SlideShare a Scribd company logo
1 of 32
Download to read offline
Intellectual Property Valuation & Damages Analysis
   Boris J. Steffen, CPA, ASA, ABV, CDBV
   Principal & Director



Page 1
Overview



  »      Intellectual property characteristics

  »      Reasons to value intellectual property

  »      Valuation considerations

  »      Methods of valuing intellectual property

  »      Theory of patent damages

  »      Analysis of intellectual property damages

  »      Valuation case study

  »      Expert profile




Page 2
Intellectual Property Characteristics




Page 3
Intellectual property is a unique class of intangible asset different from
      other intangibles in how it is created, developed and protected


  »      Intangible assets are economic resources, often created in the normal course of
         business, that lack physical presence, but have value due to the rights, benefits,
         and privileges they convey to their owner
         ›   Brand names
         ›   Customer lists
         ›   Non-compete agreements
  »      Intellectual properties comprise a subset of intangible assets that are created
         consciously through the intellectual effort of specifically identifiable individuals, and
         are registered and legally protected by federal and state statute
         ›   Patents
         ›   Copyrights
         ›   Trademarks
         ›   Trade secrets
         ›   Know-how



Page 4
The value of intellectual property is a function of the property rights and
      economic benefits associated with its existence


  »      Property rights associated with intellectual property include it being subject to
         ›   Private ownership and legal transfer
         ›   Specific identification and description
         ›   Legal existence and protection
         ›   Tangible manifestation
         ›   Coming into, and going out of, existence at a specific time or due to a specific event
  »      Economic benefits associated with intellectual property ownership, and that
         are required to quantify value, include:
         ›   Incremental income
         ›   Decremental costs
         ›   Contributory value enhancement
  »      Economic phenomena lacking these attributes may not qualify as discrete
         intellectual property or intangible assets




Page 5
Intellectual properties can be grouped by category and type based on
         similarities in development, use, features and legal protection



                       Marketing        Technology           Artistic   Data processing          Engineering
                                                             works
         Creative     • Trademarks                        • Literary    • Computer
                                                                          software
                      • Trade names                       • Musical
                                                                        • Integrated circuit
                      • Service                           • Dramatic      masks and
                        Marks                                             masters
                                                          • Artistic
                      • Logos                                           • Proprietary
                                                          • Film          databases

         Innovative                   • Product patents                                        • Trade secrets

                                      • Process patents                                        • Designs

                                      • Patent                                                 • Drawings
                                        applications
                                                                                               • Blueprints




Page 6
Reasons to Value Intellectual Property




Page 7
The demand for intellectual property valuation is driven by a variety of
         legal, financial, regulatory and commercial needs


                 Category                                       Reason
                                            Damages for infringement, breach of contract,
         Litigation                         business interruption, fraud, property
                                            settlements


                                            Enterprise purchase price allocation, IP purchase,
         Accounting, and financing
                                            collateral value, reorganization, licensing,
         transactions                       alliances, SFAS 141 and 142


                                            Resource allocation, evaluation of returns,
         Corporate planning                 management strategy, development, protection,
                                            commercialization, monetization


                                            Transfer pricing, transfer of IP to investment
         Taxes                              holding company, estate/gift tax, ad valorem
                                            property tax




Page 8
Under ASC 350, acquired intellectual property must be recognized based
    on fair value separately from goodwill and amortized over its useful life


»   Recognizable intangibles are assets that lack physical presence, have a finite life,
    and
    ›   Have an underlying contractual or legal basis, or
    ›   Can be separately sold, transferred, licensed, rented, or exchanged


»   Recognizable intangibles with finite useful lives are accounted for based on fair
    value, amortized, and tested annually for impairment

»   Recognizable intangibles are amortized over their useful lives, no longer limited
    to 40 years, but subject to any residual value

»   Identifiable intangibles with indefinite lives (trademarks and brand names) are
    not amortized, but must be tested for impairment
Valuation Considerations




Page 10
The value of intellectual property will vary based on the standard of value
    applied


» Fair market—the value at which a buyer and seller would transact, neither being
    compelled to do so and both having reasonable knowledge of relevant facts
»   Fair—the value to fairly compensate an owner for being involuntarily deprived of
    the economic benefits of an asset for which there is neither a willing buyer nor
    seller
»   Investment—the value to an individual investor based on investment expectations
    and requirements
»   Acquisition—the price a specific buyer would pay based on the unique benefits to
    that buyer
»   Use—the value of an asset given a specific, defined use
»   Owner—the value given the current owner’s field of use application and ability to
    develop the asset commercially
»   Insurable—the amount required to replace an asset with one of comparable utility,
    function, and income-generating ability
»   Collateral—the amount a creditor would loan with the asset serving as collateral
»   Ad valorem—the value of an asset for property tax purposes under jurisdictional
    statutory standards
The value of intellectual property will vary based on the assumptions
underlying the premise of value employed


  Valuation          Valuation         Highest and        Premise of
   purpose           objective          best use            value
Why performed     •Deal pricing      •Consistent with   •Continued use
                   and structure      applicable laws    as part of going
Intended use                          and regulations    concern
                  •Financing
Audience                             •Physically,       •In place, but not
                  •Tax planning       functionally,      in current use
                                      technologically
                  •Strategic          possible          •In exchange in
                   planning                              an orderly
                                     •Financially        disposition
                  •Reorganization     viable
                                                        •In exchange in a
                  •Litigation        •Results in the     forced
                                      highest value      liquidation
Intellectual property incorporates legal rights that are distinct, separable,
 transferable, and of varying economic value



       Interest                                   Summary terms
Fee simple          Total and absolute ownership of all legal rights

Life or estate      Rights to ownership of IP for the life of the owner, or the rights to income
                    from IP for the life of the tenant
Term                Ownership rights to IP for a specified term or number of years
License/franchise   Rights retained by the licenser/franchiser, or granted to the
                    licensee/franchisee, for specific term, use, market area, etc.
Reversionary        Rights to future ownership of IP owned by another party

Development         Rights to develop and commercialize subject IP for transferee benefit

Exploitation        Rights to make use of subject IP (natural resources, mining, forest)

Use                 Rights to derive some manner of benefit from the use of an IP (often related
                    to specific areas, industries, products and/or services)
As the value of intellectual property changes over time, valuations should
  be qualified “as of”, and relied on only for, a specified date



