EBK FINANCIAL MANAGEMENT: THEORY & PRAC
EBK FINANCIAL MANAGEMENT: THEORY & PRAC
15th Edition
ISBN: 9781305886902
Author: EHRHARDT
Publisher: CENGAGE LEARNING - CONSIGNMENT
Question
Book Icon
Chapter 21, Problem 7P

a)

Summary Introduction

To determine: Horizon value at year 3.

a)

Expert Solution
Check Mark

Explanation of Solution

Compute the value:

Horizon Value at Year 3=FCFF3×(1+G)RsuG

HVU,3=$40(1.07)(0.130.07)=$713.33

Hence, the value is $713.33.

b)

Summary Introduction

To determine: Current unlevered value of operations

b)

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate unlevered value of operations:

Unlevered Value=(Present Value of FCFF1+Present Value of FCFF2+Present Value of FCFF3+ Horizon Value at Year 3)=((FCFF1×(PVF, 13%, Year 1))+(FCFF2×(PVF, 13%, Year 2))+(FCFF3×(PVF, 13%, Year 3))+(Horizon Value Year3×(PVF, 13%, Year 3)))

Calculation of unlevered value:

Unlevered Value=(($20 million×0.885)+($30 million×0.7831)+($40 million×0.6931)+($713.33 million×0.6931))=$17.70 million+$23.49 million+$27.72 million+$494.37 million=$563.29 million

Therefore, unlevered value of operations is $563.29 million.

c.

Summary Introduction

To calculate: Horizon value of tax shield at year 3

c.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate horizon value of tax shield at year 3:

Horizon Value=Tax Shield×(1+G)RsuG

Calculation of horizon value:

Horizon Value=$4 million1×(1+7%)13%7%=$71.33 million

Therefore, horizon value of tax shield is $71.33 million.

Working Notes:

Calculate tax shield (TS) of expense:

Tax Shield for Year 1=Tax Rate×Interest Expense=40%×$8 million=$3.2 million1

Tax Shield for Year 2=Tax Rate×Interest Expense=40%×$9 million=$3.6million

Tax Shield for Year 3=Tax Rate×Interest Expense=40%×$10million=$4 million

d.

Summary Introduction

To calculate: Current value of tax shield

d.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate current value of tax shield:

Current Value=(Present Value of TS1+Present Value of TS2+Present Value of TS3+ Horizon Value of Tax Shield at Year 3)=((TS1×(PVF, 13%, Year 1))+(TS2×(PVF, 13%, Year 2))+(TS3×(PVF, 13%, Year 3))+(Horizon Value of Tax Shield at Year3×(PVF, 13%, Year 3)))

Calculation of current value:

Current Value=(($3.21 million×0.885)+($3.62 million×0.7831)+($43 million×0.6931)+($71.33 million×0.6931))=$2.83 million+$2.82 million+$2.77 million+$49.44 million=$57.86 million

Therefore, unlevered value of tax shield is $57.86 million.

e.

Summary Introduction

To calculate: Current total value

e.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate current total value:

Current Total Value=(Current Value of Operations+Current Value of Tax Shield)

Calculation of current total value:

Current Total Value=$563.29 million+$57.86 million=$621.15 million

Therefore, current value is $621.15 million.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Write as like research paper: abstrac,litut review,model.current problem questionire,table,graph, charts, image, analysis, result,conclusion, referencce15-20 1. Provide literature as research paper" liturature review" content as journal 2. article,textbooks.current newspaper article.organizational doccument and website **citation as liturature citation reference 15-20 in liturature review content paragraph. 2. Show latest problem of current knowledge ang give a **model immage, and display show awareness of that problem and questionire. 3. Current that research methodology.show graph.table.chrts.assesment task 4. Design and Result,5. Conclution, 6. Referance 15-20 TASK DESCRIPTION Children educatio Spouse's willingn allowanc travel Spouseoverseas job assistanc Host country housing assistanc Income tax equalisati on policy Overseas health care plan Length of the foreign assignme dareer and repatriati Cross- Personali cultural compete Prior ncies internati Receptivity to Internation al…
Write in memo format a response to your Manager, based on the information  presented below for the Duncan Company and also based on your additional research. Your Manager has advised you to make any assumptions where necessary. Duncan Company is a large manufacturer and distributor of cake supplies. It is based in United Kingdon (Headquarters) It sends supplies to firms throughout the United States and the Caribbean . It markets its supplies through periodic mass mailings of catalogues to those firms. Its clients can make orders over the phone and Duncan ships the supplies upon demand.  The main competition for Duncan’s comes from one U.S. firm and one Canadian firm. Another British firm has a small share of the U.S. market but is at a disadvantage because of its distance. The British firm’s marketing and transportation costs in the U.S. market are relatively high. a) Duncan Company plans to penetrate either the Canadian market or two other Caribbean Countries (Jamaica and Haiti). What…
Answer of the question in the picture
Knowledge Booster
Background pattern image
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Financial Management: Theory & Practice
Finance
ISBN:9781337909730
Author:Brigham
Publisher:Cengage
Text book image
Intermediate Financial Management (MindTap Course...
Finance
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Cengage Learning