Financial Management: Theory & Practice
Financial Management: Theory & Practice
15th Edition
ISBN: 9781337248006
Author: Eugene F. Brigham; Michael C. Ehrhardt
Publisher: Cengage Learning US
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
Problem Three (15 marks)  You are an analyst in charge of valuing common stocks. You have been asked to value two stocks. The first stock NEWER Inc. just paid a dividend of $6.00. The dividend is expected to increase by 60%, 45%, 30% and 15% per year, respectively, in the next four years. Thereafter, the dividend will increase by 4% per year in perpetuity.  Calculate NEWER’s expected dividend for t = 1, 2, 3, 4 and 5. The required rate of return for NEWER stock is 14% compounded annually. What is NEWER’s stock price? The second stock is OLDER Inc. OLDER Inc. will pay its first dividend of $10.00 three (3) years from today. The dividend will increase by 30% per year for the following four (4) years after its first dividend payment. Thereafter, the dividend will increase by 3% per year in perpetuity.  Calculate OLDER’s expected dividend for t = 1, 2, 3, 4, 5, 6, 7 and 8. The required rate of return for OLDER stock is 16% compounded annually. What is OLDER’s stock price? Now assume that…
Your father is 50 years old and will retire in 10 years. He expects to live for 25 years after he retires, until he is 85. He wants a fixed retirement income that has the same purchasing power at the time he retires as $45,000 has today. (The real value of his retirement income will decline annually after he retires.) His retirement income will begin the day he retires, 10 years from today, at which time he will receive 24 additional annual payments. Annual inflation is expected to be 4%. He currently has $240,000 saved, and he expects to earn 8% annually on his savings.                                                                                                                                                                            Required annuity payments               Retirement income today $45,000     Years to retirement 10     Years of retirement 25     Inflation rate 4.00%     Savings $240,000     Rate of return 8.00%             Calculate value of…
Problem Three (15 marks)  You are an analyst in charge of valuing common stocks. You have been asked to value two stocks. The first stock NEWER Inc. just paid a dividend of $6.00. The dividend is expected to increase by 60%, 45%, 30% and 15% per year, respectively, in the next four years. Thereafter, the dividend will increase by 4% per year in perpetuity.  Calculate NEWER’s expected dividend for t = 1, 2, 3, 4 and 5. The required rate of return for NEWER stock is 14% compounded annually. What is NEWER’s stock price? The second stock is OLDER Inc. OLDER Inc. will pay its first dividend of $10.00 three (3) years from today. The dividend will increase by 30% per year for the following four (4) years after its first dividend payment. Thereafter, the dividend will increase by 3% per year in perpetuity.  Calculate OLDER’s expected dividend for t = 1, 2, 3, 4, 5, 6, 7 and 8. The required rate of return for OLDER stock is 16% compounded annually. What is OLDER’s stock price? Now assume that…
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