      Historical                 Contemporaneous                    Prospective
•Prior to date of          •At date of valuation              •At a date subsequent to
 valuation                                                     valuation

                                                              •Requires disclosure

• The appropriate valuation date is often tied to the intended use of the valuation
       Decision making
       Information
• May be a function of statutory or regulatory ruling
       Date of asset transfer, merger, lien, reorganization
• Should be agreed to by analyst and user, together with valuation purpose
 and objective
The value of intellectual property is in part a function of the time period
over which it is expected to contribute to future cash flows




                                              Expected
                      Expected use
                                              useful life of
                                              related assets

               Maintenance         The useful
               expenditures      life of an asset       Legal
               required to        is a function         limitations
               obtain future            of
               cash flows

                      Obsolescence,
                      competition,
                      demand,                  Regulation
                      technology
The risk inherent to an intellectual property is measured by the cost of
    capital used to discount economic income generated by the asset


»   The cost of capital is the expected rate of return required to compensate for the
    time value of money (real rate of return plus inflation) and risk of an investment
»   Several options are available for estimation purposes
    ›   Buildup, CAPM, MCAPM, WACC, P/E, VC
»   In practice, the appropriate cost of capital depends on whether the IP will be
    valued as part of a going concern or on a standalone basis
    ›   Under going concern assumption, rate is a function of business enterprise
        ‒   Results in estimate of value in continued use as an integral component of going concern
            entity
    ›   With stand-alone basis, rate is tied to risks of specific asset
       ‒ Results in higher rate than going-concern assumption and value of IP as independent asset
»   Ultimately, the choice between capitalization scenarios will rest on the
    ›   Valuation objective
    ›   Highest and best use of the IP
    ›   Actual use of the IP
Methods of Valuing Intellectual Property




Page 17
The Uniform Standards of Professional Appraisal Practice recognizes
three basic approaches to valuation

                                IP valuation
                               methodologies




        Income                     Market                   Cost

Value is equal to the      Value is inferred from   Value is equal to
present value of future    comparable asset         accumulated costs
economic benefits          market transactions
 — Discounted cash flow     — Comparable asset       — Reproduction
                              sales
 — Direct capitalization                             — Replacement
 — Relief from royalty      — Relief from royalty
 — Profit split
 — Excess earnings
 — Loss of income
Theory of Patent Damages




Page 19
The owner of a patent may recover damages equal to lost profits
    attributable to infringement, but never less than a reasonable royalty


»   Lost, “but-for” profits damages are equal to the difference between expected
    and actual profits absent the infringement
    ›   Assumes infringer not licensed to use patent
    ›   Requires showing of causation per the reasonable probability standard of Panduit
       ‒ Existence of demand
       ‒ Absence of acceptable non-infringing substitutes
       ‒ Manufacturing and marketing capacity
       ‒ Supportable estimate of lost profits
»   Reasonable royalty damages are equal to the amount that would have been
    paid by the infringer in an arms-length transaction for the right to use the
    patent
    ›   Assumes infringer licensed to use patent
    ›   Sufficient to show infringing sales actually occurred
    ›   Reasonable royalty based on hypothetical licensing agreement approach and Georgia-
        Pacific factor analysis
»   Statute and case law permit damages of lost profits and reasonable royalties
    combined along with prejudgment interest; also trebling and attorney’s fees
Analysis of Intellectual Property Damages




Page 21
Intellectual property damages can be valued by the “before and after,”
    “but-for,” and “actual/opportunity cost” techniques


»   Under these methods, damages are assessed as the:
    ›   Decrease in IP or enterprise value, or
    ›   Value of the damaging event

»   Each method can be applied across a variety of situations
    ›   Fraud, infringement, lender liability, breach of contract, business interruption, etc.,

»   Further, damages under each method can be measured by changes in
    ›   Unit volume, price, revenue, market share
    ›   Costs of production, operations, and research and development
    ›   Capital investment and financing costs

»   Conceptually and in execution, each method is analogous to one of the three
    approaches to valuing intellectual property
    ›   Before and after » market approach
    ›   But-for » income approach
    ›   Actual/opportunity cost » cost approach
Comparison of intellectual property damages method calculations



       Before and after               But-for          Actual/opportunity cost

  Value of IP/Enterprise   Value of past but-for     Restated past cost of
  before start of damage   income from start of      developing IP
  period                   damage period
                                                       Plus:

                                                     Restated past
   Less:                    Plus:
                                                     opportunity cost of not
                                                     developing IP
  Value of IP/Enterprise   Value of future but-for
  after end of damage      income to end of
                                                       Plus:
  period                   damage period
                                                     Future opportunity cost
   Equals:                  Equals:                  of not commercializing
                                                     IP
  IP/Enterprise value      Value of lost profits
  diminution                                           Equals:

                                                     Value of damages
Valuation Case Study




Page 24
Acquisition of technology use rights



»   Situation
    ›   A large international conglomerate acquired rights, formerly licensed, to technology
        developed in Europe and Asia together with a joint-venture partner
»   Considerations
    ›   Purpose and objective—to value acquired assets for financial and tax reporting
        purposes
    ›   Premise and standard of value—fair market value in continued use and as part of a
        going concern
    ›   Highest and best use—continued use as part of going concern yielded highest
        valuation
    ›   Rights subject to appraisal—ownership and use rights to background and foreground
        technology used in developing and manufacturing products
    ›   Useful life—equal to amortization period
    ›   Cost of capital—WACC based on premise and contributory nature of IP
    ›   Valuation date—beginning of calendar year to conform with fiscal period
Acquisition of technology use rights
    (cont)



»   Valuation

    ›   Relief from royalty—qualifies as both income and market approach
        ‒    Historical royalty rates for licenses for the subject IP
             ◦   Comparability established
             ◦   Clear “but-for” standard

        ‒    Arms-length royalty rates from licenses of comparable IPR
             ◦   Based on analysis of ownership rights, financing, industry, geographic market, transaction duration,
                 terms, and secondary market conditions


    ›   Reproduction cost
        ‒    Current costs of research, development, and design services required to exactly duplicate IP


    ›   Avoided cost
        ‒    Research, development, and design services costs not incurred due to the benefits of
             ownership
Relief from royalty valuation

                                                                     In-The-M oney C orporation
                                                                              IP T echnology
                                                                                                                     (1)
                                                              R elief from R oyalty M ethod (U .S.$000s)
                                                                          A s of January 1, 2003


