Question: Assume perfect capital market conditions. For Game of Function Inc. (GFI), compute the market debt...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question: Assume perfect capital market conditions. For Game of Function Inc. (GFI), compute the market debt to equity (D/E) ratio, the cost of equity (rE) and the weighted average cost of capital (WACC) for GFI. It is assumed the cost of unlevered equity (rU) is 10%, use the (Q1) table below and showing working on another sheet. (Hints: (1) the market value of debt is the sum of Long-Term Debt and Short-Term Debt/Current Portion of Long-Term Debt subtracting Cash and Cash Equivalents from the balance sheet. (2) Use market value of equity in calculating WACC.) Question Information: Average Number of Shares Outstanding (000s) Average Cost of Debt Current Stock Price 1,267,881 5.0% $114.33 Q1 Value of debt 000s Mkt value of Equity 000s Market value of assets Market D/E ratio Unlevered cost of equity (ru) rD rE WACC Perfect Capital Mkt Period Ending: Current Assets Cash and Cash Equivalents Short Term Investments Balance Sheet (000s) 31/12/2020 1,723,000 Income Statement (000s) Net Receivables Inventory 1,484,000 Period Ending: Total Revenue Cost of Revenue Gross Profit 31/12/2020 Other Current Assets 11,079,000 1,016,000 108,128,800 Total Current Assets 15,302,000 70,488,600 Long Term Assets 37,640,200 Fixed Assets Goodwill Operating Expenses Intangible Assets Sales, General and Admin. 21,884,200 Other Assets Other Operating Items 2,146,300 Total Assets 22,720,000 1,353,000 0 571,000 39,946,000 Operating Income 13,609,700 Additional income/expense items 438,100 Liabilities & stockholders' Equity: EBIT 14,047,800 Accounts Payable 9,473,000 Interest Expense 1,079,000 Short Term Debt/Current Portion of Long-Term Debt 328,000 Other Current Liabilities Earnings Before Tax 1,468,000 12,968,800 Total Current Liabilities 11,269,000 Income Tax 4,720,300 Net Income-Cont. Operations 8,248,500 Long Term Debt 16,869,000 Other Liabilities 1,844,000 Deferred Liability Charges 642,000 30,624,000 Total Liabilities Share Holders Equity Common Stocks Capital Surplus Retained Earnings Treasury Stock Other Equity Total Equity 88,000 8,885,000 26,995,000 -26194000 -452000 9,322,000 Question: Assume perfect capital market conditions. For Game of Function Inc. (GFI), compute the market debt to equity (D/E) ratio, the cost of equity (rE) and the weighted average cost of capital (WACC) for GFI. It is assumed the cost of unlevered equity (rU) is 10%, use the (Q1) table below and showing working on another sheet. (Hints: (1) the market value of debt is the sum of Long-Term Debt and Short-Term Debt/Current Portion of Long-Term Debt subtracting Cash and Cash Equivalents from the balance sheet. (2) Use market value of equity in calculating WACC.) Question Information: Average Number of Shares Outstanding (000s) Average Cost of Debt Current Stock Price 1,267,881 5.0% $114.33 Q1 Value of debt 000s Mkt value of Equity 000s Market value of assets Market D/E ratio Unlevered cost of equity (ru) rD rE WACC Perfect Capital Mkt Period Ending: Current Assets Cash and Cash Equivalents Short Term Investments Balance Sheet (000s) 31/12/2020 1,723,000 Income Statement (000s) Net Receivables Inventory 1,484,000 Period Ending: Total Revenue Cost of Revenue Gross Profit 31/12/2020 Other Current Assets 11,079,000 1,016,000 108,128,800 Total Current Assets 15,302,000 70,488,600 Long Term Assets 37,640,200 Fixed Assets Goodwill Operating Expenses Intangible Assets Sales, General and Admin. 21,884,200 Other Assets Other Operating Items 2,146,300 Total Assets 22,720,000 1,353,000 0 571,000 39,946,000 Operating Income 13,609,700 Additional income/expense items 438,100 Liabilities & stockholders' Equity: EBIT 14,047,800 Accounts Payable 9,473,000 Interest Expense 1,079,000 Short Term Debt/Current Portion of Long-Term Debt 328,000 Other Current Liabilities Earnings Before Tax 1,468,000 12,968,800 Total Current Liabilities 11,269,000 Income Tax 4,720,300 Net Income-Cont. Operations 8,248,500 Long Term Debt 16,869,000 Other Liabilities 1,844,000 Deferred Liability Charges 642,000 30,624,000 Total Liabilities Share Holders Equity Common Stocks Capital Surplus Retained Earnings Treasury Stock Other Equity Total Equity 88,000 8,885,000 26,995,000 -26194000 -452000 9,322,000
Expert Answer:
Related Book For
Financial Statement Analysis
ISBN: 978-0078110962
11th edition
Authors: K. R. Subramanyam, John Wild
Posted Date:
Students also viewed these finance questions
-
use mergent'data to calculate the sustainable growth ratevfor most recent year of chevron corporation ( CVX ) . show your calculations.how would you interpret the result for chevron. does this seem...
