PURPOSE OF MODEL

User-friendly financial model to project and analyse the financial outcomes of a divestiture transaction involving the cash sale of a subsidiary within a Group.

The model enables the user to:
• Determine how the sale proceed fund will be used;
• Project the pro-forma opening balance sheet post divestiture;
• Project the financial performance and position (3-statement financial forecast) over a 5-year period including and excluding divestiture transaction;
• Calculate the intrinsic value of the business including and excluding divestiture transaction using the discounted cashflow (DCF) approach.
• Understand transaction details in table and chart format
• Compare financial outcome of business including and excluding divestiture transaction in table and chart format to support decision making process on divestiture transaction.
The model follows good practice financial modelling principles and includes instructions, checks and input validations.

KEY OUTPUTS

The key outputs include:
– Projected full financial statements (Income Statement, Balance Sheet and Cash flow Statement) across 5 years presented on a yearly basis for the business including and excluding the divestiture transaction;
– Discounted cash flow valuation using the projected cash flow output including and excluding divestiture transaction
– Ratio Analysis based on projected financial statements
– Summarised tables and charts showing:
o Key transaction details including cash sale proceeds, related ratios and use of funds
o Waterfall showing movement in net assets following divestiture transaction
o Key performance metrics and ratio comparison for business including and excluding divestiture transaction including revenue growth, EBITDA, net profit margin, ROE and debt to equity ratios
o Key valuation comparison including and excluding divestiture transaction

KEY INPUTS

Setup Inputs:
– Names of business
– Name of subsidiary being divested
– Currency;
– Transaction close period;
– Naming for Capex investments.

Financials Inputs:
– Latest P&L and balance sheet actuals for overall Group and subsidiary being divested;
– Projection assumptions for business including and excluding subsidiary being divested which include:
o Forecast revenue;
o Forecast cost of sales;
o Forecast operating expenses including depreciation;
o Fixed asset additions;
o Borrowing additions/repayments;
o Dividend distributions;
o Tax rate and interest rates;
o Debtor and creditor days;
o Inventory percentage of cost of sales;
o Discount rate and terminal growth rate.

Divestiture Inputs:
– Cash sale proceeds
– Use of Funds
– New Capex Investments
– Pro-forma Group opening balance sheet adjustments following divestiture.

MODEL STRUCTURE

The model comprises of 8 tabs split into input (‘i_’), calculation (‘c_’), output (‘o_’) and system tabs. The tabs to be populated by the user are the input tabs which include ‘i_Setup’ for setup assumptions, ‘i_Financials’ for Group / subsidiary actual and projection assumptions and ‘i_Divest Assump’ for the transaction assumptions and pro-forma opening balance sheet adjustments. The calculation tabs takes the user-defined inputs to calculate and produce the projection outputs which are presented in the calculation tabs and ‘o_Dashboard’ tab.

System tabs include:
– A ‘Front Sheet’ containing a disclaimer, instructions and contents;
– A checks dashboard containing a summary of checks by tab.

KEY FEATURES

Other key features of this model include the following:
– The model follows good practice financial modelling guidelines and includes instructions, checks and input validations to help ensure input fields are populated accurately;
– The model enables the user to prepare projections for the Group including and excluding divestiture to assess full financial impact of divestiture;
– The model is not password protected and can be modified as required following download;
– The model is reviewed using specialised model audit software to help reduce risk of formula inconsistencies;
– Apart from projecting revenue and costs the model includes the possibility to model receivables and payables, inventory, fixed assets, borrowings, dividends and corporate tax;
– Business names, currency and transaction close date are fully customisable;
– The model included an integrated discounted cash flow valuation for the Group including and excluding divestiture for comparison;
– The model includes up to 5 new capex investment inputs and calculations to model any portion of cash sale proceeds received which are invested in new capex investment;
– The model includes a checks dashboard which summarises all the checks included in the various tabs making it easier to identify any errors.

MODIFICATIONS

If you require any be-spoke modifications to the tool, we are more than happy to assist with this. Please send us a message through the Contact Author button or through the support team at [email protected].

ABOUT PROJECTIFY

We are financial modelling professionals with experience working in big 4 business modelling teams and strong experience supporting businesses with their financial planning and decision support needs. Our aim is to provide robust and easy-to-use models that follow good practice financial modelling guidelines and assist individuals and businesses with key financial planning and analysis processes.

We are keen to make sure our customers are satisfied with the tools / models they purchase and will be more than happy to assist with any questions or support required following or in advance of purchase.

We are also always keen to receive feedback, so please do let us know any feedback you have on our models by sending us a message or submitting a review.