                                                                            2003                     2004                      2005                 2006                 2010

            (2)
R evenues                                                              $        811,720      $           893,250           $      888,000       $    1,036,800       $    1,130,220
G row th From Prior Y ear                                                         16.8%                    10.0%                    -0.6%                16.8%                 0.0%
R oyalty R ate (3)                                                                 4.0%                     4.0%                     4.0%                 4.0%                 4.0%
G ross R oyalty Savings                                                          32,469                   35,730                   35,520               41,472               45,209
    L ess:
A m ortization                                                                      7,398                    7,398                     7,398                7,398                7,398
M aintenance expense                                                               16,300                   16,300                    16,300               16,300               16,300
    N et R oyalty Savings                                                           8,771                   12,032                    11,822               17,774               21,511
T axes                                                                             (3,184)                  (4,368)                   (4,291)              (6,452)              (7,808)
A fter-T ax R oyalty Saving s                                                       5,587                    7,664                     7,531               11,322               13,702
    Plus:
A m ortization                                                                      7,398                    7,398                     7,398                7,398                7,398
A fter-T ax C ash Flow                                                             12,985                   15,062                    14,929               18,720               21,100

                  T im e Factor                                                        0.5                      1.5                       2.5                  3.5                  7.5
Present Value F actor                                                              0.9678                   0.9064                    0.8489               0.7951               0.6118
Present Value of R oyalty Savings                                      $           12,567    $              13,653         $          12,673    $          14,884    $          12,910

C um ulative Present Value of R oyalty Savings @ 1/01/03               $        110,970

V alue (R ounded)                                                      $        111,000

                                                                      Sensitivity analysis based on varying gross royalty rates:

A ssum ptions:                                                                                   R oyalty R ate                V alue
                                                                                                     2.00%                 $        18,000
W eighted Average C ost of C apital                         6.77%                                    3.00%                 $        64,000
R oyalty R ate                                              4.00%                                    4.00%                 $       111,000
T ax R ate                                                 36.30%                                    5.00%                 $       158,000
Y ears am ortized                                               15                                   6.00%                 $       204,000
Avoidable cost valuation

                                                                                I n -T h e -M o n e y C o rp o ra tio n
                                                                                           I P T e c h n o lo g y
                                                                  A v o id e d P u rc h a s in g C o s t V a lu a tio n (U .S . $ 0 0 0 s )
                                                                                      A s o f J a n u a ry 1 , 2 0 0 3
                                                                                                           2003                      2004                     2005                   2006                     2010
E n g in e U n its                                                                                           1 4 0 ,0 0 0             1 5 0 ,0 0 0             1 5 0 ,0 0 0             1 8 0 ,0 0 0             1 8 0 ,0 0 0
P r ic e R e d u c tio n fo r I P R T r a n s a c tio n                                             $                 79      $                79      $                79      $                79      $                79
P r ic e R e d u c tio n fo r O n g o in g E n g in e e r in g                                                 1 1 6 .4 3               1 0 8 .6 7               1 0 8 .6 7                 9 0 .5 6                 9 0 .5 6
     B e n e fit F r o m P r ic e R e d u c tio n                                                         2 7 ,3 2 5 .0 0          2 8 ,1 1 2 .5 0          2 8 ,1 1 2 .5 0          3 0 ,4 7 5 .0 0          3 0 ,4 7 5 .0 0
     O n g o in g E n g in e e r in g E x p e n s e                                                      (1 6 ,3 0 0 .0 0 )       (1 6 ,3 0 0 .0 0 )       (1 6 ,3 0 0 .0 0 )       (1 6 ,3 0 0 .0 0 )       (1 6 ,3 0 0 .0 0 )
T o ta l o f A v o id e d C o s t                                                                         1 1 ,0 2 5 .0 0          1 1 ,8 1 2 .5 0          1 1 ,8 1 2 .5 0          1 4 ,1 7 5 .0 0          1 4 ,1 7 5 .0 0
    L ess:
A m o r tiz a tio n                                                                                         4 ,0 6 6 .6 7           4 ,0 6 6 .6 7            4 ,0 6 6 .6 7             4 ,0 6 6 .6 7            4 ,0 6 6 .6 7
N e t A v o id e d C o s t                                                                                  6 ,9 5 8 .3 3           7 ,7 4 5 .8 3            7 ,7 4 5 .8 3           1 0 ,1 0 8 .3 3          1 0 ,1 0 8 .3 3
T axes                                                                                                     (2 ,5 2 5 .8 8 )        (2 ,8 1 1 .7 4 )         (2 ,8 1 1 .7 4 )         (3 ,6 6 9 .3 3 )         (3 ,6 6 9 .3 3 )
A fte r -T a x C o s t S a v in g s                                                                         4 ,4 3 2 .4 6           4 ,9 3 4 .1 0            4 ,9 3 4 .1 0             6 ,4 3 9 .0 1            6 ,4 3 9 .0 1
    P lu s :
A m o r tiz a tio n                                                                                         4 ,0 6 6 .6 7            4 ,0 6 6 .6 7            4 ,0 6 6 .6 7            4 ,0 6 6 .6 7            4 ,0 6 6 .6 7
A fte r -T a x C a s h F lo w                                                                       $            8 ,4 9 9     $           9 ,0 0 1     $           9 ,0 0 1     $         1 0 ,5 0 6     $         1 0 ,5 0 6

T im e F a c to r                                                                                                     0 .5                     1 .5                     2 .5                     3 .5                     7 .5
P r e s e n t V a lu e F a c to r                                                                               0 .9 6 7 8               0 .9 0 6 4               0 .8 4 8 9               0 .7 9 5 1               0 .6 1 1 8
P r e s e n t V a lu e o f A v o id e d L ic e n s in g C o s t                                                $ 8 ,2 2 5               $ 8 ,1 5 8               $ 7 ,6 4 1               $ 8 ,3 5 3               $ 6 ,4 2 8

C u m u la tiv e P r e s e n t V a lu e o f A v o id e d L ic e n s in g C o s t @ 1 / 0 1 / 0 3             $ 6 0 ,8 1 9
F a ir M a r k e t V a lu e @ 1 / 0 1 / 0 3                                                                  $ 6 0 ,8 1 9
V a lu e (R o u n d e d )                                                                                      $ 6 1 ,0 0 0

