Value of Call Options for Microsoft and Google

Jun 28

Options are a device that allows an investor to hedge potential losses for a cost. A call option gives the purchaser the right, but not the obligation, to buy a stock at a given price. A put option gives the purchaser the right, but not the obligation, to sell a stock at a given price. The counter party to the agreement has the obligation to either sell or buy (call and put) at the agreed price if the option is exercised. The exercise date is always in the future, and the further an option is in the future, the more it will cost. How much more depends on the exercise price, interest rates and the volatility of the stock. To give you an idea, here’s some data from Microsoft and Google showing the call option prices going four months into the future. I obtained this data from Yahoo! Finance for Microsoft and Google. To make monthly analysis more relevant, I’ve included only the call options that have been traded for a given strike price in each of the four months analyzed. I also collapsed recent trade prices for options with the same strike price in some cases. Call Option Pricing Microsoft The stock price at the time these options values were captured was $34.54. July, 2013 August, 2013 September, 2013 October, 2013 Strike Last Last Last Last stdev (annual) $29.00 $5.69 $4.50 $5.35 $5.77 1.743 $30.00 $4.81 $4.75 $4.80 $4.85 0.123 $31.00 $3.66 $3.85 $3.80 $4.09 0.537 $32.00 $2.77 $2.88 $2.97 $3.22 0.575 $33.00 $1.88 $2.20 $2.32 $2.55 0.837 $34.00 $0.77 $1.41 $1.66 $1.85 1.413 $35.00 $0.16 $0.86 $1.13 $1.33 1.533 $36.00 $0.25 $0.50 $0.70 $0.99 0.939 $37.00 $0.09 $0.24 $0.43 $0.63 0.702 $38.00 $0.03 $0.12 $0.28 $0.43 0.530 $39.00 $0.01 $0.03 $0.15 $0.27 0.361 $40.00 $0.02 $0.04 $0.08 $0.16 0.186 $41.00 $0.01 $0.02 $0.05 $0.11 0.135 Google The stock price at the time these options values were captured was $880.37. July, 2013 August, 2013 September, 2013 October, 2013 Strike Last Last Last Last stdev (annual) $700.00 $180.87 $179.00 $216.00 $186.00 51.831 $750.00 $135.10 $144.67 $127.40 $151.80 32.104 $770.00 $103.50 $113.90 $104.20 $126.00 31.591 $780.00 $102.73 $105.50 $122.00 $108.20 25.675 $800.00 $73.12 $87.90 $91.80 $94.40 28.519 $805.00 $81.22 $81.20 $114.04...

Read More

Financing Proportions for Google & Microsoft

Jun 15

It’s often useful to understand how a company makes financing decisions, and where funds for investment originate. While financing decisions may not be a good indicator of likely growth or profit, they may be an effective indicator of company health. One way to segment this analysis is Internal funds Net equity issues Net borrowing Gather the data The data for this type of analysis is available on http://finance.yahoo.com. After searching for your desired company, click “Cash Flow” under “Financials”. Using that I found the cash flow details for Google and Microsoft. Net borrowing is listed directly. Net equity issues are listed as “Sale Purchase of Stock”. In order to get the amount of investment that came from internal funds (plowback), I take the “Total Cash Flows From Investing Activities” and subtract away Dividends, Sale Purchase of Stock and Net Borrowings. I can then get the proportions by dividing each of these by the total investing amount. I used the standard three years shown on the cash flow statement for this analysis. Microsoft funding sources Period Ending 29-Jun-10 29-Jun-11 29-Jun-12 Internal funds -18% 43% 62% Net equity issues 79% 62% 13% Net borrowing -2% -41% 0% Google funding sources Period Ending 30-Dec-10 30-Dec-11 30-Dec-12 Internal funds 125% 104% 110% Net equity issues 8% 0% 0% Net borrowing -32% -4% -10%   Review Based on the last three years it is observed that Microsoft much more frequently resorts to issuing stock and borrowing than Google. Also, the majority of the investment made by Google is from internal funds, even to the extent of investing savings from previous periods. They even purchased back some stock in one period to achieve a net positive equity issue. Here’s the original spreadsheet if you want to see how I arrived at the numbers above: Sources of funds for Google and...

