Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. Visionworks operates retail sunglass kiosks in shopping malls. Below is information related to the company at the end of each year: (dollar amounts

image text in transcribed

1. Visionworks operates retail sunglass kiosks in shopping malls. Below is information related to the company at the end of each year: (dollar amounts in thousands) Net Cash Flow from Operations 2012 569 2013 2014 2015 2016 2017 645 856 1,008 1,435 1,565 Interest Expense after tax 118 135 150 145 165 158 Interest Income after tax 18 15 20 15 20 18 Cash as on Balance Sheet (2011 Cash = 300 344 382 420 487 539 235) (Increase) Decrease in PPE -287 -300 -310 -285 -294 -277 (Increase) Decrease in Intangible Assets -56 -64 -64 -72 -78 -87 (Increase) Decrease in Other Assets -10 -12 -11 -10 -8 -8 (Increase) Decrease in Sinking Fund for -80 -80 -80 -80 -80 -80 Bond Payments Increase (Decrease) in Short-Term Debt 205 208 160 75 -60 -56 Increase (Decrease) in Long-Term Debt Common Shares Outstanding -300 -300 -300 -350 -350 -350 1,550 in thousands Required: a. Using the above information and the Assumptions below, calculate Visionworks current value per share at the end of 2011, using free cash flows to equity AND free cash flows to all debt and equity stakeholders. (Note: Values from the two methods can be quite different). b. Assuming you are estimating value per share using free cash flows to equity, reverse engineer the implicit growth rate in a value per share of $12, all other things remaining equal. Assumptions: Assume an equity beta of 1, risk premium of 5% and a risk-free rate of 3.5%. Assume a WACC of 6%. Assume steady-state growth after 2016 will be 4%. Assume MV of Debt to be 36,000 in 2011. Assume the interest income is not related to the financing of the company. Adjust for mid-year discounting.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Advanced Accounting

Authors: Floyd A. Beams, Joseph H. Anthony, Bruce Bettinghaus, Kenneth Smith

11th Edition

978-0132568968, 9780132568968

More Books

Students also viewed these Accounting questions