W e ig h te d A v e r a g e C o s t o f C a p ita l                                                             6 .7 7 %
T a x R a te                                                                                                    3 6 .3 %
Y e a r s a m o r tiz e d                                                                                              15
Reproduction cost valuation




                                           IP Technology
                                Current Dollar Conversion Valuation
($ million)                                          Historical Dollar Costs
                              1996     1997      1998      1999     2000     2001    2002    Totals
IP Technology               $    -   $    -    $    -    $    -   $ 63.1 $ 5.2      $ 24.6   $ 92.9

Current Cost Conversion
Factor 100 = January 2003    0.9405    0.9560     0.9784 0.9849 0.9971 0.97936 0.96399
                                                        Current Dollar Costs
                              1996      1997      1998      1999     2000    2001 2002  Totals
IP Technology               $    -    $    -    $     -   $    -    $ 62.9 $ 5.1 $ 23.7 $ 91.7
Expert profile




Page 30
Boris J. Steffen, CPA, ASA, ABV, CDBV
      (202) 538 – 5037
      boris.steffen@naviganteconomics.com


  »       Boris Steffen is an expert in financial and managerial accounting, corporate finance and valuation
          with significant multi-industry, multi-company and cross-border experience in operations, finance,
          strategy and litigation. As an advisor in financing, investment and restructuring transactions and
          claims, matters in which he has consulted or testified include antitrust and competition policy,
          bankruptcy, restructuring and solvency, contracts, intellectual property, international trade and
          arbitration, mergers and acquisitions, business valuation, pricing, costs and profitability, securities
          and taxes.
  »       As a corporate development executive and consultant, Mr. Steffen has advised in transactions and
          claims valued in excess of $100 billion. Sectors in which he has consulted include the aerospace,
          automotive, beef processing, biotechnology, business services, cable network, chemical, consumer
          product, defense, document management, electronic imaging, financial services & banking, food &
          beverage, healthcare, independent power, information technology, insurance, internet, newspaper,
          magazine, pharmaceutical, oil & gas, printing, pumps & controls, retail, satellite, semiconductor,
          software, steel, telecom, tobacco and electric utility industries.
  »       Mr. Steffen has held positions in finance, public policy, corporate development and consulting with
          Inland Steel Industries, the FTC, Bureau of Competition, U.S. Generating, and LECG. He holds a
          Master of Management degree with specializations in accounting and finance from the Kellogg
          School of Management of Northwestern University, and a Bachelor of Science degree in Finance and
          Bachelor of Music degree in Applied Music from DePaul University. He is an Accredited Senior
          Appraiser, Certified Public Accountant, Accredited in Business Valuation, Certified Distressed
          Business Valuation Analyst, and member of the AICPA, ABA, ABI, Insol International, AIRA, ASA
          and American Finance Association.

Page 31
Intellectual Property Valuation & Damages Analysis
   Boris J. Steffen, CPA, ASA, ABV, CDBV
   Principal & Director



Page 32

More Related Content

What's hot

FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp Weber
FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp WeberFinTech Belgium MeetUp on ICOs 08/03/18 - Philipp Weber
FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp WeberFinTech Belgium
 
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...The Hutter Group: IP Business Strategy
 
Ip Due Dilligence In India
Ip Due Dilligence In IndiaIp Due Dilligence In India
Ip Due Dilligence In IndiaVijay Dalmia
 
Intellectual Property Strategies
Intellectual Property StrategiesIntellectual Property Strategies
Intellectual Property StrategiesEnvisioning Labs
 
Intellectual Property Strategy
Intellectual Property StrategyIntellectual Property Strategy
Intellectual Property StrategyElijah Ezendu
 
Intellectual Property Considerations in M&A Transactions
Intellectual Property Considerations in M&A TransactionsIntellectual Property Considerations in M&A Transactions
Intellectual Property Considerations in M&A TransactionsRiveles Wahab LLP
 
AZCI Commercial Reality Start Up Session Protecting And Managing Your Intel...
AZCI Commercial Reality Start Up Session   Protecting And Managing Your Intel...AZCI Commercial Reality Start Up Session   Protecting And Managing Your Intel...
AZCI Commercial Reality Start Up Session Protecting And Managing Your Intel...sdgarrison
 
How crypto tokens qualify under swiss law a comprehensive framework
How crypto tokens qualify under swiss law a comprehensive frameworkHow crypto tokens qualify under swiss law a comprehensive framework
How crypto tokens qualify under swiss law a comprehensive frameworkRonald Kogens
 
IP Strategy And Management
IP Strategy And ManagementIP Strategy And Management
IP Strategy And ManagementArvinPatel
 
Comprehensive Portfolio Management
Comprehensive Portfolio ManagementComprehensive Portfolio Management
Comprehensive Portfolio ManagementFrisina & Smith
 
Intellectual Property 101 for Start-Ups
Intellectual Property 101 for Start-UpsIntellectual Property 101 for Start-Ups
Intellectual Property 101 for Start-UpsJames Alexander
 
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizian
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizianIp & npd razaghi-ramezankhani-ghiassaleh-parvizian
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizianOmid Aminzadeh Gohari
 
Developing an IP Strategy
Developing an IP StrategyDeveloping an IP Strategy
Developing an IP StrategyJane Lambert
 
Translating intellectual assets into impact – Building innovation capacity wi...
Translating intellectual assets into impact – Building innovation capacity wi...Translating intellectual assets into impact – Building innovation capacity wi...
Translating intellectual assets into impact – Building innovation capacity wi...SAFIPA
 
Introduction to IP for Business Advisors
Introduction to IP for Business AdvisorsIntroduction to IP for Business Advisors
Introduction to IP for Business AdvisorsJane Lambert
 
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...Prof Niamh M. Brennan
 

What's hot (20)

FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp Weber
FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp WeberFinTech Belgium MeetUp on ICOs 08/03/18 - Philipp Weber
FinTech Belgium MeetUp on ICOs 08/03/18 - Philipp Weber
 
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...
The Basics of Intellectual Property and Patent Strategy for Maximizing Busine...
 
