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
Dove, Inc., had additions to retained earnings for the year just ended of $643,000. The firm paid out $40,000 in cash dividends,
Zinaida [17]

Answer:

Earnings for the year = Addition to retained earnings + Dividend paid = $643,000 + $40,000 = $683,000

a. Earnings per share = Earnings / No of shares = $683,000 / 750,000 = 0.91

Dividend per share = Dividend / No of shares = $40,000 / 750,000 = 0.05

Book value per share = Ending equity / No of shares = $7,380,000 / 750,000 = $9.84

b. Market price per share is 30.8. Market to book ratio = $30.80 / $9,84 = $3.13

c. Price earning ratio = $30.80/$0.91 = $33.82

Total sales = $10,680,000, Sales per share = 14.24

Price sales ratio = Market price / Sales = $30.80 / $14.24 = $2.16

3 0
3 years ago
THIS IS JOURNALISM!! NOT BUSINESS
Alex787 [66]

Answer: B.

Explanation: I would say B because they probably don't give two BLEEPS about an editor. And not C because it doesn't cost money to edit a entry.

5 0
3 years ago
Read 2 more answers
Sabrina Duncan had gross earnings for the pay period ending 10/15/16 of $5,835. Her total gross earnings as of 9/30/16 were $104
ivann1987 [24]

Answer:

option (A) $212.97

Explanation:

Data provided in the question:

Gross earnings for the pay period ending 10/15/16 = $5,835

Total gross earnings as of 9/30/16 = $104,400

Social Security tax rate = 6.2%

Now,

Total earnings

= Gross earnings for the pay period ending 10/15/16 + Total gross earnings as of 9/30/16

=  $5,835 + $104,400

= $110,235

since,The Social Security taxes are on a maximum earnings of $106,800 per year

therefore,

Sabrina's Social Security withheld from her 10/15/16 paycheck will be

= ( Total earnings - $106,800 ) × Social Security tax rate

= ( $110,235 - $106,800 ) × 0.062

= $3,435 × 0.062

= $212.97

Hence,

The answer is option (A) $212.97

7 0
3 years ago
The following costs were incurred in May:
galben [10]

Answer:

the conversion cost is $58,200

Explanation:

The computation of the conversion cost is shown below:

The conversion cost is

= Direct Labor + Manufacturing Overhead

= $32,800 + $25,400

= $58,200

Hence, the conversion cost is $58,200

It is the combination of the direct labor and the manfacturing overhead

6 0
3 years ago
Cheyanne, the regional manager of a global sales organization, gives freedom to the sales representatives on the amount spent on
tamaranim1 [39]

Answer:

(B). Ethical standards

Explanation:

Ethical standards within an organization are standards set by the organization that employees are expected to abide by.

<em>They include values such as integrity, respect, trust, honesty, loyalty.</em>

Abiding by these ethical standards bring about employee and customer satisfaction.

<u>By giving freedom to sales representatives on the amount spent on gifts for Asian and European customers, Cheyanne is managing for Ethical standards.</u>

5 0
3 years ago
Other questions:
  • Martinez Corp. purchased a delivery van with a $57000 list price. The company was given a $5400 cash discount by the dealer, and
    11·1 answer
  • Store A uses the newsvendor model to manage its inventory. Demand for its product is normally distributed with a mean of 500 and
    5·1 answer
  • Michelle symonds suggested a set of seven deadly sins of project management, that is, the common mistakes that companies commit
    12·2 answers
  • Six-month call options with strike prices of $35 and $40 cost $6 and $4, respectively. You plan to create a bull spread call (Bu
    10·1 answer
  • Consider the following two mutually exclusive alternatives for reclaiming a deteriorating inner-city neighborhood (one of them m
    11·1 answer
  • At the beginning of the year, Vici Ventures had accounts receivable of $220,000. At the end of the year, the company had account
    14·1 answer
  • For direct price discrimination to work a. ​The firm need not be able to identify the members of the low-value group b. ​The fir
    9·1 answer
  • What is the APR on a loan with an effective annual rate of 15.26% and weekly compounding of interest?
    9·1 answer
  • Find the no-arbitrage cross exchange rate. The dollar-euro exchange rate is quoted as $1.60 = €1.00 and the dollar-yen exchange
    15·1 answer
  • Monroe Minerals Company purchased a copper mine for $122,000,000. The mine was expected to produce 50,000 tons of copper over it
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!