity risk premium methods and particularly the capital Asset Pricing Model)
forecast prepared by Consensus Economics Inc.
– The ROE is often estimated using various methods and then an overall estimate is arrived at after deciding how much weight to place on the different methods
18
– Equity Risk Premium methods including the Capital Asset Pricing Model (CAPM) – The Dividend Discount Model – Comparable Earnings Model – Price to book value at which utility equity trades (including in acquisitions) – Returns expected by investment fund managers – Returns available on long-term utility bonds – Other evidence of available ROEs including survey results – Awards of other regulators
19
20
21
22
Note that each point on each line represents the nominal return over the 30 years ending in that year. Stock returns were remarkably stable.
23
0% 2% 4% 6% 8% 10% 12% 14% 16%
1955 1957 1959 1961 1963 1965 1967 1969 1971 1973 1975 1977 1979 1981 1983 1985 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013
Rolling 30 Year Returns - Nominal - For 30 Year Periods Ending 1955 Through 2014
Stock Returns Long Government Bond Total Returns
In theory, real returns should have been more stable than nominal returns over 30 years, but that has not been the case
24
0% 2% 4% 6% 8% 10% 12% 1955 1957 1959 1961 1963 1965 1967 1969 1971 1973 1975 1977 1979 1981 1983 1985 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013
30 Year Compounded Annual Real Returns - For 30 Year Periods Ending 1955 Through 2014 Large Stock Return Long Treasury Total Return T-Bills
The interest rate shown for 1955 is the starting rate 30 years earlier in 1925. The risk premium appears to rise at lower starting interest rates
25
0% 2% 4% 6% 8% 10% 12% 14% 16%
1955 1957 1959 1961 1963 1965 1967 1969 1971 1973 1975 1977 1979 1981 1983 1985 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013
Rolling 30 Year U.S. Risk Premiums - For 30 Year Periods Ending 1955 Through 2014 Geometric Risk Premium Starting Interest Rate Arithmatic Risk Premium
26
27
28
ROEs made by low-risk unregulated companies
returns available in the market, BUT…
book value of equity. This return is not typically available to new investors who typically have to pay (say) twice book value for equity securities of comparable companies.
investments is not necessarily the amount it will earn on those assets going forward or what it will earn on incremental investments.
when companies trade far above or below book value it is simply not a good indication of returns actually available in the market on equity securities.
significant or even any weight since the early 1990’s.
29
30
31
32
33
34
35
36
37
Rate Base $ 1,000 ROE 10% Debt cost 6.0% Tax Rate 35% Equity ratio 50% 10% 100% Debt Ratio 50% 90% 0% Forecast Earnings before Interest and Tax $ 107 $ 69 $ 154 Forecast Interest cost $ 30 $ 54 $ - Forecast Income Before Tax $ 77 $ 15 $ 154 Forecast Net Income $ 50 $ 10 $ 100
With 10% equity, the revenue requirement is lowest since earnings before interest and taxes are lowest. Net income is low but the ROE remains 10% 38
39
40
Equity ratio 50% 10% 100% Debt Ratio 50% 90% 0% Forecast Earnings before Interest and Tax $ 107 $ 69 $ 154 Forecast Interest cost $ 30 $ 54 $ - Forecast Income Before Tax $ 77 $ 15 $ 154 Forecast Net Income $ 50 $ 10 $ 100 Impact of $20 million decline in EBIT due to cost over-runs or revenue shortfalls Actual Earnings before Interest and Tax $ 87 $ 49 $ 134 Actual Interest cost $ 30 $ 54 $ - Actual Income Before Tax $ 57 $ (5) $ 134 Actual Net Income $ 37 $ (3) $ 87 Reduction in Net Income 26% 130% 13%
41
42
43
44
45
1 Rate Base
$ 1,000 Tax Rate 25%
2 Regulated ROE
8.75% Equity ratio 40%
3 Debt cost
6.0% Debt Ratio 60%
4 Forecast Earnings before Interest and Tax (EBIT)
$ 83 (5) + (6)
5 Forecast Interest cost
$ 36
6 Forecast Income Before Tax
$ 47
7 Forecast Net Income
$ 35
8 EBIT interest coverage Ratio
2.30 (4) / (5)
9 Portion of taxes that are deferred to future
$ 14
10 Average Composite Depreciation Rate
3.0%
11 Depreciation $
$ 30
12 Funds From Operations (FFO)
$ 79 (7) + (9) + (11)
13 FFO Interest Coverage Ratio
3.19 ((12) + (5)) / (5)
14 FFO / Debt
13% (12) / ((1)*0.60%)
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
look to the company’s return on capital. Shareholders and bond investors are not mentioned here.