Ip Due Dilligence In India
Ip Due Dilligence In IndiaIp Due Dilligence In India
Ip Due Dilligence In India
 
Intellectual Property Strategies
Intellectual Property StrategiesIntellectual Property Strategies
Intellectual Property Strategies
 
Intellectual Property Strategy
Intellectual Property StrategyIntellectual Property Strategy
Intellectual Property Strategy
 
Intellectual Property Considerations in M&A Transactions
Intellectual Property Considerations in M&A TransactionsIntellectual Property Considerations in M&A Transactions
Intellectual Property Considerations in M&A Transactions
 
AZCI Commercial Reality Start Up Session Protecting And Managing Your Intel...
AZCI Commercial Reality Start Up Session   Protecting And Managing Your Intel...AZCI Commercial Reality Start Up Session   Protecting And Managing Your Intel...
AZCI Commercial Reality Start Up Session Protecting And Managing Your Intel...
 
How crypto tokens qualify under swiss law a comprehensive framework
How crypto tokens qualify under swiss law a comprehensive frameworkHow crypto tokens qualify under swiss law a comprehensive framework
How crypto tokens qualify under swiss law a comprehensive framework
 
IP Strategy And Management
IP Strategy And ManagementIP Strategy And Management
IP Strategy And Management
 
Comprehensive Portfolio Management
Comprehensive Portfolio ManagementComprehensive Portfolio Management
Comprehensive Portfolio Management
 
Intellectual Property 101 for Start-Ups
Intellectual Property 101 for Start-UpsIntellectual Property 101 for Start-Ups
Intellectual Property 101 for Start-Ups
 
Ip licensing
Ip licensingIp licensing
Ip licensing
 
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizian
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizianIp & npd razaghi-ramezankhani-ghiassaleh-parvizian
Ip & npd razaghi-ramezankhani-ghiassaleh-parvizian
 
Developing an IP Strategy
Developing an IP StrategyDeveloping an IP Strategy
Developing an IP Strategy
 
Ip management
Ip managementIp management
Ip management
 
Translating intellectual assets into impact – Building innovation capacity wi...
Translating intellectual assets into impact – Building innovation capacity wi...Translating intellectual assets into impact – Building innovation capacity wi...
Translating intellectual assets into impact – Building innovation capacity wi...
 
Enabling Efficient and Fair Markets for Digital Content
Enabling Efficient and Fair Markets for Digital ContentEnabling Efficient and Fair Markets for Digital Content
Enabling Efficient and Fair Markets for Digital Content
 
Introduction to IP for Business Advisors
Introduction to IP for Business AdvisorsIntroduction to IP for Business Advisors
Introduction to IP for Business Advisors
 
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...
Brennan, Niamh and Connell, Brenda [2000] Intellectual Capital: Current Issue...
 
Context
ContextContext
Context
 

Similar to IP Valuation And Damages

Intellectual Property: Presentation on IP for Business Advantage - BananaIP
Intellectual Property: Presentation on IP for Business Advantage - BananaIPIntellectual Property: Presentation on IP for Business Advantage - BananaIP
Intellectual Property: Presentation on IP for Business Advantage - BananaIPBananaIP Counsels
 
Intellecual Property Valuation
Intellecual Property ValuationIntellecual Property Valuation
Intellecual Property Valuationdbania
 
Intepat IP Services
Intepat IP ServicesIntepat IP Services
Intepat IP ServicesIntepat IP
 
Intellectual Property 101 for Entrepreneurs
Intellectual Property 101 for EntrepreneursIntellectual Property 101 for Entrepreneurs
Intellectual Property 101 for EntrepreneursWhitmeyerTuffin
 
Intro to Tech Companies & Business Creation
Intro to Tech Companies & Business CreationIntro to Tech Companies & Business Creation
Intro to Tech Companies & Business CreationMaRS Discovery District
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptNarendran10590
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptRAMESH Mojjada
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptRamaNingaiah
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptAnantSaraswat4
 
wipo_smes_kul_06_www_68913 (1).ppt
wipo_smes_kul_06_www_68913 (1).pptwipo_smes_kul_06_www_68913 (1).ppt
wipo_smes_kul_06_www_68913 (1).pptsheryl90
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptsheryl90
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptSACHINKALE90
 
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...Citrin Cooperman
 
Intellectual Property & Startups - Microsoft Ventures
Intellectual Property & Startups - Microsoft VenturesIntellectual Property & Startups - Microsoft Ventures
Intellectual Property & Startups - Microsoft VenturesAya Zook
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptYahyaMinhas
 
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGES
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGESINTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGES
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGESHakim Azman
 
A Step By Step Guide To Growing A Technology Business The Legal Aspects O...
A Step By Step Guide To Growing A Technology Business   The Legal Aspects   O...A Step By Step Guide To Growing A Technology Business   The Legal Aspects   O...
A Step By Step Guide To Growing A Technology Business The Legal Aspects O...lisaabe
 
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...Dr. Haxel Consult
 

Similar to IP Valuation And Damages (20)

IPmetrics IP Valuation
IPmetrics IP ValuationIPmetrics IP Valuation
IPmetrics IP Valuation
 
Intellectual Property: Presentation on IP for Business Advantage - BananaIP
Intellectual Property: Presentation on IP for Business Advantage - BananaIPIntellectual Property: Presentation on IP for Business Advantage - BananaIP
Intellectual Property: Presentation on IP for Business Advantage - BananaIP
 
Intellecual Property Valuation
Intellecual Property ValuationIntellecual Property Valuation
Intellecual Property Valuation
 
Intepat IP Services
Intepat IP ServicesIntepat IP Services
Intepat IP Services
 
Intellectual Property 101 for Entrepreneurs
Intellectual Property 101 for EntrepreneursIntellectual Property 101 for Entrepreneurs
Intellectual Property 101 for Entrepreneurs
 
Intro to Tech Companies & Business Creation
Intro to Tech Companies & Business CreationIntro to Tech Companies & Business Creation
Intro to Tech Companies & Business Creation
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
wipo_smes_kul_06_www_68913 (1).ppt
wipo_smes_kul_06_www_68913 (1).pptwipo_smes_kul_06_www_68913 (1).ppt
wipo_smes_kul_06_www_68913 (1).ppt
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
IPR.ppt
IPR.pptIPR.ppt
IPR.ppt
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...
C-Suite Snacks Webinar Series: What's Your IP Worth? Discovering the Value of...
 
