A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O
Expert Answer:
Answer rating: 100% (QA)
To determine if Molycorps equity is fairly priced at 1149 per share we need to calculate the company... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Your firm suffered net operating losses in each of 2021 ($120,000 loss) and 2022 ($85,000 loss). At the end of each year, management assessed as more likely than not that the firm would not be...
-
Note: It is recommended that you save your response as you complete each question. Question 33 (3.4 points) The best way to study the relationship of the components within a financial statement is to...
-
What is the literature review of this article? A wealth of research demonstrates that work unit supervisors serve a critical function in protecting the safety and health of workers. A systematic...
-
3. Six Sigma College of Business offers five different courses of study. The planned enrollment in each course is 25 students. Registration for the upcoming semester of study has been recently...
-
An apple loses 4.5 kJ of heat as it cools per C drop in its temperature. The amount of heat loss from the apple per F drop in its temperature is (a) 1.25 kJ (b) 2.50 kJ (c) 5.0 kJ (d ) 8.1 kJ (e) 4.1...
-
Assume that A, B, C, D, and E in Figure 20.36 are autonomous systems (ASs). Find the path vector for each AS using the algorithm in Table 20.3. Assume that the best path in this case is the path...
-
Explain the accounting equation for the statement of cash flows. Explain the three major components reported on the statement of cash flows.
-
(Conversion of Bonds) Gabel Company has bonds payable outstanding in the amount of $400,000, and the Premium on Bonds Payable account has a balance of $6,000. Each $1,000 bond is convertible into 20...
-
On January 1 , Sunland Company has a beginning cash balance of $ 5 2 0 0 0 . During the year, the company expects cash disbursements of $ 4 1 0 0 0 0 and cash receipts of $ 2 7 0 0 0 0 . If Sunland...
-
Repeat Exercise 12.47 for a linear chain of eight lithium atoms. Data from Repeat exercise 12.47 The molecular-orbital diagrams for two- and four-atom linear chains of lithium atoms are shown in...
-
a) Let us say that there is a product called A. Units of this product may be of high quality (H) or low quality (L). The minimum price that sellers are willing to accept for supplying a high-quality...
-
MacKenzie Enterprises includes the following accounts in its general ledger. Explain why each of these accounts may need to be adjusted. a. Rent Payable b. Unearned Revenue c. Prepaid Subscriptions...
-
Define temporary account. Provide an example.
-
Evan Corporation provided consulting services for Kensington Company in 2018. Evan incurred costs of \(\$ 60,000\) associated with the consulting and billed Kensington \(\$ 130,000\). Evan paid \(\$...
-
Management accounting is considered a profession. What distinguishes a profession from a vocation?
-
Define permanent account. Provide an example.
-
252Flms.mheducatio Paycom login Connect- Financia... VitalSource Books... Online Concealed. Advanced Plagiari... Graham's Stock M... 1TH Apps Final Exam What is the correct entry for the sale of...
-
Read Case Study Google: Dont Be Evil Unless and answer the following: Why do you think Google was adamant about not wanting to supply information requested by the government concerning the Child...
-
Jerry made the following contributions during 2012: His synagogue (by check).....................................................$680 The Democratic Party (by check)...
-
Skyler is covered by his company's health insurance plan. The health insurance costs his company $3,500 a year. During the year, Skyler is diagnosed with a serious illness and the health insurance...
-
Kent Pham, CPA, is a 45-year-old single taxpayer living at 169 Trendie Street, La Jolla, CA 92037. His Social Security number is 865-68-9635. In 2012, Kent's W-2 as the controller of a local...
-
Labor schedule with iearning curve costs Botega Company has just completed the first 30 units of a small single-engine airplane of a new design. The average labor cost for the 30 airplanes was...
-
Use of iearning curve tabies The S & J Engineering Company utilized 1,200 hours of labor to design and write production specification for the production line of a new manufacturing plant the firm has...
-
Learning curve schedule and formulas The time required to complete the first unit of a labor-intensive product was 100 hours. Production is subject to a learning curve with an 80 percent learning...
Study smarter with the SolutionInn App