Fri, Aug 1, 2014, 6:33 AM EDT - U.S. Markets open in 2 hrs 57 mins

Recent

% | $
Click the to save as a favorite.

Craft Brew Alliance, Inc. Message Board

you are viewing a single comment's thread.

view the rest of the posts
  • jad1148 jad1148 Mar 31, 2010 5:40 AM Flag

    sdenver - 10-K?

    Sdenver,

    Thank you for the D&A explanation. I felt really stupid for asking the question after reading your answer. Obviously both groups within the company, the folks in COS and the folks in GS&A, contribute separately and partially to the combined D&A expense line item.

    What's bothering me is that D&A is such a large fraction of EBITDA.

    I'm attempting to guesstimate Free Cash Flow to the Firm, ignoring changes in working capital and using a more normal Effective Tax Rate, ETR, as follows:

    FCFF = ( EBITDA - D&A ) x ( 1 - ETR ) + D&A - CapEx

    FCFF = ( 10.824 - 7.313 ) x ( 1 - 0.400 ) + 7.313 - 2.303

    FCFF = 7.117

    That implies that there is roughly 65 cents of FCFF within a dollar of EBITDA. That's outside my comfort range. If you were to capitalize that at 5% that would imply an EV/EBITDA ratio of 13 (0.65/ 0.05) which might make sense for AAPL, GOOG, and KO, but is not credible for a small brewer, in my opinion. A more realistic EV/EBITDA of 8 implies a FCFF/EBITDA of 40%. That's what I was expecting to find.

    Perhaps the correct answer is that EBITDA is too low relative to D&A instead of my original assumption that D&A is too high relative to EBITDA.

    I'm not comfortable with the current CapEx to Depreciation ratio ( 2.303 / 6.378 = 0.36 ) either. I would expect the ratio to fall within the range 1.00 to 1.50 eventually, when HOOK becomes a mature, stable company.

    In summary, the current numbers are just not working for me and I would hesitate to value the company based on them.

    SortNewest  |  Oldest  |  Most Replied Expand all replies
 
BREW
11.22+0.01(+0.09%)Jul 31 4:00 PMEDT

Trending Tickers

i
Trending Tickers features significant U.S. stocks showing the most dramatic increase in user interest in Yahoo Finance in the previous hour over historic norms. The list is limited to those equities which trade at least 100,000 shares on an average day and have a market cap of more than $300 million.
Tesla Motors, Inc.
NasdaqGSThu, Jul 31, 2014 4:00 PM EDT
GoPro, Inc.
NasdaqGSThu, Jul 31, 2014 4:00 PM EDT