Intellectual Property & Startups - Microsoft Ventures
Intellectual Property & Startups - Microsoft VenturesIntellectual Property & Startups - Microsoft Ventures
Intellectual Property & Startups - Microsoft Ventures
 
wipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.pptwipo_smes_kul_06_www_68913.ppt
wipo_smes_kul_06_www_68913.ppt
 
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGES
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGESINTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGES
INTELLECTUAL PROPERTY FINANCING: ISSUES AND CHALLENGES
 
A Step By Step Guide To Growing A Technology Business The Legal Aspects O...
A Step By Step Guide To Growing A Technology Business   The Legal Aspects   O...A Step By Step Guide To Growing A Technology Business   The Legal Aspects   O...
A Step By Step Guide To Growing A Technology Business The Legal Aspects O...
 
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...
ICIC 2014 Valuing IP in the Chemical Space – Science, Art and Special Conside...
 

IP Valuation And Damages

  • 1. Intellectual Property Valuation & Damages Analysis Boris J. Steffen, CPA, ASA, ABV, CDBV Principal & Director Page 1
  • 2. Overview » Intellectual property characteristics » Reasons to value intellectual property » Valuation considerations » Methods of valuing intellectual property » Theory of patent damages » Analysis of intellectual property damages » Valuation case study » Expert profile Page 2
  • 4. Intellectual property is a unique class of intangible asset different from other intangibles in how it is created, developed and protected » Intangible assets are economic resources, often created in the normal course of business, that lack physical presence, but have value due to the rights, benefits, and privileges they convey to their owner › Brand names › Customer lists › Non-compete agreements » Intellectual properties comprise a subset of intangible assets that are created consciously through the intellectual effort of specifically identifiable individuals, and are registered and legally protected by federal and state statute › Patents › Copyrights › Trademarks › Trade secrets › Know-how Page 4
  • 5. The value of intellectual property is a function of the property rights and economic benefits associated with its existence » Property rights associated with intellectual property include it being subject to › Private ownership and legal transfer › Specific identification and description › Legal existence and protection › Tangible manifestation › Coming into, and going out of, existence at a specific time or due to a specific event » Economic benefits associated with intellectual property ownership, and that are required to quantify value, include: › Incremental income › Decremental costs › Contributory value enhancement » Economic phenomena lacking these attributes may not qualify as discrete intellectual property or intangible assets Page 5
  • 6. Intellectual properties can be grouped by category and type based on similarities in development, use, features and legal protection Marketing Technology Artistic Data processing Engineering works Creative • Trademarks • Literary • Computer software • Trade names • Musical • Integrated circuit • Service • Dramatic masks and Marks masters • Artistic • Logos • Proprietary • Film databases Innovative • Product patents • Trade secrets • Process patents • Designs • Patent • Drawings applications • Blueprints Page 6
  • 7. Reasons to Value Intellectual Property Page 7
  • 8. The demand for intellectual property valuation is driven by a variety of legal, financial, regulatory and commercial needs Category Reason Damages for infringement, breach of contract, Litigation business interruption, fraud, property settlements Enterprise purchase price allocation, IP purchase, Accounting, and financing collateral value, reorganization, licensing, transactions alliances, SFAS 141 and 142 Resource allocation, evaluation of returns, Corporate planning management strategy, development, protection, commercialization, monetization Transfer pricing, transfer of IP to investment Taxes holding company, estate/gift tax, ad valorem property tax Page 8
  • 9. Under ASC 350, acquired intellectual property must be recognized based on fair value separately from goodwill and amortized over its useful life » Recognizable intangibles are assets that lack physical presence, have a finite life, and › Have an underlying contractual or legal basis, or › Can be separately sold, transferred, licensed, rented, or exchanged » Recognizable intangibles with finite useful lives are accounted for based on fair value, amortized, and tested annually for impairment » Recognizable intangibles are amortized over their useful lives, no longer limited to 40 years, but subject to any residual value » Identifiable intangibles with indefinite lives (trademarks and brand names) are not amortized, but must be tested for impairment
  • 11. The value of intellectual property will vary based on the standard of value applied » Fair market—the value at which a buyer and seller would transact, neither being compelled to do so and both having reasonable knowledge of relevant facts » Fair—the value to fairly compensate an owner for being involuntarily deprived of the economic benefits of an asset for which there is neither a willing buyer nor seller » Investment—the value to an individual investor based on investment expectations and requirements » Acquisition—the price a specific buyer would pay based on the unique benefits to that buyer » Use—the value of an asset given a specific, defined use » Owner—the value given the current owner’s field of use application and ability to develop the asset commercially » Insurable—the amount required to replace an asset with one of comparable utility, function, and income-generating ability » Collateral—the amount a creditor would loan with the asset serving as collateral » Ad valorem—the value of an asset for property tax purposes under jurisdictional statutory standards
  • 12. The value of intellectual property will vary based on the assumptions underlying the premise of value employed Valuation Valuation Highest and Premise of purpose objective best use value Why performed •Deal pricing •Consistent with •Continued use and structure applicable laws as part of going Intended use and regulations concern •Financing Audience •Physically, •In place, but not •Tax planning functionally, in current use technologically •Strategic possible •In exchange in planning an orderly •Financially disposition •Reorganization viable •In exchange in a •Litigation •Results in the forced highest value liquidation
