Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
American Greetings Case1. What is going on at American Greetin.docx
1. American Greetings Case
1. What is going on at American Greetings?
a. Discuss the competitiveness of the industry.
b. Discuss the factors that drive the fundamental value of
American Greetings.
2. The shares of American Greetings are currently trading at an
EBITDA multiple that is at the bottom of its peer group. Do
you think a 3.5 times multiple is appropriate for American
Greetings? If not, what multiple of EBITDA do you think is
justified? What is the implied share price that corresponds to
that multiple?
3. Using a marginal tax rate of 40% and a market risk premium
of 5%, what is your estimate of the appropriate discount rate for
the free cash flow forecast? Please explain your results and the
implication for American Greetings. Based on a discounted cash
flow model, what is your best estimate of the implied enterprise
value of American Greetings and the corresponding implied
share price? Explain your results and the implication for
American Greetings. Use the following table to model the free
cash flows for American Greetings for fiscal years 2012 through
2015. Forecast the Steady State cash flows in order to
determine the Terminal Value. I have provided guidance for
identifying the 2011 actual values and the forecasted values.
2011A
2012
2013
2014
2015
SS
9. Marketing Expenses619508478526Administrative and General
Expenses226276261258Goodwill and Other Intangible Asset
Impairments290000Other Operating Expenses103(6) Operating
Income(253)139175157Net Interest and Other Nonoperating
Expenses22181928 Income Before Income Tax
Expense(275)121156129Income Tax Expense(47)396947 Net
Income(228)828782Earnings Per Share
(Basic)(4.89)2.072.182.22Dividends per
Share0.600.360.560.60By Business UnitOperating Segment Net
SalesNorth American Social Expression
Products1,0951,2351,1911,215International Social Expression
Products271254262344Retail Operations17912AG
Interactive83807868Operating Segment EarningsNorth
American Social Expression Products70236218148International
Social Expression Products(78)172020Retail
Operations(19)(35)AG Interactive(162)111414Total Revenue by
Product CategoryEveryday Greeting
Cards704764753823Seasonal Greeting Cards357369377408Gift
Packaging240221223239Other Revenue44383232All Other
Products345244207176Note: Fiscal year ends February of
subsequent year.Source: Company accounts; management and
case writer estimates.
Exh 3Exhibit 3AMERICAN GREETINGSAmerican Greetings
Balance Sheet (in millions of dollars)200920102011E(Feb
2010)(Feb 2011)(Feb 2012)Cash and Cash
Equivalents138216172Trade Accounts
Receivable136120130Inventories164180190Prepaid
Expenses148128131Other Current Assets947254 Total Current
Assets679716677Net Property, Plant, and Equipment and Other
Assets850832859 Total Assets1,5291,5471,536Debt Due within
One Year100Accounts Payable958787Other Current
Liabilities272245255 Current Liabilities369332343Long-Term
Debt329233235Other Liabilities196219206Shareholders’
Equity636763752 Total Liabilities and Shareholders’
Equity1,5291,5471,536Note: Fiscal year ends February of
subsequent year.Data source: Company accounts, management
10. and case writer estimates.
Exh 4Exhibit 4AMERICAN GREETINGSTotal U.S. Greeting
Cards Sales (Actual and Forecast)Sales at current pricesin
millions of dollars% annual change20056,53720066,420-
1.820076,285-2.120086,266-0.320096,149-1.920105,935-
3.52011 (est.)5,838-1.62012 (est.)5,711-2.22013 (est.)5,596-
2.02014 (est.)5,478-2.12015 (est.)5,359-2.2Data source: Mintel,
based on U.S. Census Bureau, Economic Census.
Exh 5Exhibit 5AMERICAN GREETINGSFeelings About E-
cards: Usage Change Among 2,000 Respondents, October
2010By Age CategoryAll18-2425-3435-4445-5455-6465+In the
last year, I have sent more e-cards than I used
to.22%17%26%20%22%21%24%In the last year, I have sent
fewer e-cards than I used to because I send greetings over social
networking sites such as
Facebook.20%26%27%21%19%15%13%Source: Mintel.
