a.
To determine: The Maximum Price per Share.
Introduction: The
The cost of debt is the effective interest rate of cost which a business earns on their current debts. Debt involves in the formation of capital structure. As the debt is considered as a deduction expenditure, the cost of debt is usually determined as after-tax cost in order to formulate similar to the cost of equity.
a.
Answer to Problem 21QP
The Maximum Price per Share is $62.17
Explanation of Solution
Determine the Total Market Value
Therefore the Total Market Value is $52,000,000
Determine the Weight of Debt and Equity
Therefore the Weight of Debt is 26.92% and Equity is 73.08%
Determine the WACC of the Company
Therefore the WACC of the Company is 9.04%
Determine the Cash Flow from Assets
Using a excel spreadsheet we compute the cash flow from assets as,
Excel Spreadsheet:
Excel Workings:
Determine the Terminal Value at the end of Year 5
Therefore the Terminal Value at the end of Year 5 is $192,947,048.74
Determine the Total Market Value of the Company
Using a excel spreadsheet we calculate the total value of company as,
Excel Spreadsheet:
Excel Workings:
Therefore the Total Market Value of the Company is $161,238,529.11
Determine the Total Market Value of Equity
Therefore the Total Market Value of Equity is $121,238,529.11
Determine the Maximum Price per Share
Therefore the Maximum Price per Share is $62.17
b.
To determine: The New Estimate of Maximum Price per Share.
b.
Answer to Problem 21QP
The Maximum Price per Share is $64.92
Explanation of Solution
Determine the Earnings Before Interest on Taxes,
Therefore the Earnings Before Interest on Taxes, Depreciation and Amortization (EBITDA) is $26,564,630
Determine the Terminal Value at the end of Year 5
Therefore the Terminal Value at the end of Year 5 is $212,517,040
Determine the Total Market Value of Company
Using a excel spreadsheet we calculate the total value of company as,
Excel Spreadsheet:
Excel Workings:
Therefore the Total Market Value of Company is $166,594,155.69
Determine the Total Market Value of Equity
Therefore the Total Market Value of Equity is $126,594,155.69
Determine the New Estimate of Maximum Price per Share
Therefore the New Estimate of Maximum Price per Share is $64.92
Want to see more full solutions like this?
Chapter 13 Solutions
EBK CORPORATE FINANCE
- Wilbur and Orville are brothers. They're both serious investors, but they have different approaches to valuing stocks. Wilbur, the older brother, likes to use the dividend valuation model. Orville prefers the free cash flow to equity valuation model. As it turns out, right now, both of them are looking at the same stock-Wright First Aerodynmaics, Inc. (WFA). The company has been listed on the NYSE for over 50 years and is widely regarded as a mature, rock-solid, dividend-paying stock. The brothers have gathered the following information about WFA's stock: Current dividend (D) = $2.30/share Current free cash flow (FCF) = $1.5 million Expected growth rate of dividends and cash flows (g) = 5% Required rate of return (r) = 14% Shares outstanding 500,000 shares How would Wilbur and Orville each value this stock?arrow_forwardCompany P/S Multiples Facebook 13.33 Snap 18.22 Twitter 13.27arrow_forwardThe Perez Company has the opportunity to invest in one of two mutually exclusive machines that will produce a product it will need for the foreseeable future. Machine A costs $8 million but realizes after-tax inflows of $4.5 million per year for 4 years. After 4 years, the machine must be replaced. Machine B costs $17 million and realizes after-tax inflows of $4 million per year for 8 years, after which it must be replaced. Assume that machine prices are not expected to rise because inflation will be offset by cheaper components used in the machines. The cost of capital is 13%. Using the replacement chain approach to project analysis, by how much would the value of the company increase if it accepted the better machine? Round your answer to two decimal places. 1.) $ millionarrow_forward
