1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
AlekseyPX
2 years ago
7

You are considering the acquisition of XYZ Enterprises. You have made the following projections for XYZ for years 1-5 ($ million

s): Year 1 Year 2 Year 3 Year 4 Year 5 EBIT $ 20 $ 22 $ 25 $ 26 $ 30 Depreciation 5 5 6 7 8 Capital Expenditures 10 10 15 15 15 Investment in Working Capital 3 4 4 3 4 Assume a tax rate of 34%, a WACC of 13%, 2 million shares outstanding, $30 million debt value, and a growth rate of 5% after year 5. What is the estimated value per share to the nearest penny of XYZ using the perpetual growth method for calculating terminal value
Business
1 answer:
pantera1 [17]2 years ago
4 0

Answer:

Value per share = $26.29675928947 rounded off to $26.30

Explanation:

To calculate the value of shares today, we first need to calculate the value of firm. We can calculate the value of firm by using the FCFF approach. The FCFF is calculated as follows,

FCFF = EBIT * (1- tax rate)  +  Depreciation - Capital Expenditure - Working Capital Investment

FCFF - Year 1 = 20 * (1-0.34)  +  5  -  10  -  3    = 5.2 million

FCFF - Year 2 = 22 * (1-0.34)  +  5  -  10  -  4    = 5.52 million

FCFF - Year 3 = 25 * (1-0.34)  +  6  -  15  -  4    = 3.5 million

FCFF - Year 4 = 26 * (1-0.34)  +  7  -  15  -  3    = 6.16 million

FCFF - Year 5 = 30 * (1-0.34)  +  8  -  15  -  4    = 8.8 million

The value of firm can be calculated as follows,

Value of Firm = FCFF1 / (1+WACC)  +  FCFF2 / (1+WACC)^2  +  ...  +  

FCFFn / (1+WACC)^n  +  [(FCFFn * (1+g) / (WACC - g)) / (1+WACC)^n]

Value of firm = 5.2 / (1+0.13)  +  5.52 / (1+0.13)^2  +  3.5 / (1+0.13)^3  +  

6.16 / (1+0.13)^4  + 8.8 / (1+0.13)^5  +  [(8.8 * (1+0.05) / (0.13 - 0.05)) / (1+0.13)^5

Value of Firm = 82.59351857894 million

Value of Equity = Value of firm - value of debt

Value of equity = 82.59351857894  -  30

Value of equity = $52.59351857894 million rounded off to 52.59 million

To calculate the price per share, we need to divide the value of equity by the number of shares outstanding

Value per share = $26.29675928947 rounded off to $26.30

You might be interested in
South Carolina is facing budget cuts. The number of employees needs to be reduced over the next three years at all state agencie
choli [55]

<u>Answer:</u> This approach is called attrition.

<u>Explanation:</u>

Attrition is the process of reducing the workforce of the company due to various reasons. Here South Carolina has lot of budget constraints which forces the state to reduce the in take of new employees. This approach can also be called as hiring freeze so that the payroll can be reduced instead of doing layoffs.

The strength of the state is reduced in order to reduce the expenses and money pay outs. When there is a deficiency in the budgets actions have to be taken accordingly to minimize the effects.

8 0
3 years ago
Rudyard Corporation had 110,000 shares of common stock and 11,000 shares of 7%, $100 par convertible preferred stock outstanding
Burka [1]

Answer:

$2.73

Explanation:

<em>Diluted Earnings Per Share = Earnings Attributed to Common Stockholders ÷ Weighted Average Number of Common Stockholders Outstanding</em>

where,

Earnings Attributed to Common Stockholders = $420,000

and

Weighted Average Number of Common Stockholders Outstanding = 110,000 + (11,000 x 4) = 154,000

therefore,

Diluted Earnings Per Share = $420,000 ÷ 154,000 = $2.73

Conclusion

Rudyard's diluted EPS is $2.73

7 0
2 years ago
In the short run, output: Group of answer choices May be altered by varying the size of plant and equipment which now exist in t
Daniel [21]

Answer: The correct answer is "Can vary as the result of using a fixed amount of plant and equipment more or less intensively".

Explanation: In the short run, output: Can vary as the result of using a fixed amount of plant and equipment more or less intensively.

In a short-term context, production can only vary as a result of more intensive use of the plant producing more or less intensive use of the plant producing less.

5 0
3 years ago
You and your brother agree (your mother disagrees) to merge the corporation into a larger insignia brand of third-world
WINSTONCH [101]

Answer:

True

Explanation:

False was Incorrect on Edg so then theres only one answer left.

5 0
2 years ago
Read 2 more answers
You own a lot in Key West, Florida, that is currently unused. Similar lots have recently sold for $1,260,000. Over the past five
Kamila [148]

Answer:

Explanation:

find the solution below

7 0
3 years ago
Other questions:
  • Cull Corporation uses a job-order costing system with a single plantwide predetermined overhead rate based on machine-hours. The
    6·1 answer
  • On January 1, 2018, Riley Corp. acquired some of the outstanding bonds of one of its subsidiaries. The bonds had a carrying valu
    10·1 answer
  • Ayayai Corp. lends Martinez industries $48000 on August 1, 2022, accepting a 9-month, 6% interest note. If Ayayai Corp. accrued
    14·1 answer
  • How to succeed in business?
    9·1 answer
  • Roberto, a manager of a small firm that sells sports equipment, assumes that people with disabilities are more likely to miss wo
    9·1 answer
  • our individuals form a business and create a contract to divide the profits equally among the four. Gary invests $11,000, Neil i
    10·1 answer
  • An accountant’s standard report on a compilation should state that the accountant:(A) Has not audited or reviewed the accompanyi
    13·1 answer
  • True or false: An unchanging marketing communication program is critical to the success of every company. True false question. T
    10·1 answer
  • What are the differences between psychodynamie and psychounalytic<br> theories of personality?
    9·1 answer
  • a country that has a lower opportunity cost associated with producing a given product compared to another country would have a(n
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!