  • 13. Intellectual property incorporates legal rights that are distinct, separable, transferable, and of varying economic value Interest Summary terms Fee simple Total and absolute ownership of all legal rights Life or estate Rights to ownership of IP for the life of the owner, or the rights to income from IP for the life of the tenant Term Ownership rights to IP for a specified term or number of years License/franchise Rights retained by the licenser/franchiser, or granted to the licensee/franchisee, for specific term, use, market area, etc. Reversionary Rights to future ownership of IP owned by another party Development Rights to develop and commercialize subject IP for transferee benefit Exploitation Rights to make use of subject IP (natural resources, mining, forest) Use Rights to derive some manner of benefit from the use of an IP (often related to specific areas, industries, products and/or services)
  • 14. As the value of intellectual property changes over time, valuations should be qualified “as of”, and relied on only for, a specified date Historical Contemporaneous Prospective •Prior to date of •At date of valuation •At a date subsequent to valuation valuation •Requires disclosure • The appropriate valuation date is often tied to the intended use of the valuation Decision making Information • May be a function of statutory or regulatory ruling Date of asset transfer, merger, lien, reorganization • Should be agreed to by analyst and user, together with valuation purpose and objective
  • 15. The value of intellectual property is in part a function of the time period over which it is expected to contribute to future cash flows Expected Expected use useful life of related assets Maintenance The useful expenditures life of an asset Legal required to is a function limitations obtain future of cash flows Obsolescence, competition, demand, Regulation technology
  • 16. The risk inherent to an intellectual property is measured by the cost of capital used to discount economic income generated by the asset » The cost of capital is the expected rate of return required to compensate for the time value of money (real rate of return plus inflation) and risk of an investment » Several options are available for estimation purposes › Buildup, CAPM, MCAPM, WACC, P/E, VC » In practice, the appropriate cost of capital depends on whether the IP will be valued as part of a going concern or on a standalone basis › Under going concern assumption, rate is a function of business enterprise ‒ Results in estimate of value in continued use as an integral component of going concern entity › With stand-alone basis, rate is tied to risks of specific asset ‒ Results in higher rate than going-concern assumption and value of IP as independent asset » Ultimately, the choice between capitalization scenarios will rest on the › Valuation objective › Highest and best use of the IP › Actual use of the IP
  • 17. Methods of Valuing Intellectual Property Page 17
  • 18. The Uniform Standards of Professional Appraisal Practice recognizes three basic approaches to valuation IP valuation methodologies Income Market Cost Value is equal to the Value is inferred from Value is equal to present value of future comparable asset accumulated costs economic benefits market transactions — Discounted cash flow — Comparable asset — Reproduction sales — Direct capitalization — Replacement — Relief from royalty — Relief from royalty — Profit split — Excess earnings — Loss of income
  • 19. Theory of Patent Damages Page 19
  • 20. The owner of a patent may recover damages equal to lost profits attributable to infringement, but never less than a reasonable royalty » Lost, “but-for” profits damages are equal to the difference between expected and actual profits absent the infringement › Assumes infringer not licensed to use patent › Requires showing of causation per the reasonable probability standard of Panduit ‒ Existence of demand ‒ Absence of acceptable non-infringing substitutes ‒ Manufacturing and marketing capacity ‒ Supportable estimate of lost profits » Reasonable royalty damages are equal to the amount that would have been paid by the infringer in an arms-length transaction for the right to use the patent › Assumes infringer licensed to use patent › Sufficient to show infringing sales actually occurred › Reasonable royalty based on hypothetical licensing agreement approach and Georgia- Pacific factor analysis » Statute and case law permit damages of lost profits and reasonable royalties combined along with prejudgment interest; also trebling and attorney’s fees
  • 21. Analysis of Intellectual Property Damages Page 21
  • 22. Intellectual property damages can be valued by the “before and after,” “but-for,” and “actual/opportunity cost” techniques » Under these methods, damages are assessed as the: › Decrease in IP or enterprise value, or › Value of the damaging event » Each method can be applied across a variety of situations › Fraud, infringement, lender liability, breach of contract, business interruption, etc., » Further, damages under each method can be measured by changes in › Unit volume, price, revenue, market share › Costs of production, operations, and research and development › Capital investment and financing costs » Conceptually and in execution, each method is analogous to one of the three approaches to valuing intellectual property › Before and after » market approach › But-for » income approach › Actual/opportunity cost » cost approach
  • 23. Comparison of intellectual property damages method calculations Before and after But-for Actual/opportunity cost Value of IP/Enterprise Value of past but-for Restated past cost of before start of damage income from start of developing IP period damage period Plus: Restated past Less: Plus: opportunity cost of not developing IP Value of IP/Enterprise Value of future but-for after end of damage income to end of Plus: period damage period Future opportunity cost Equals: Equals: of not commercializing IP IP/Enterprise value Value of lost profits diminution Equals: Value of damages
  • 25. Acquisition of technology use rights » Situation › A large international conglomerate acquired rights, formerly licensed, to technology developed in Europe and Asia together with a joint-venture partner » Considerations › Purpose and objective—to value acquired assets for financial and tax reporting purposes › Premise and standard of value—fair market value in continued use and as part of a going concern › Highest and best use—continued use as part of going concern yielded highest valuation › Rights subject to appraisal—ownership and use rights to background and foreground technology used in developing and manufacturing products › Useful life—equal to amortization period › Cost of capital—WACC based on premise and contributory nature of IP › Valuation date—beginning of calendar year to conform with fiscal period