- Wilbur and Orville are brothers. They're both serious investors, but they have different approaches to valuing stocks. Wilbur, the older brother, likes to use the dividend valuation model. Orville prefers the free cash flow to equity valuation model. As it turns out, right now, both of them are looking at the same stock-Wright First Aerodynmaics, Inc. (WFA). The company has been listed on the NYSE for over 50 years and is widely regarded as a mature, rock-solid, dividend-paying stock. The brothers have gathered the following information about WFA's stock: Current dividend (D) = $3.30/share Current free cash flow (FCF) = $1.5 million Expected growth rate of dividends and cash flows (g)=8% Required rate of return (r) = 13% Shares outstanding 500,000 shares How would Wilbur and Orville each value this stock? The stock price from Wilbur's valuation is $ (Round to the nearest cent.)arrow_forwardThe Perez Company has the opportunity to invest in one of two mutually exclusive machines that will produce a product it will need for the foreseeable future. Machine A costs $8 million but realizes after-tax inflows of $4.5 million per year for 4 years. After 4 years, the machine must be replaced. Machine B costs $17 million and realizes after-tax inflows of $4 million per year for 8 years, after which it must be replaced. Assume that machine prices are not expected to rise because inflation will be offset by cheaper components used in the machines. The cost of capital is 13%. Using the replacement chain approach to project analysis, by how much would the value of the company increase if it accepted the better machine? Round your answer to two decimal places. 1.) $ million What is the equivalent annual annuity for each machine? Do not round intermediate calculations. Round your answers to two decimal places. 2.) Machine A: $ million 3.) Machine B: $ millionarrow_forwardYou expect to have $29,865. You plan to make X savings contribution of $1,690 per month. The expected return is 0.92 percent per month and the first regular savings contribution will be made later today. What is X? Round to 2 decimal places.arrow_forward
- Company P/S Multiples Facebook 13.67 Snap 18.76 Twitter 13.55arrow_forwardEnergy Resources generated an EPS of $4.38 over the last 12 months. The company's earnings are expected to grow by 30.7% next year, and because there will be no significant change in the number of shares outstanding, EPS should grow at about the same rate. You feel the stock should trade at a P/E of around 30 times earnings. Use the P/E approach to set a value on this stock. Using the P/E approach, the value on this stock is $ (Round to the nearest cent.)arrow_forwardThe Anderson Company has a net profits of $20 million, sales of $226 million, and 3.9 million shares of common stock outstanding. The company has total assets of $139 million and total stockholders' equity of $74 million. It pays $2.31 per share in common dividends, and the stock trades at $40 per share. Given this information, determine the following: a. Anderson's EPS. b. Anderson's book value per share and price-to-book-value ratio. c. The firm's P/E ratio. d. The company's net profit margin. e. The stock's dividend payout ratio and its dividend yield. f. The stock's PEG ratio, given that the company's earnings have been growing at an average annual rate of 8.2%. a. Anderson's EPS is $ (Round to the nearest cent.)arrow_forward
- Davis Industries must choose between a gas-powered and an electric-powered forklift truck for moving materials in its factory. Because both forklifts perform the same function, the firm will choose only one. (They are mutually exclusive investments.) The electric-powered truck will cost more, but it will be less expensive to operate; it will cost $23,000, whereas the gas-powered truck will cost $17,100. The cost of capital that applies to both investments is 11%. The life for both types of truck is estimated to be 6 years, during which time the net cash flows for the electric-powered truck will be $6,500 per year, and those for the gas-powered truck will be $4,750 per year. Annual net cash flows include depreciation expenses. Calculate the NPV and IRR for each type of truck, and decide which to recommend. Do not round intermediate calculations. Round the monetary values to the nearest dollar and percentage values to two decimal places. Electric-poweredforklift truck…arrow_forwardA project has an initial cost of $45,000, expected net cash inflows of $9,000 per year for 11 years, and a cost of capital of 14%. What is the project's NPV? (Hint: Begin by constructing a time line.) Do not round intermediate calculations. Round your answer to the nearest cent.arrow_forwardA project has an initial cost of $45,000, expected net cash inflows of $9,000 per year for 11 years, and a cost of capital of 14%. What is the project's NPV? (Hint: Begin by constructing a time line.) Do not round intermediate calculations. Round your answer to the nearest cent.arrow_forward
EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning