1. Blackmores is Australia's driving common wellbeing organization. In light of the vision of naturopath and organizer Maurice Blackmore (1906-1977), Company is enthusiastic about regular wellbeing and moving individuals to take control of and put resources into their prosperity. Organization create items and administrations that convey a more common way to deal with wellbeing, in light of their aptitude in vitamins, minerals, herbs and supplements.
Blackmores Limited is occupied with creating, offering and showcasing normal wellbeing items for people and creatures in Australia, New Zealand, and Asia. It offers distinctive vitamins, minerals, home grown items, and mineral nutritious supplements. The organization gives naturopathic consultative administrations. The organization offers its items to various conveyance channels, for example, drug stores, mass merchandisers, basic supplies, wellbeing sustenance stores, experts, vets, and wholesalers, and in addition through on the web.
The following are quarterly share price history and traded volumes over the past five years of Black mores Limited (ASX Code: BKL):
DATE |
OPEN PRICE |
CLOSE PRICE |
ADJ PRICE |
VOLUME |
DIVIDEND |
01 May 2012 |
26.45 |
25.91 |
25.91 |
157601 |
|
01 July 2012 |
26.31 |
29.2 |
29.2 |
321213 |
|
25 September 2012 |
1.18571 |
||||
01 October 2012 |
31.3 |
29.7 |
29.7 |
193599 |
|
31 December 2012 |
33.65 |
33.85 |
33.85 |
107594 |
|
07 March 2013 |
0.628571 |
||||
31 March 2013 |
30.35 |
28.3 |
28.3 |
269544 |
|
01 July 2013 |
26.94 |
26.13 |
26.13 |
200947 |
|
24 September 2013 |
1.18571 |
||||
01 October 2013 |
27.81 |
22.65 |
22.65 |
620874 |
|
31 December 2013 |
20.85 |
21.83 |
21.83 |
154852 |
|
05 March 2014 |
0.628571 |
||||
31 March 2014 |
26.05 |
26.9 |
26.9 |
226269 |
|
01 July 2014 |
27.3 |
28.39 |
28.39 |
225798 |
|
10 September 2014 |
1.18571 |
||||
01 October 2014 |
32.25 |
32.96 |
32.96 |
144853 |
|
31 December 2014 |
35.19 |
40.36 |
40.36 |
240238 |
|
23 March 2015 |
0.971428 |
||||
31 March 2015 |
54.55 |
63.62 |
63.62 |
427618 |
|
30 June 2015 |
75 |
88.5 |
88.5 |
772663 |
|
04 September 2015 |
1.92857 |
||||
01 October 2015 |
146 |
167.67 |
167.67 |
2750560 |
|
31 December 2015 |
217.98 |
190.57 |
190.57 |
2278724 |
|
09 March 2016 |
2.8571 |
||||
31 March 2016 |
177.16 |
161 |
161 |
3616599 |
|
01 July 2016 |
131.5 |
157.14 |
157.14 |
2095602 |
|
06 September 2016 |
3.000 |
||||
01 October 2016 |
117.3 |
112.08 |
112.08 |
3198577 |
|
31 December 2016 |
103.36 |
115.5 |
115.5 |
1249817 |
|
07 March 2017 |
1.85714 |
||||
31 March 2017 |
112.95 |
112.54 |
112.54 |
29099 |
From the above price history of Blackmores Limited, we can see that the price of shares increased from AUD 25.91 (01 May 2012) to AUD 112.54 (31 March 2012). Total increment in five years in share price = AUD 112.54 – AUD 25.91 = AUD 86.63. Blackmore Limited has also declared and paid dividend in these five years for 10 times which has been depicted in the above table. Total dividend distributed by company in these five years is AUD 15.42851. Total increment in shareholder’s wealth in 5 years = AUD 86.63 + AUD 15.42851 = AUD 102.05851.
Rate of return in 5 years = Total increment in 5 years/Opening Price of share * 100
= AUD 102.05851/AUD 25.91 *100 = 393.90%
We must say that company has provided tremendous rate of return in these five years. So far as volume of shares traded is concerned, mixed pattern of trading volume has been shown in these five years.
