“Crocs Inc. Case Analysis” – An Example Paper


Internal Consistency

The Crocs Company offers share-based compensation plans in which certain officers, employees and Board of Director members are participants, and may be granted stock options, restricted stock and stock performance awards. Awards granted under these plans are fair valued and amortized, net of estimated forfeitures, over the vesting period using the method of straight-line. The option of stock’s fair value is calculated by using the pricing model of Black Scholes that requires estimates for expected volatility, expected dividends, the interest rate that is free of risks and the term of the option.

If there is employment of any of the Black Scholes model assumptions, or the anticipated number of shares to be awarded change significantly, compensation expense based on shares my in the future differ materially from the one that has presently been recorded. Share-based compensation expense associated with our manufacturing and retail employees is part of the sales costs within the consolidated operations statement. Share-based compensation expense associated with selling, marketing and administrative employees includes selling, not only the general, but administrative expenses as well, on the operations consolidated statements.
Sustainable Earning Model Based on Historical Averages
In working this, there are different chosen companies that in a way can be compared to the results that are under the armour to reflect some similar characteristics as that of crocs inc. with relation to industry, operations and financial returns of these organizations. The multiples that have been used are price versus earning, price versus sales, and price versus Book equity value.

The target valuation for the company is in the light. Crocs In this case has been calculated with the basis of issues like the company income statement and the balance sheet that the company has provided as exhibits. All the numbers that have been used in the information herewith are from the Crocs recent financial statements. The calculated value that has been targeted in the list is thus as shown herewith:

Actual Bond RatioEven the paper has a favourable selection of the company A under the armour as the best comparable; it still retains that in order to use their high octane growth as a yardstick to shed enough light on Crocs valuation. The model of business that are followed in this case are completely different, at the same time, both of them have resulted into a fad hit with respect to their consumers and display traits which are the same as that of Crocs.

Year

2013

2014

2015

2016

2017

Infinite

ROE

0.23

0.23

0.23

0.23

0.23

0.23

r=10

0.1267

0.1267

0.1267

0.1267

0.1267

0.1267

Abnormal ROE

0.10

0.10

0.10

0.10

0.10

0.10

 

1.1

1.21

1.33

1.46

1.61

1.61

1

0.09

0.09

0.08

0.07

0.06

0.66

 

           
DAROE

2.05

As observed from the table above, Crocs has definitely shown a growth in the equity and a wide range of valuation from a low of 71.78 which is based on an expected book value of$669.77 that is also in the same year based on the organizations earnings. The rate of increased valuation in this sense can be marked all the way from the recognizable sales growth which was experience in the year 2013 and the year’s previously. There is also an anticipation of the same growth as the years grow by.
In fact, when looking at the table above, one can easily foretell what can happen when there is a fair value, in which the Crocs Company will be valued at a less $71. This will be at a discount of a much higher percentage than the required will also definitely affect the market of the whole company.
As been discovered in the above analysis, all the creditors in the case and other well-known capital providers are going to benefit highly with the growth that is envisaged above is going to take shape, however they must be able to cover all the risk that is involved in doing so. The real market value of equity is also one that provides clues which are the stock that is selling on top of its basic value. For example an average equity value of 62% will be almost very close to that of the current market that is traded under a value of say 67%.

Recommendation

The act of valuation in this case is very vital in providing a greater insight into what should be calculated as the value of the Crocs Company in comparison to the other companies. However, this can also lead to a false forecast because of the priority one gives to the accounting alternatives that are at hand. To add on this, it will not make sense if we should compare Crocs. To Crocs, since the organizations derive its growth from a smaller investment to a much larger one, in the same sense, if the company was seen as making good returns in the past cannot be a reflection of what it can grow to in future. The impact of these factors can be seen in the dividend pay-out, the discount rates and the growth. The challenge that remains thus is whether Crocs will be able to sustain its growth in future.
One of the easiest way to determine this would be to adjust the risk and the time taken to built that risk. In this sense, the company will have to put the value of equity to be equal to the firm’s value less the value of the debt in discussion. In order for us to thus find the value of Crocs, the numbers that are forecasted in the table above will be plugged into a template and ensure that accurate entries are entered into from the balance sheet and income statement of the organization.

Place Your Order
275 words