-
In the performance of an audit, auditors base their opinions on a sample of transactions which occurred during the period because: Auditors are experts and do not need to look at much to know whether...
-
It was early morning on April 15 2016, when Steve Brant, assistant account manager for the Commercial Transportation Financing Division of Midi Capital Canada in Toronto, Ontario, Canada, finished...
-
(a) Employing the intercept technique, determine the average grain size for the steel specimen whose microstructure is shown in Figure (a); use at least seven straight-line segments. (b) Estimate the...
-
A researcher believes that alcohol intoxication at even half the legal limit, that is, .05 blood alcohol instead of .1, might severely impair driving ability. To test this, he subjects 10 volunteers...
-
A soap bubble with walls 418 nm thick floats in air. If this bubble is illuminated perpendicularly with sunlight, what wavelength (and color) will be absent in the reflected light? Assume that the...
-
Jam Manufacturing Inc. has beginning work in process \($27,200\), direct materials used \($240,000\), di- rect labor \($200,000\), total manufacturing overhead \($150,000\), and ending work in...
-
Goodwin Auto Supply does not segregate sales and sales taxes at the time of sale. The register total for March 16 is $13,440. All sales are subject to a 5% sales tax. Compute sales taxes payable, and...
-
ACCOUNTS RECEIVABLE WORK IN PROCESS INV DL HRS RATE 101 ACCOUNTS PAYABLE COST OF SERVICES ACCOUNTING REVENUE DL DL $120 $0 FO FO $0 $0 DLH=15 TOTAL OFFICE OVERHEAD $0 SALARIES PAYABLE DL HRS RATE 102...
-
An importer has a payment of 8 million due in 90 days. a. If the 90 day pound forward rate is $1.4201, what is the hedged cost of making that payment? b. If the spot rate expected in 90 days is...
-
Minor arc KL measures 135". K Which is the radian measure of central angle KOL? 0 3 radians 8 O 3 radians 4 L O 7 radians 8 O 13 radians
-
Assume the following information: Spot : USD/JPY 105-106 - U.S. dollar depositing rate : 6% - U.S. dollar borrowing rate : 6.5% - Japanese Yen depositing rate : 3% - Japanese Yen borrowing rate :...
-
Think of a product or service that you use regularly and describe what it is. Consider if you were an entrepreneur just starting up your own business to develop and sell that product. How would you...
-
A property is expected to have net operating income during the first year of $50,000, which is projected to increase at a rate of 4% p.a. over a five-year holding period. The property value is also...
-
C. STU Corp. just announced a rights offering. The current share price is $15. The rights entitle the holder to buy STU shares at $12 per share for every 5 rights. What is the theoretical value of...
-
You are the manager of a Family Practice clinic in a healthcare system that utilizes productivity benchmarks to monitor staffing efficiency. Your clinic has consistently been at or very near...
-
In the United States, an external audit must be conducted by a(n) independent CPA chartered accountant O certified government accountant forensic accountant financial advisor
-
Discrete sample spaces: suppose there are N cable cars in San Francisco, numbered sequentially from 1 to N. You see a cable car at random; it is numbered 203. You wish to estimate N. (See Goodman,...
-
When a team of people is able to achieve more than what its members could by working individually, this is called ____________. (a) distributed leadership (b) consensus (c) team viability (d) synergy
-
Which statement about self-managing teams is correct? (a) They can improve performance but not satisfaction. (b) They should have limited decision-making authority (c) They should operate without any...
-
Members of a team tend to become more motivated and better able to deal with conflict during the ____________ stage of team development. (a) forming (b) norming (c) performing (d) adjourning
Study smarter with the SolutionInn App