222-1 Value of follow-on investment opportunities Four Types of Real OpinionsOpportunity to expand, make follow-up investmentsOpportunity to wait, invest laterOpportunity to shrink or abandon projectOpportunity to vary firm’s output or production methodsValue of real option = NPV with option− NPV without optionTypes of options include option to expand, option to wait, option to trim down or abandon, and option to vary the mix of output or the firm’s production methods.Value of a real option = NPV with option – NPV without option
3Table 22.1 cash flow and Financial Analysis of Mark I microcomputer Mark I Microcomputer in MillionsNPV analysis for the Mark I Microcomputer Project is given.It has negative (-46 million) NPV.
4Table 22.2a Mark ii microcomputer Here the option to expand to Mark II Microcomputer is evaluated. The option to expand is a call option. The value of the call option is + $55.1 million.
5Table 22.2b Mark ii microcomputer Here the option to expand to Mark II Microcomputer is evaluated. The option to expand is a call option. The value of the call option is + $55 million.
6Table 22.3 Cash flow of mark ii microcomputer The NPV of the Mark II project is negative (–$209 million).Forecasted from 1982 in millions
7Figure 22.1 possible present values for mark ii in 1985 Distribution shows range of possible present values for Mark II project 1985Expected value roughly $800 million (less than required investment of $900 million)Option to invest pays off in shaded area above $900 millionThe next slide shows the distribution of possible present values. It is assumed to be lognormal distribution. Lognormal distributions are skewed to the right, therefore the expected outcome is greater than the most likely outcome. The most likely outcome is the highest point on the probability distribution.
8Figure 22.1 possible present values for mark ii in 1985 This shows the distribution of possible present values. It is assumed to be lognormal distribution. Lognormal distributions are skewed to the right, therefore the expected outcome is greater than the most likely outcome. The most likely outcome is the highest point on the probability distribution.
922-2 timing option Option to Wait Intrinsic value Option price Stock priceThe longer the wait, the more valuable the option is. It is a call option. An important point to note: if competition catches up with the idea, then the option value would be diminished.
1022-2 timing optionIntrinsic value plus time premium equals option valueTime premium equals value of being able to waitOption priceStock priceOption value = intrinsic value + time premiumTime premium = value of being able to wait
1122-2 timing option Option to Wait More time equals more value Stock priceOption priceOption to WaitMore time equals more valueThe longer the wait, the higher the value.
12FIGURE 22.2 timing option example Possible cash flow and end-of-period values for malted herring project shown in blackProject costs $180 millionRed figures in parentheses show payoffs from option to wait and invest later in project, now positive-NPV at year 1Waiting means loss of first year cash flow; figuring out current value of option is difficultThis slide explains the timing options displayed in the graph on the next slide.
13FIGURE 22.2 timing option example NPV if invested today is $20 million. Option to wait and invest later only if there is high demand.
1422-2 Timing OptionHigh demand generates $25 million, $250 million value at end of yearLow demand generates $16 million with no valueHigh DemandLow DemandTotal return if demand is high: [(25+250)/200 ] –1 = 0.375Total return if demand is low: [( )/200] – 1 = –0.12Risk-free rate = 5%Risk neutral return
1522-2 Timing OptionCalculate probability of high demand for malted herring projectOption valueExpected return = (prob. of high demand) × (0.375) + (1 – prob. of high demand) × (–0.12) = 0.05Prob of high demand = 0.343Option value = [(0.343)(70) + (0.675)(0)]/1.05 = $22.9 million
16Figure 22.3 development option for vacant land Option to wait: Choice of office building versus hotel, it is a difficult choice. This analysis does not consider the possibility that someone else might build a competing hotel or office building in the neighborhood. In that case, the area under wait would reduce drastically.
1722-3 abandonment option Example Mrs. Mulla gives nonretractable offer to buy company for $150 million at anytime within next yearGiven possible outcomesWhat is value of offer?What is most Mrs. Mulla could charge for that option?Use discount rate of 10%You would sell for $150 million if the outcome were $50 million at the end of the year. Option to abandon is a put option.
1822-3 abandonment option Example Year 0 Year 1 Year 2 120 (.6) 100 (.6) 90 (.4)NPV = 14570 (.6)50 (.4)40 (.4)120(0.6) + 90(0.4)] / 1.1 = 98; If the outcome at the end of the year is 100, you would not sell because the value of the firm is 198. If the outcome is 50 at the end of the year, then you would sell.
1922-3 abandonment option Option value = 162 − 145 = $17 Million Year 0 Year 1 Year 2120 (.6)100 (.6)90 (.4)NPV = 162150 (.4)Option value =162 − 145 =$17 Million[120(0.6) + 90(0.4)] / 1.1 = 98; If the outcome at the end of the year is 100, you would not sell as the value of the firm is 198. If the outcome is 50 at the end of the year, then you would sell.
20Figure 22.4 Value of TankerThis is an example of temporary abandonment.If the tanker rate is > R, reactivate the tankerIf the tanker rate is < M, mothball the tanker
23Figure 22.6 aircraft purchase option If implemented at year 3, option guarantees fixed price and delivery at year 4Without option, plane can still be ordered at year 3 but with uncertain price and deliveryThe option to purchase an aircraft gives the holder both the ability to get a lower price and also get the delivery of the aircraft.
24Figure 22.7 aircraft purchase option The purchase option is worth most when NPV of purchase now is about zero and the forecasted wait for delivery is long.
25Figure 22.8 Decision Tree for Figure 22.6 If phase II trials are successful there is a recall option to invest $130 million. If exercised, there is 80% chance of launching approved drug. PV of drug, forecasted at $350 million in year 5, is underlying asset of call option.
2622-6 conceptual problem Real options are not always feasible to use Options can be complex; it is sometimes impossible to arrive at “perfect” answerNo clear structure to path and cash flowsCompetitors have real options, which alter option values by altering underlying assumptions and environment that serves as basis of valuationValuation of real options can be complex.Real options do not always have a clear structure of the path and cash flows.Competition can alter the value of the option you are holding by altering the underlying assumptions and environment.