Question
Cell Phone Inc. is a private cellular firm that reported net income of $5 million in the current financial year. The firm has borrowed $10
Cell Phone Inc. is a private cellular firm that reported net income of $5 million in the current financial year. The firm has borrowed $10 million at a rate of 15%, on which it reported interest expenses of $1.5 million in the current financial year. Cell Phones debt has an estimated current market value of $8.5 million. The firm has depreciation of $0.1 million for the current year, and capital expenditures equal to 200% of depreciation. The firms sales and capital expenditures are expected to grow at 5% annually during the next five years, while depreciation and interest expenses will remain constant. The firm has estimated that COGS (excluding depreciation) over Sales is 35% and that SG&A/Sales is 15%. The following information was also obtained from peer publicly-traded firms:
Firm | Asset Beta | P/E | M/B equity |
a | 0.65 | 8.2 | 1.6 |
b | 0.70 | 9.5 | 1.3 |
c | 0.55 | 7.3 | 0.9 |
d | 0.63 | 10.5 | 1.2 |
e | 0.58 | 15.2 | 1.4 |
The firms book value of equity is $7.5 million and the firms owners hold 750,000 shares. The yield on 10-year Treasuries is 6.5% and the historic market risk premium is assumed to be 5.5%. Assuming that there is no working capital requirement and a constant-growth rate of FCFF of 4% beyond the forecast period of five years, estimate a range for the firms intrinsic value per share at the end of the current year (tax rate = 50%).
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started