Following are the reasons behind increment in share price of Blackmores Limited in these 4 to 5 years:
Company has given very good performance in terms of shareholder’s wealth creation in 5 years. If we look at the rate of return provided by company in 5 years is 393.90% which is approximately 400%. It means shareholders have increased their wealth by 4 times in investing the shares of Blackmores limited in 5 years.
2. Current Market Price of share = AUD 109.70
Current Market Capitalization = AUD 1890000000
Number of shares outstanding as per current market capitalization =
AUD 1890000000/ AUD 109.70 = 17228806
Share price of Blackmores Limited as on 30 June 2016 = AUD 131.39
Market Capitalization as on 30 June 2016 = 17228806 * AUD 131.39 = AUD 2.263 BillionCAPM is the most used model in capital budgeting in estimating the cost of shareholders equity.This model as a formula requires three pieces of data information which includes the rate of return for the general market, the beta value of the stock in question and the risk-free rate. The CAPM formula is as follows:
Cost of Equity = Risk-Free Rate + Beta * (Market Rate of Return - Risk-Free Rate)
The beta of the stock refers to change in the return on stock with respect to change in market. A beta value of 1 indicates the stock moves in tandem with the market.
Cost of equity is calculated using Capital Asset Pricing Model (CAPM) which considers risk free rate and market risk premium associated with an asset (equity capital) when such asset is compared with the market returns which have risk associated with them.
Calculation of Cost of Equity of Blackmores limited:
Risk free rate is taken as 5-year yield on Commonwealth Government bonds which is 1.63% (Bloomberg L. P., n. d.).
Beta of Blackmores is taken to be as 0.38(Reuters, 2016).
Market risk premium is the difference between S&P ASX 200 index compounded annual growth rate in 5 years which is 1.03 % and risk free rate of return taken as 1.63%.
Market risk premium = Market rate of return – Risk free rate = 1.63% - 1.03% = 0.60%
Cost of Equity = Risk-Free Rate + Beta * (Market Rate of Return - Risk-Free Rate) i.e.Cost of Equity = Risk-Free Rate + (Beta * Market Risk premium) = 1.63% + (0.38*0.60%)
= 1.63% + 0.228% = 1.858%
We will determine the value of share of Blackmores Limited with the help of Dividend discount model because Blackmores Limited is a dividend distribution company which pays dividend ti its shareholders regularly. The following table shows the amount of dividend distributed by company and growth in dividend in 5 years:
DATE |
ANNUAL DIVIDEND (AUD) |
1 JULY 2013 – 30 JUNE 2014 |
1.814281 |
1 JULY 2014 – 30 JUNE 2015 |
2.157138 |
1 JULY 2015 – 30 JUNE 2016 |
4.78567 |
Average Dividend in 3 years =
(1.814281 + 2.157138 + 4.78567)/3 = 8.757089/3 = 2.919
Cost of Equity = 1.858%
Price of share of Blackmores Limited = 2.919/1.858% = AUD157.10
As per dividend discount model, price of share should be 157.10 and current price of share is 109.70. Intrinsic Value of share is less than Current market price of share which means that share is underpriced and investor must go long in the stock of Blackshores Limited.
Valuation of Blackshores Limited as per EPS approach:
Earnings per share at the end of 2016 = AUD 5.76
Price Earnings Ratio = 23.78
Price of Blackshores Limited = Earnings per share * Price Earnings ratio =AUD 5.76*23.78 = AUD 136.97
As per EPS approach, price of share should be 136.97 and current price of share is 109.70. Intrinsic Value of share is less than Current market price of share which means that share is underpriced and investor must go long in the stock of Blackshores Limited.
The organization's income development was impacted by year-on-year change in gross edges from 47.31% to 50.33% and better cost controls. Subsequently, working edges (EBITDA edges) ascended from 16.78% to 21.43% contrasted with a similar period a year ago. For correlation, net edges were 47.31% and EBITDA edges were 16.78% in the last detailing time frame. The future cost of organization ought to be around AUD 150 to AUD 160 and it is the best time to purchase organization shares to make long haul riches.
To export a reference to this article please select a referencing stye below:
My Assignment Help. (2018). Valuation Of Shares Blackmores Limited. Retrieved from https://myassignmenthelp.com/free-samples/valuation-of-shares-blackmores-limited.