  • 26. Acquisition of technology use rights (cont) » Valuation › Relief from royalty—qualifies as both income and market approach ‒ Historical royalty rates for licenses for the subject IP ◦ Comparability established ◦ Clear “but-for” standard ‒ Arms-length royalty rates from licenses of comparable IPR ◦ Based on analysis of ownership rights, financing, industry, geographic market, transaction duration, terms, and secondary market conditions › Reproduction cost ‒ Current costs of research, development, and design services required to exactly duplicate IP › Avoided cost ‒ Research, development, and design services costs not incurred due to the benefits of ownership
  • 27. Relief from royalty valuation In-The-M oney C orporation IP T echnology (1) R elief from R oyalty M ethod (U .S.$000s) A s of January 1, 2003 2003 2004 2005 2006 2010 (2) R evenues $ 811,720 $ 893,250 $ 888,000 $ 1,036,800 $ 1,130,220 G row th From Prior Y ear 16.8% 10.0% -0.6% 16.8% 0.0% R oyalty R ate (3) 4.0% 4.0% 4.0% 4.0% 4.0% G ross R oyalty Savings 32,469 35,730 35,520 41,472 45,209 L ess: A m ortization 7,398 7,398 7,398 7,398 7,398 M aintenance expense 16,300 16,300 16,300 16,300 16,300 N et R oyalty Savings 8,771 12,032 11,822 17,774 21,511 T axes (3,184) (4,368) (4,291) (6,452) (7,808) A fter-T ax R oyalty Saving s 5,587 7,664 7,531 11,322 13,702 Plus: A m ortization 7,398 7,398 7,398 7,398 7,398 A fter-T ax C ash Flow 12,985 15,062 14,929 18,720 21,100 T im e Factor 0.5 1.5 2.5 3.5 7.5 Present Value F actor 0.9678 0.9064 0.8489 0.7951 0.6118 Present Value of R oyalty Savings $ 12,567 $ 13,653 $ 12,673 $ 14,884 $ 12,910 C um ulative Present Value of R oyalty Savings @ 1/01/03 $ 110,970 V alue (R ounded) $ 111,000 Sensitivity analysis based on varying gross royalty rates: A ssum ptions: R oyalty R ate V alue 2.00% $ 18,000 W eighted Average C ost of C apital 6.77% 3.00% $ 64,000 R oyalty R ate 4.00% 4.00% $ 111,000 T ax R ate 36.30% 5.00% $ 158,000 Y ears am ortized 15 6.00% $ 204,000
  • 28. Avoidable cost valuation I n -T h e -M o n e y C o rp o ra tio n I P T e c h n o lo g y A v o id e d P u rc h a s in g C o s t V a lu a tio n (U .S . $ 0 0 0 s ) A s o f J a n u a ry 1 , 2 0 0 3 2003 2004 2005 2006 2010 E n g in e U n its 1 4 0 ,0 0 0 1 5 0 ,0 0 0 1 5 0 ,0 0 0 1 8 0 ,0 0 0 1 8 0 ,0 0 0 P r ic e R e d u c tio n fo r I P R T r a n s a c tio n $ 79 $ 79 $ 79 $ 79 $ 79 P r ic e R e d u c tio n fo r O n g o in g E n g in e e r in g 1 1 6 .4 3 1 0 8 .6 7 1 0 8 .6 7 9 0 .5 6 9 0 .5 6 B e n e fit F r o m P r ic e R e d u c tio n 2 7 ,3 2 5 .0 0 2 8 ,1 1 2 .5 0 2 8 ,1 1 2 .5 0 3 0 ,4 7 5 .0 0 3 0 ,4 7 5 .0 0 O n g o in g E n g in e e r in g E x p e n s e (1 6 ,3 0 0 .0 0 ) (1 6 ,3 0 0 .0 0 ) (1 6 ,3 0 0 .0 0 ) (1 6 ,3 0 0 .0 0 ) (1 6 ,3 0 0 .0 0 ) T o ta l o f A v o id e d C o s t 1 1 ,0 2 5 .0 0 1 1 ,8 1 2 .5 0 1 1 ,8 1 2 .5 0 1 4 ,1 7 5 .0 0 1 4 ,1 7 5 .0 0 L ess: A m o r tiz a tio n 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 N e t A v o id e d C o s t 6 ,9 5 8 .3 3 7 ,7 4 5 .8 3 7 ,7 4 5 .8 3 1 0 ,1 0 8 .3 3 1 0 ,1 0 8 .3 3 T axes (2 ,5 2 5 .8 8 ) (2 ,8 1 1 .7 4 ) (2 ,8 1 1 .7 4 ) (3 ,6 6 9 .3 3 ) (3 ,6 6 9 .3 3 ) A fte r -T a x C o s t S a v in g s 4 ,4 3 2 .4 6 4 ,9 3 4 .1 0 4 ,9 3 4 .1 0 6 ,4 3 9 .0 1 6 ,4 3 9 .0 1 P lu s : A m o r tiz a tio n 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 4 ,0 6 6 .6 7 A fte r -T a x C a s h F lo w $ 8 ,4 9 9 $ 9 ,0 0 1 $ 9 ,0 0 1 $ 1 0 ,5 0 6 $ 1 0 ,5 0 6 T im e F a c to r 0 .5 1 .5 2 .5 3 .5 7 .5 P r e s e n t V a lu e F a c to r 0 .9 6 7 8 0 .9 0 6 4 0 .8 4 8 9 0 .7 9 5 1 0 .6 1 1 8 P r e s e n t V a lu e o f A v o id e d L ic e n s in g C o s t $ 8 ,2 2 5 $ 8 ,1 5 8 $ 7 ,6 4 1 $ 8 ,3 5 3 $ 6 ,4 2 8 C u m u la tiv e P r e s e n t V a lu e o f A v o id e d L ic e n s in g C o s t @ 1 / 0 1 / 0 3 $ 6 0 ,8 1 9 F a ir M a r k e t V a lu e @ 1 / 0 1 / 0 3 $ 6 0 ,8 1 9 V a lu e (R o u n d e d ) $ 6 1 ,0 0 0 W e ig h te d A v e r a g e C o s t o f C a p ita l 6 .7 7 % T a x R a te 3 6 .3 % Y e a r s a m o r tiz e d 15
  • 29. Reproduction cost valuation IP Technology Current Dollar Conversion Valuation ($ million) Historical Dollar Costs 1996 1997 1998 1999 2000 2001 2002 Totals IP Technology $ - $ - $ - $ - $ 63.1 $ 5.2 $ 24.6 $ 92.9 Current Cost Conversion Factor 100 = January 2003 0.9405 0.9560 0.9784 0.9849 0.9971 0.97936 0.96399 Current Dollar Costs 1996 1997 1998 1999 2000 2001 2002 Totals IP Technology $ - $ - $ - $ - $ 62.9 $ 5.1 $ 23.7 $ 91.7
  • 31. Boris J. Steffen, CPA, ASA, ABV, CDBV (202) 538 – 5037 boris.steffen@naviganteconomics.com » Boris Steffen is an expert in financial and managerial accounting, corporate finance and valuation with significant multi-industry, multi-company and cross-border experience in operations, finance, strategy and litigation. As an advisor in financing, investment and restructuring transactions and claims, matters in which he has consulted or testified include antitrust and competition policy, bankruptcy, restructuring and solvency, contracts, intellectual property, international trade and arbitration, mergers and acquisitions, business valuation, pricing, costs and profitability, securities and taxes. » As a corporate development executive and consultant, Mr. Steffen has advised in transactions and claims valued in excess of $100 billion. Sectors in which he has consulted include the aerospace, automotive, beef processing, biotechnology, business services, cable network, chemical, consumer product, defense, document management, electronic imaging, financial services & banking, food & beverage, healthcare, independent power, information technology, insurance, internet, newspaper, magazine, pharmaceutical, oil & gas, printing, pumps & controls, retail, satellite, semiconductor, software, steel, telecom, tobacco and electric utility industries. » Mr. Steffen has held positions in finance, public policy, corporate development and consulting with Inland Steel Industries, the FTC, Bureau of Competition, U.S. Generating, and LECG. He holds a Master of Management degree with specializations in accounting and finance from the Kellogg School of Management of Northwestern University, and a Bachelor of Science degree in Finance and Bachelor of Music degree in Applied Music from DePaul University. He is an Accredited Senior Appraiser, Certified Public Accountant, Accredited in Business Valuation, Certified Distressed Business Valuation Analyst, and member of the AICPA, ABA, ABI, Insol International, AIRA, ASA and American Finance Association. Page 31
  • 32. Intellectual Property Valuation & Damages Analysis Boris J. Steffen, CPA, ASA, ABV, CDBV Principal & Director Page 32