market price in turn clearly depends on the return awarded.
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
market cost of capital directly rather than as the weighted average of its components.
debt / equity ratio?
reliable as an indication of the true returns available, is this a “market”?
firms is it open and observable?
also some companies trade on the basis of a multiple of EBITDA. These markets can be hard to observe but some data is available. Even here, the EBITDA multiple may depend on the cost of debt and equity capital and the ratio of each.
attempts to directly find the market weighted average cost of capital
83
84
debt and equity, a fair return on debt and a fair return on equity would automatically result in a fair return on the total debt and equity capital.
proceed separately.
markets and if one wishes to set the return required in the market then it would seem necessary to proceed separately.
at enormous risk regarding debt costs as market WACC has declined with lower debt costs, while utilities were locked into historic higher cost debt
current debt yields rather than the contracted historic cost of debt. This might be problematic to apply in 2015 due to the dramatic decrease in market interest rates since 2008
85
86
87
88
– If a bond that originally yielded 10% trades well over book value and now yields (to maturity) only 5%, it is irrefutable that a current purchaser will not earn more than 5% if the bond is held to maturity – Similarly, if a utility equity share on which the underlying assets earn 10% trades at twice book value there is a prima facia (but not irrefutable) case that investors should expect less than the 10% return in the long run – But investors may expect to earn the full 10% because
twice book, then the investor can make the full 10% – In financial theory it is difficult to justify why an asset that earns only
it is earning more than the market required return
89
90
91
92
93
94
95
96
all earnings are retained (no dividend is paid) and you sell at twice book at any time in the future your return is the full 10%. This is because return equals 0% yield plus 10% growth. (See spreadsheet 1)
earnings and you sell at twice book at any time in the future your return is 8.5%. This is because initial dividend yield is 1.5% (half of 30% of 10%) and growth is 7% (70% retained times 10% ROE). (See spreadsheet 2)
and you sell at 1.5 times book in 20 years then your return is 7.18% (See spreadsheet 3)
retained) and you sell at 1.5 times book in 100 years then your return is 9.68% (return asymptotically approaching 10% due to reinvestment, but not there yet at 100 years). (See spreadsheet 4)
97
and you sell at 1.0 times book in 20 years then your return is 5.43% (Spreadsheet 5)
and you sell at 1.5 times book in 20 years then your return is 4.17% (Spreadsheet 6)
and you sell at 1.0 times book in 20 years then your return is 3.17% (Spreadsheet 7)
and you sell at 1.5 times book in 100 years then your return is 4.99% (Spreadsheet 8)
98
instead you annually invest new money in an amount equal to three times the earnings (This is only possible with a utility that is growing extremely fast) and you sell at 1.0 times book in 20 years then your return is 9.76% (i.e. approaching 10%, Spreadsheet 9)
instead you annually invest new money in an amount equal to three times the earnings (This is only possible with a utility that is growing extremely fast) and you sell at 2.0 times book in 20 years then your return is 25.0% annually (i.e. you are minting money because each new dollar invested at book value is worth twice book value, Spreadsheet 10)
99
Price to Book Paid Utility ROE Earned Dividend Payout Ratio Price to Book When Sold Years Held Investor Return Made 1 2.0 10% 0% 2.0 Any # 10% 2 2.0 10% 30% 2.0 Any # 8.5% 3 2.0 10% 30% 1.5 20 7.18% 4 2.0 10% 0% 1.5 100 9.68% 5 2.0 10% 30% 1.0 20 5.43% 6 2.0 10% 100% 1.5 20 4.17% 7 2.0 10% 100% 1.0 20 3.17% 8 2.0 10% 100% 1.5 100 4.99% Conclusion, paying twice book can works out well if the price to book stays at
earnings to reinvest at the 10% or you are in fact satisfied to make less than the regulated return.
