Box Presentation
-
Upload
lilly-tahmasebi -
Category
Documents
-
view
9 -
download
0
Transcript of Box Presentation
![Page 1: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/1.jpg)
EMILY COHEN, HARPER GAY, LILLY TAHMASEBI, TAKUYA TAKEDA
![Page 2: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/2.jpg)
COMPANY SNAPSHOT
![Page 3: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/3.jpg)
FOUNDED IN 2005 BY AARON
LEVIE, A STUDENT AT USC
![Page 4: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/4.jpg)
BOX COMPETES IN THE FILE SHARING AND SYNCHRONIZATION
MARKET
BLOOMBERG RANKS BOX THIRD IN THE
MARKET
![Page 5: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/5.jpg)
ON JANUARY 25, 2015 BOX WENT
PUBLIC
$14
IPO INITIAL PRICE
$20.20MARKET OPENING
PRICE
$23.23MARKET CLOSING PRICE
ESTABLISHED A MARKET CAPITALIZATION OF
1.6 BILLION
![Page 6: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/6.jpg)
INDIVIDUAL BUSINESS ENTREPRISE
BOX USES A FREEMIUM BUSINESS MODEL
FREE $10/MO FREE $15/MO VARIES
88% NON-PAYING USERS
AS OF 2015
12% PAYING USERS
61%
![Page 7: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/7.jpg)
3.4 MILLION REGISTERED
USERS60% OF FORBES’
FORTUNE 500 COMPANIES
![Page 8: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/8.jpg)
COMPETITIVE ADVANTAGES
![Page 9: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/9.jpg)
SUPERIOR PRODUCT
PARTNERSHIPS WITH LARGER
INDUSTRY PLAYERS
![Page 10: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/10.jpg)
![Page 11: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/11.jpg)
![Page 12: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/12.jpg)
FINANCIAL DIAGNOSIS
![Page 13: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/13.jpg)
2016 2015 2014 2013
ROE -147.65% -68.07% -279.67% -114.23%
Profit Margin -67.05% -84.08% -136% -191.34%
Asset Turnover 0.61 0.44 0.53 0.30
Financial Leverage 3.61 1.84 3.88 1.99
TIE ratio -103.2 -59.4 -37.4 -43.5
![Page 14: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/14.jpg)
STOCK VALUATION ASSUMPTIONS
![Page 15: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/15.jpg)
FORECASTING & CASH BALANCE
CHANGING SG&A COSTS
REVENUE FORECASTING
CAPITAL ASSET PRICING MODEL
VALUATION PROCESS OVERVIEW
TERMINAL VALUE
![Page 16: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/16.jpg)
EARLY YEARS
FORECAST PERIOD
2004 2016
2016 2026
FORECASTING & CASH BALANCE
NEG CASH FLOW
MIN CASH BALANCE
![Page 17: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/17.jpg)
2016
2026
NEW EXISTINGCHANGING SG&A COSTS
![Page 18: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/18.jpg)
REVENUE FORECASTING
NICHE MARKET
EXPECTED TO GROW TO $3.3
BILLION BY 2020
PREDICT BOX TO
GROW ITS MARKET
SHARE TO 30% BY 2019
![Page 19: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/19.jpg)
COMPANY BETA
RISK FREE RATE +
CAPITAL ASSET PRICING MODEL
xEXPECTED MARKET
RETURN -
RISK FREE RATE
RISK FREE RATE
COMPANY BETA
EXPECTED MARKET RETURN
TAKEN FROM NASDAQ 1.44
= S&P 500 INDEX6.19%
2.15%
US TREASURY BOND
![Page 20: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/20.jpg)
TERMINAL VALUE
( CASH FLOW (t) * (1+g) )
(WACC - G)
WE USED THE PERPETUAL GROWTH TERMINAL VALUE
FORMULA IN OUR ANALYSIS
PERPETUAL GROWTH EQUATION MIGHT PRODUCE LARGER THAN
ACTUAL VALUES *
![Page 21: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/21.jpg)
SCENARIO ANALYSIS
![Page 22: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/22.jpg)
BASELINE SCENARIOOFFSET SG&A BY 11% ANNUALLY
REVENUE 30%
NEGATIVE FREE CASH FLOW UNTIL 2026
STOCK PRICE2016
2026
$15.04
-$3.15
IMPACTS ON FINANCIAL STATEMENTS
BOX’S DEBT TO ASSETS RATIO INCREASES 5
FOLD
SELL
![Page 23: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/23.jpg)
OPTIMISTIC SCENARIOOFFSET SG&A BY 15% ANNUALLY
REVENUE 30%
NEGATIVE FREE CASH FLOW UNTIL 2026
STOCK PRICE2016
2026
$15.04
$47.83
IMPACTS ON FINANCIAL STATEMENTS
PROFITS ARE REALIZED IN 2021, 2 YEARS EARLIER THAN IN BASELINE SCENARIO
BUY
![Page 24: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/24.jpg)
PESSIMISTIC SCENARIOOFFSET SG&A BY 5% ANNUALLY
REVENUE 30%
NEGATIVE FREE CASH FLOW UNTIL 2026
STOCK PRICE2016
2026
$15.04
-$69.83
IMPACTS ON FINANCIAL STATEMENTS
PROFITS ARE NEVER REALIZED
CURRENT RATIO <1 IN 2018 -3 IN 2026
SELL
![Page 25: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/25.jpg)
LOOKING TO THE FUTURE
![Page 26: Box Presentation](https://reader036.fdocument.pub/reader036/viewer/2022062503/587e780d1a28abd6038b4821/html5/thumbnails/26.jpg)