You are a conservative investor who is considering investing in BMRP Inc., a small widget company....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a conservative investor who is considering investing in "BMRP Inc.", a small widget company. You like the intrinsic valuation approach and want to calculate BMRP Inc.'s weighted average cost of capital and then perform a discounted cash flow analysis. You note that the equity market risk premium calculated using the geometric mean is 3.9% and the equity market risk premium calculated using the arithmetic mean is 5.8%. The risk free rate is 2.2% and the tax rate is 40%. You feel that BMRP Inc. is riskier than the CAPM would indicate due to its small size and believe it has a size risk premium of 1.5%. You have the following information about BMRP Inc.: Bonds: BMRP Inc. has two bonds as outlined below: Bond One: six year maturity, $1,000 face value semi-annual coupon bond with a coupon of 1.23% and a yield to maturity of 3.65%. BMRP Inc. has 25,347 of these bonds outstanding. O Bond Two: is a coupon bond that pays annually and has nine years to maturity. The coupon rate is 2.75%, its yield to maturity is 4.23% and its face value of $1,000. BMRP Inc. has 6,875 of these bonds outstanding. Equity: BMRP Inc. has 3,987,563 common shares outstanding and its stock price is $3.64. BMRP Inc.'s beta is 3.2 and its Shareholder's Equity from the balance sheet is $10.3mm. Unlevered Free Cash Flow as per the following table: Unlevered Free Cash Flow LFY+ 3 O LFY + 1 $5,300,000 LFY+2 $6,200,000 $6,700,000 LFY +4 $7,400,000 LFY + 5 $7,800,000 A) Calculate BMRP Inc.'s weighted average cost of capital. Please show all your work and make precise calculations. Please round your final answer to at least 3 decimal points. B) Perform a discounted cash flow analysis to determine what the intrinsic value of BMRP Inc. is on a per share basis. Use the above 5 years of unlevered free cash flow projections and the perpetuity growth rate method to calculate the company's terminal value. You believe BMRP Inc. will grow into perpetuity at a 1% growth rate. You note that BMRP Inc. has cash of $3,387,264. Please show all your work and make precise calculations. Round your final answer to at least 2 decimal points. You are a conservative investor who is considering investing in "BMRP Inc.", a small widget company. You like the intrinsic valuation approach and want to calculate BMRP Inc.'s weighted average cost of capital and then perform a discounted cash flow analysis. You note that the equity market risk premium calculated using the geometric mean is 3.9% and the equity market risk premium calculated using the arithmetic mean is 5.8%. The risk free rate is 2.2% and the tax rate is 40%. You feel that BMRP Inc. is riskier than the CAPM would indicate due to its small size and believe it has a size risk premium of 1.5%. You have the following information about BMRP Inc.: Bonds: BMRP Inc. has two bonds as outlined below: Bond One: six year maturity, $1,000 face value semi-annual coupon bond with a coupon of 1.23% and a yield to maturity of 3.65%. BMRP Inc. has 25,347 of these bonds outstanding. O Bond Two: is a coupon bond that pays annually and has nine years to maturity. The coupon rate is 2.75%, its yield to maturity is 4.23% and its face value of $1,000. BMRP Inc. has 6,875 of these bonds outstanding. Equity: BMRP Inc. has 3,987,563 common shares outstanding and its stock price is $3.64. BMRP Inc.'s beta is 3.2 and its Shareholder's Equity from the balance sheet is $10.3mm. Unlevered Free Cash Flow as per the following table: Unlevered Free Cash Flow LFY+ 3 O LFY + 1 $5,300,000 LFY+2 $6,200,000 $6,700,000 LFY +4 $7,400,000 LFY + 5 $7,800,000 A) Calculate BMRP Inc.'s weighted average cost of capital. Please show all your work and make precise calculations. Please round your final answer to at least 3 decimal points. B) Perform a discounted cash flow analysis to determine what the intrinsic value of BMRP Inc. is on a per share basis. Use the above 5 years of unlevered free cash flow projections and the perpetuity growth rate method to calculate the company's terminal value. You believe BMRP Inc. will grow into perpetuity at a 1% growth rate. You note that BMRP Inc. has cash of $3,387,264. Please show all your work and make precise calculations. Round your final answer to at least 2 decimal points.
