Employer of person X is considering an expansion into a similar filed which includes acquisition of Company T. He is also considering purchasing Company BM each with 5 million shares of stock. The company has free cash flow of 24 million which is expected to grow at 5%. It also has debt of $200 million, preferred stock of $50 million, and short-term investment of $100million. WACC of 11%. To determine: The percentage of Company BM’s value of operations at year0 is due to the cash flows from year 4 and then beyond it if Company BM undertakes to expand.

Question

A comparative balance sheet and income statement is shown for Cruz, Incorporated. CRUZ, INCORPORATED Comparative Balance Sheets At December 31 2021 2020 Assets Cash Accounts receivable, net $ 85,600 36,800 $ 21,300 Prepaid expenses Inventory Total current assets Furniture Accumulated depreciation-Furniture Total assets Liabilities and Equity Accounts payable Wages payable 77,100 45,200 84,900 4,700 3,900 204,200 155,300 94,700 (14,700) $ 284,200 $ 13,400 8,000 (8,400) $ 257,400 $ 19,000 4,500 110,500 Income taxes payable 1,400 2,500 Total current liabilities Notes payable (long-term) Total liabilities Equity Common stock, $5 par value Retained earnings 22,800 26,000 28,900 66,400 51,700 92,400 204,000 28,500 162,300 2,700 Total liabilities and equity $ 284,200 $ 257,400 CRUZ, INCORPORATED Income Statement Sales For Year Ended December 31, 2021 $ 440,700 283,700 157,000 Cost of goods sold Gross profit Operating expenses (excluding depreciation) Depreciation expense Income before taxes…

Answer 1

Question

Chapter 7, Problem 7MC

Summary Introduction

Case summary:

Employer of person X is considering an expansion into a similar filed which includes acquisition of Company T. He is also considering purchasing Company BM each with 5 million shares of stock.

The company has free cash flow of 24 million which is expected to grow at 5%. It also has debt of $200 million, preferred stock of $50 million, and short-term investment of $100million. WACC of 11%.

To determine: The percentage of Company BM’s value of operations at year0 is due to the cash flows from year 4 and then beyond it if Company BM undertakes to expand.

Expert Solution & Answer

Trending nowThis is a popular solution!

See solution

Check out sample textbook solution

Students have asked these similar questions

A comparative balance sheet and income statement is shown for Cruz, Incorporated. CRUZ, INCORPORATED Comparative Balance Sheets At December 31 2021 2020 Assets Cash Accounts receivable, net $ 85,600 36,800 $ 21,300 Prepaid expenses Inventory Total current assets Furniture Accumulated depreciation-Furniture Total assets Liabilities and Equity Accounts payable Wages payable 77,100 45,200 84,900 4,700 3,900 204,200 155,300 94,700 (14,700) $ 284,200 $ 13,400 8,000 (8,400) $ 257,400 $ 19,000 4,500 110,500 Income taxes payable 1,400 2,500 Total current liabilities Notes payable (long-term) Total liabilities Equity Common stock, $5 par value Retained earnings 22,800 26,000 28,900 66,400 51,700 92,400 204,000 28,500 162,300 2,700 Total liabilities and equity $ 284,200 $ 257,400 CRUZ, INCORPORATED Income Statement Sales For Year Ended December 31, 2021 $ 440,700 283,700 157,000 Cost of goods sold Gross profit Operating expenses (excluding depreciation) Depreciation expense Income before taxes…

How do you calculate the intrinsic value of a stock using the dividend discount model (DDM)? Need help.

Explain the Modigliani-Miller theorem and its assumptions In finance?