"Valuation Of Shares Blackmores Limited." My Assignment Help, 2018, https://myassignmenthelp.com/free-samples/valuation-of-shares-blackmores-limited.
My Assignment Help (2018) Valuation Of Shares Blackmores Limited [Online]. Available from: https://myassignmenthelp.com/free-samples/valuation-of-shares-blackmores-limited
[Accessed 03 March 2021].
My Assignment Help. 'Valuation Of Shares Blackmores Limited' (My Assignment Help, 2018) <https://myassignmenthelp.com/free-samples/valuation-of-shares-blackmores-limited> accessed 03 March 2021.
My Assignment Help. Valuation Of Shares Blackmores Limited [Internet]. My Assignment Help. 2018 [cited 03 March 2021]. Available from: https://myassignmenthelp.com/free-samples/valuation-of-shares-blackmores-limited.
MyAssignmenthelp.com is the leading essay writing service in Australia. We are committed to resolving students' all academic problems and help them acquire higher grades. We provide comprehensive essay paper help to students, who struggle to put up a good quality essay. With 3000+ talented essay writers, we cover 100+ subjects while providing essay writing service to students in Australia. Contact us to premier quality academic assistance at an affordable price.
Answer: Introduction: Corporate finance is the part of the finance which deals with the capital structure and various sources of funds through which the capital is raised by the business. The actions in the corporate finance are taken by the managers in order to manage the value of the company among the shareholders. In the report, the security market line, capital market line, minimum variance portfolio and capital asset pricing model. It me...
Read MoreAnswer: Introduction Seven Group Holdings is usually a diversified investment and operating firm operating in construction, mining and media industries (Reuters.com 2018). The company was established in the year 1991 by the receivers with the aim of bundling together assets Christopher’s failed business. Its segment comprises of Wes Trac Australia that is currently the authorized caterpillar seller in the Australian Capital Territory as...
Read MoreAnswers: 1.In everyday life, interest rates affect four major areas; they are mortgages, credit cards, savings and investments. Based on the interest rates, it is determined that whether the rate of interest will be fixed or variable. The bills of credit cards depend in fixed or variable interest rates. Decrease in the interest rate affects the savings of the people. Lastly, decrease in interest rates leads to diminish the value of investments...
Read MoreAnswer Financial Management Going through this unit has taught me different new things concerning financial management. For example, I have been able to understand various things concerning management control systems, balance score cards, customer values, shareholder values, accounting equations, cash budgeting among others. Learning these things will be fundamental in assisting me to undertake some of the day to day activities in my wo...
Read MoreAnswer: Part 1 (a). There are several risk assessment methodologies utilized under different standards, to determine the vulnerability of financial products and facilities offered by different institutions. The key business risk highlighted include data, system and people capacity. Therefore, coming up with a risk plan, it is important to access the vulnerabilities that data is exposed to and the points of weakness in the system. For th...
Read MoreJust share requirement and get customized Solution.
Orders
Overall Rating
Experts
Our writers make sure that all orders are submitted, prior to the deadline.
Using reliable plagiarism detection software, Turnitin.com.We only provide customized 100 percent original papers.
Feel free to contact our assignment writing services any time via phone, email or live chat. If you are unable to calculate word count online, ask our customer executives.
Our writers can provide you professional writing assistance on any subject at any level.
Our best price guarantee ensures that the features we offer cannot be matched by any of the competitors.
Get all your documents checked for plagiarism or duplicacy with us.
Get different kinds of essays typed in minutes with clicks.
Calculate your semester grades and cumulative GPa with our GPA Calculator.
Balance any chemical equation in minutes just by entering the formula.
Calculate the number of words and number of pages of all your academic documents.
Our Mission Client Satisfaction
Got 8/10 and got my assignment done on time. Best service but they are not good with price negotiaion even though you are giving them work everyweek.
Australia
Great job! I really appreciate the job that was done! Extremely helpful and precise!
Australia
These people are really very good they helped me in sorting out my assignment whenever I got doubt about my assignment they helped me if any update from me I just informed and they done for me..Mostly I loved they are on time I must before the time i...
Australia
Was perfect job. The writer did exactly what I needed based on all the instruction.
Australia