Expert Answer:
Answer rating: 100% (QA)
A To calculate BMRP Incs weighted average cost of capital WACC we need to determine the cost of debt and the cost of equity 1 Cost of Debt We have two types of bonds Bond One Coupon 123 semiannual Yie... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The Signature Assignment is your opportunity to demonstrate what you learned throughout the course. I realize the course has students who range from financiers to business owners to students learning...
-
Ann Carter, Chief Financial Officer of Consolidated Electric Company (Con El), must make a recommendation to Con Els board of directors regarding the firms dividend policy. Con El owns two...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
What are the pros and cons of Sephora carrying more than 200 brands of personal care products?
-
The production of cars per day at an assembly plant has mean 120.5 and standard deviation of 6.2. Find the probability that fewer than 100 cars are produced on a random day.
-
Tami Tyler opened Tamis Creations, Inc., a small manufacturing company, at the beginning of the year. Getting the company through its first quarter of operations placed a considerable strain on Ms....
-
What are the three main uses of CSFs in an organisation?
-
Cost estimation, incremental unit-time learning model Assume the same information for the Nautilus Company as in Problem 10-36 with one exception. This exception is that Nautilus uses a 90%...
-
Find the rectangular coordinates for the point whose polar coordinates are given. (x, y) = (42,-)
-
Internet service providers compete on services such as download speeds that are measured in megabits per second (Mbps). The following data represent the download speeds that 16 Comcast customers...
-
CP 6-9 The records of Renault Corporation showed that sales during the period were $276,000, Opening inventory amounted to $26,000 at cost, Purchases were $90,000 at cost. The company paid $4,000 for...
-
Factor completely: 5x-605x
-
You are working for an organisation called Future Enterprises Ltd which has over recent years, grown its market both nationally and internationally. It now wishes to promote the right person from...
-
A system generates weather maps using data collected from unattended weather stations. Each weather station collects meteorological data and produces summaries of the data. On request, it sends the...
-
1. How much authority should the Federal government have to gather information about ordinary patterns which might be an alert to risk for terrorists? Discuss your answer. 2. Should all phone calls...
-
Write a method that takes an array of type int and returns a double value. The method returns the average value of the positive elements of the taken array. Output Sample run int[] in = {1, 5, 7, -1,...
-
Maria Peddley owns The Wheely Good Bike-shop. The bike-shop provides a standard bike repair service to customers. Maria hires a bike mechanic on a casual basis, and pays the mechanic on a per bike...
-
What mass of H2 will be produced when 122 g of Zn are reacted? Zn(s) + 2HCl(aq) ( ZnCl2(aq) + H2(g)
-
You hold a diversified portfolio of German stocks with a value of 50 million. You are getting worried about the outcome of the next elections and wish to hedge your German stock market risk. However,...
-
At a certain point in time, a bank quoted the following exchange rates against the dollar for the Swiss franc and the Australian dollar. $:SFr = 1.5960-70 $:A$ = 1.8225-35 Simultaneously, a Swiss...
-
At a certain point in time, a bank quoted the following exchange rates against the dollar for the Swiss franc and the Australian dollar $:SFr = 1.5960-70 $:A$ = 1.8225-35 Simultaneously, an...
-
Transatlantic Arbitrage. A corporate treasury working out of Vienna with operations in New York simultaneously calls Citibank in New York City and Barclays in London. The banks give the following...
-
Venezuelan Bolivar (A). The Venezuelan government officially floated the Venezuelan bolivar (Bs) in February 2002. Within weeks, its value had moved from the pre-float fix of Bs778/$ to Bs1025/$. a....
-
Venezuelan Bolivar (B). The Venezuelan political and economic crisis deepened in late 2002 and early 2003. On January 1, 2003, the bolivar was trading at Bs1400/$. By February 1, its value had fallen...
Study smarter with the SolutionInn App