Exh 6Exhibit 6AMERICAN GREETINGSComparable Firms,
End of 2011 (in millions of dollars except share price)Share
PriceShares OutstandingTotal CashTotal DebtEnterprise
ValueRevenueEBITDAEBITDA Multiple*American
Greetings12.5138.3862357141,6602043.5Blyth56.808.21821015
689844811.7Consolidated
Graphics48.2810.271976921,0501225.6CSS
Industries19.929.7100194453306.5Deluxe
22.7650.9317421,9011,4203595.3HallmarkNANANANANA4,10
0NANALancaster
Colony69.3427.316201,8901,09015612.2Meredith32.6544.8262
501,7121,3502407.1Scholastic
29.9731.11142151,1451,9501896.0ROAROEBetaBond
Rating**American
Greetings7%11%1.63BB+Blyth4%9%1.60BConsolidated
Graphics5%10%1.45BBCSS Industries4%2%1.36Deluxe
13%55%1.85BHallmarkNANANALancaster
Colony14%19%0.42Meredith7%15%1.75BBScholastic
6%8%1.04BB-* EBITDA multiple is defined as Enterprise
Value divided by EBITDA.** The ratings for Cons. Graphics
11. and Meredith are estimated by case writer.Data source: Yahoo!
Finance, Standard & Poors, and Mergeant.
Exh 6 (Continued)Exhibit 6 (Continued)AMERICAN
GREETINGSComparable FirmsBlythGlobal marketer of
candles, gourmet foods, weight management products, holiday
cards, photo albums, and houseware productsConsolidated
GraphicsProvides commercial printing services in North
America, including brochures, shareholder communications,
trading cards, calendars, catalogs, and greeting cardsCSS
IndustriesDesigns, produces, and sells social expression
products in North America, including greeting cards, gift
wrapping, Valentines cards, Halloween costumes, and
stationeryDeluxe Provides printed products to financial
institutions and small businesses worldwide, including forms,
checks, envelopes, and greeting cardsLancaster
ColonyManufactures and markets specialty foods, glassware,
and candles in the United StatesMeredithLicenses brands and
publishes magazines (e.g., Better Homes and Gardens, Ladies’
Home Journal, FamilyFun) in the United StatesScholastic
Publishes and distributes children’s books and other media in
the United StatesData source: Case writer descriptions.
Exh 7Exhibit 7AMERICAN GREETINGSAmerican Greetings
Operating
Performance2005200620072008200920102011Revenue
Growth0%-7%-1%-5%-3%-2%7%Operating Margin8%2%5%-
1%6%9%9%Note: Fiscal year ends February of subsequent
year.Data source: Company financial statements.
Revenue Growth 2005 2006 2007 2008 2009 2010 2011
2.0799999999999998E-3 -6.9589999999999999E-2-
7.9100000000000004E-3 -4.87E-2 -2.92E-2 -
2.3800000000000002E-2 7.492E-2 Operating Margin 2005
2006 2007 2008 2009 2010 2011 8.1879999999999994E-2
2.2239999999999999E-2 4.727E-2 -5.3E-3
6.3299999999999995E-2 8.9149999999999993E-2
8.9899999999999994E-2
12. Exh 8Exhibit 8AMERICAN GREETINGSFinancial Forecast
AssumptionsActual *********** Forecast
***********20112012201320142015Bullish ScenarioRevenue
Growth5.3%1.0%1.5%2.0%2.5%Operating
Margin9.4%9.0%9.0%9.0%9.0%Net Working Capital
Turnover5.026.006.507.007.50Fixed Asset
Turnover1.951.951.951.951.95Bearish ScenarioRevenue
Growth5.3%0.0%0.0%0.0%0.0%Operating
Margin9.4%8.0%7.0%6.0%5.0%Net Working Capital
Turnover5.026.006.507.007.50Fixed Asset
Turnover1.951.951.951.951.95Note: The ratios are defined in
the following manner: Revenue Growth is the annual
percentage change in total revenue. Operating Margin is
operating income divided by total revenue. Net Working
Capital Turnover is total revenue divided by net working capital
where net working capital is current assets less current
liabilities. Fixed Asset Turnover is total revenue divided by net
PP&E and other assets.Data source: Case writer estimates.
Exh 9Exhibit 9AMERICAN GREETINGSCapital Market
DataYield30-Day Treasury Bill0.1%10-Year Treasury
Bond2.8%10-Year Corporate Bonds of Industrial
CompaniesAAA2.8%AA2.9%A+3.2%A3.3%A-
3.5%BBB+3.8%BBB4.1%BBB-4.6%BB+5.8%BB6.5%BB-
6.5%B+6.8%B8.4%B-9.0%Historical Market Risk Premium
Equity Market Index Less Government Debt5.5%5-Year
ForecastU.S. Real GDP Annual Growth Rate3.3%U.S. GDP
Annual Deflator Rate1.8%Consumer Price Index Annual
Rate2.2%Data source: Bloomberg, Value Line Investment
Survey, and case writer estimates.