Happy Times, Incorporated, wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe's Party Supply. Happy Times currently has debt outstanding with a market value of $180 million and a YTM of 9 percent. The company's market capitalization is $420 million and the required return on equity is 14 percent. Joe's currently has debt outstanding with a market value of $32.5 million. The EBIT for Joe's next year is projected to be $16 million. EBIT is expected to grow at 10 percent per year for the next five years before slowing to 3 percent in perpetuity. Net working capital, capital spending, and depreciation as a percentage of EBIT are expected to be 9 percent, 15 percent, and 8 percent, respectively. Joe's has 2.05 million shares outstanding and the tax rate for both companies is 24 percent. a. What is the maximum share price that Happy Times should be willing to pay for Joe's? b. After examining your analysis, the CFO of Happy Times is uncomfortable using the perpetual growth rate in cash flows. Instead, she feels that the terminal value should be estimated using the EV/EBITDA multiple. The appropriate EV/EBITDA multiple is 8. What is your new estimate of the maximum share price for the purchase? Note: For all requirements, do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Masukh

Happy Times, Incorporated, wants to expand its party stores into the Southeast. In order to establish an immediate
presence in the area, the company is considering the purchase of the privately held Joe's Party Supply. Happy Times
currently has debt outstanding with a market value of $180 million and a YTM of 9 percent. The company's market
capitalization is $420 million and the required return on equity is 14 percent. Joe's currently has debt outstanding with
a market value of $32.5 million. The EBIT for Joe's next year is projected to be $16 million. EBIT is expected to grow at
10 percent per year for the next five years before slowing to 3 percent in perpetuity. Net working capital, capital
spending, and depreciation as a percentage of EBIT are expected to be 9 percent, 15 percent, and 8 percent,
respectively. Joe's has 2.05 million shares outstanding and the tax rate for both companies is 24 percent.
a. What is the maximum share price that Happy Times should be willing to pay for Joe's?
b. After examining your analysis, the CFO of Happy Times is uncomfortable using the perpetual growth rate in cash
flows. Instead, she feels that the terminal value should be estimated using the EV/EBITDA multiple. The
appropriate EV/EBITDA multiple is 8. What is your new estimate of the maximum share price for the purchase?
Note: For all requirements, do not round intermediate calculations and round your answers to 2 decimal places,
e.g., 32.16.
a. Maximum share price
b. Maximum share price
Transcribed Image Text:Happy Times, Incorporated, wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe's Party Supply. Happy Times currently has debt outstanding with a market value of $180 million and a YTM of 9 percent. The company's market capitalization is $420 million and the required return on equity is 14 percent. Joe's currently has debt outstanding with a market value of $32.5 million. The EBIT for Joe's next year is projected to be $16 million. EBIT is expected to grow at 10 percent per year for the next five years before slowing to 3 percent in perpetuity. Net working capital, capital spending, and depreciation as a percentage of EBIT are expected to be 9 percent, 15 percent, and 8 percent, respectively. Joe's has 2.05 million shares outstanding and the tax rate for both companies is 24 percent. a. What is the maximum share price that Happy Times should be willing to pay for Joe's? b. After examining your analysis, the CFO of Happy Times is uncomfortable using the perpetual growth rate in cash flows. Instead, she feels that the terminal value should be estimated using the EV/EBITDA multiple. The appropriate EV/EBITDA multiple is 8. What is your new estimate of the maximum share price for the purchase? Note: For all requirements, do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. a. Maximum share price b. Maximum share price
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 10 images

Blurred answer
Knowledge Booster
Investment in Stocks
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education