Read More

Beta analysis for Software Industry

Jun 08

Previously I calculated the beta (ß) and r-squared (R2) for Google and Microsoft relative to the market (DJIA). There are cases where it’s more useful to know how a company does relative to its peers or as part of a portfolio. Using the monthly values from that previous work, I compiled and ‘industry’ or ‘portfolio’ average of returns. That provided me with a ß and R2 for the industry.   As shown above, the software industry (my sample of GOOG and MSFT) has a ß=0.9847 and an R2=0.5163 relative to the market (DJIA). While that’s interesting, it’s also worth observing the ß and R2 of each company relative to the industry.   This table summarizes the observations in the plots shown above Company Beta-market Beta-industry R2-market R2-industry MSFT 1.0168 0.8919 0.4891 0.7066 GOOG 0.9526 1.1081 0.3101 0.7881 Some observations are less useful due to the small sample of only two companies. For example,  the ß values are proportionally distant from the industry. This is because the industry is made up of a sample of those two companies only. The R2 for the industry are very similar and both show better fit to data than the industry comparison. CAPM Recall that the cost of equity, re, can be obtained using the Capital Asset Pricing Model as follows: Using this and the data above, we can calculate the average cost of equity for the industry as represented by Google and Microsoft. We’ll use rf=0.1 and rm=6.2. That gives us: With the current economic state, the risk free rate has little impact on the equity rate. The beta for the industry relative to the market is also very tight, which reduces risk with respect to the...

Read More

Beta analysis by period for MSFT & GOOG

Jun 06

A review of the monthly rates of return for Google and Microsoft for two successive five year periods allow me to calculate the beta, ß, for each period. Recall that ß is calculated under the Capital Asset Pricing Model (CAPM) as follows:   Getting the data It was easy to download the data on yahoo finance. Once there, I was able to set the time period of interest and frequency as shown here (click to enlarge).   Once you have the set of data that interests you, scroll down to the bottom and download the data, as shown here.   Note that in order to calculate the ß in Excel, you need the market comparison data as well. In order to get that I change my search to ^DJI with the same period and frequency as shown above. However, I noticed that they don’t provide a download option for that data. Since the data is shown in tabular format, you can copy and paste it directly in to Excel. Don’t forget to click Next until you have grabbed all the necessary pages. Google data only went back to 2004, so the analysis for the second five year period for Google has fewer data points than the same analysis for Microsoft. Setup in Excel I setup a workbook with three sheets, one for MSFT, one for GOOG and the last for DJI, or market data. Since I wanted to get two success five year periods, I added an empty line at the five year mark. I hid all but the date, closing price and adjusted closing price on each sheet. Adjusted closing price In order to get the most accurate historical view of return rate, I used the adjusted closing price to calculate my monthly return. Formatting I then display the market data side by side with the stock specific return rate on each page. Excel conditional formatting made it easy to show movement graphically. That graphical view is a good sanity check while reviewing the formulas. Scatter plot Finally I inserted a scatter plot and used Excel’s built in linear mapping to show the ß line and calculate R-squared. Note that I also calculated ß using the SLOPE formula...

Read More

Patent and Copyright Law

Jun 03

Patent and copyright law are essential to a free market system. They were important enough that specific powers to enforce protections for inventions are built into the constitution of the United States. It could be that some of the prolific inventors of the time, such as Benjamin Franklin, pushed for such measures, and the sentiment must have been shared. Below is a presentation that shows a contemporary view of patent and copyright law and litigation. The presentation discusses two cases involving companies such as Samsung, Apple, Barnes & Noble and Amazon, among others. In the case of Amazon and Barnes & Noble, the matter was settle out of court. In the case of Samsung vs. Apple, the number of cases currently being prosecuted is growing. Questions One question to ask is at what point does litigation diminish the returns that are anticipated from an intellectual property system? Another might be at what point are the arguments beyond the expertise and ability of a judge or jury to reasonably determine a winner in a patent infringement case? These questions will increasingly weigh on decisions about when and how to litigate patents in courts of...

Read More

DuPont Analysis for Microsoft and Google

Jun 01

Return on Assets (ROA) and Return on Equity (ROE) are two standard measures used to evaluate the health and future prospects of a company. This type of analysis was introduced in the 1920s, being employed by the DuPont corporation. It algebraically splits ROE into three different measures Profit margin Turnover Leverage This is accomplished by starting with the ratio of net income to equity Then multiplying by assets and sales, like this Some shuffling and we can get the three items listed above   Variation Some authors prefer to normalize out taxes and interest in the ROA and ROE equations, so that in place of net income they instead use after-tax interest plus net income.   DuPont Analysis for Google Assets 96,692.00 Equity 75,473.00 Net income 11,193.00 Interest Expense 85.00 Tax rate 16.58% After-tax interest 70.91 After-tax interest + Net Income 11,263.91 ROA 11.6% ROE 14.9% DuPont Sales 53,499 profit margin 21.1% turnover 55.3% leverage 128.1% DuPont Analysis for Microsoft Assets 134,105.00 Equity 76,688.00 Net income 16,406.00 Interest Expense 405.00 Tax rate 22.85% After-tax interest 312.46 After-tax interest + Net Income 16,718.46 ROA 12.5% ROE 21.8% DuPont Sales 76,012.00 profit margin 22.0% turnover 56.7% leverage 174.9% Observations Profit margin and turnover are roughly the same for both companies. However, Microsofts total Assets are greater than Google’s by about 40%. That significantly increases Microsoft’s leverage position. The higher ratio for leverage may shed some light on my previous analysis showing that Microsoft has a higher bond rating and a higher debt load to...

Read More