100
Price to Book Paid Utility ROE Earned Dividend Payout Ratio (Pay-in) Price to Book When Sold Years Held Investor Return Made 9 2.0 10%
1.0 20 9.76% 10 2.0 10%
2.0 20 25.0% Here we show an unusual situation where rather than paying out a dividend, the owner invests annually new money equal to 300% or three times the
In this case even if the value of the utility ultimately reverts to 1.0 times book value the investor will earn close to the utility allowed return since so much new money is going in and earning that rate. If the utility will continue to trade at twice book value (perhaps because the allowed return is higher than required, then the investor can make very large returns as in effect all the new dollar bills invested immediately turn into two dollars of market value.
101
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 0.0% Price to Book Ratio When Sold 2.0 Annual Compounded Return 10.00% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,100 100
1,210 110
6,116 556
6,727 612
102
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 30.0% Price to Book Ratio When Sold 2.0 Annual Compounded Return 8.50% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,070 100 30 30 2 1,145 107 32 32 19 3,617 338 101 101 20 3,870 362 108 7,848
103
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 30.0% Price to Book Ratio When Sold 1.5 Annual Compounded Return 7.18% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,070 100 30 30 2 1,145 107 32 32 19 3,617 338 101 101 20 3,870 362 108 5,913
104
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 0.0% Price to Book Ratio When Sold 1.5 Annual Compounded Return 9.68% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,100 100
1,210 110
12,527,829 1,138,894
13,780,612 1,252,783
105
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 30.0% Price to Book Ratio When Sold 1.0 Annual Compounded Return 5.43% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,070 100 30 30 2 1,145 107 32 32 19 3,617 338 101 101 20 3,870 362 108 3,978
106
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 100.0% Price to Book Ratio When Sold 1.5 Annual Compounded Return 4.17% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,000 100 100 100 2 1,000 100 100 100 19 1,000 100 100 100 20 1,000 100 100 1,600
107
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 100.0% Price to Book Ratio When Sold 1.0 Annual Compounded Return 3.17% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,000 100 100 100 2 1,000 100 100 100 19 1,000 100 100 100 20 1,000 100 100 1,100
108
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio 100.0% Price to Book Ratio When Sold 1.5 Annual Compounded Return 4.99% Year Book Value Earnings Dividend Cash Flows 1,000 (2,000) 1 1,000 100 100 100 2 1,000 100 100 100 99 1,000 100 100 100 100 1,000 100 100 1,600
109
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio (note huge investment annually)
Price to Book Ratio When Sold 1.0 Annual Compounded Return 9.76% Year Book Value Earnings Negative Dividend Cash Flows 1,000 (2,000) 1 1,400 100 (300) (300) 2 1,960 140 (420) (420) 19 597,630 42,688 (128,064) (128,064) 20 836,683 59,763 (179,289) 657,393
110
Equity Price to Book Ratio Paid 2.0 Equity Book Value Purchased 1000 Price Paid 2000 ROE 10.0% Dividend Payout Ratio (note huge investment annually)
Price to Book Ratio When Sold 2.0 Annual Compounded Return 25.00% Year Book Value Earnings Negative Dividend Cash Flows 1,000 (2,000) 1 1,400 100 (300) (300) 2 1,960 140 (420) (420) 19 597,630 42,688 (128,064) (128,064) 20 836,683 59,763 (179,289) 1,494,076)
111
– Cost efficiency – Double leverage (borrow part of the “equity’ at a parent level) – Cross border – deduct the same interest costs in two territories – Allocate some existing head office costs to a purchased utility – Performance Based Regulation
112
113