Reeby Sports Ten years ago, in 2007, George Reeby founded a small mail-order company selling high-quality sports equipan Since those early days Reeby Sports has grown steadily and been consistently protable. The company has issued 2 million shares, all of which are owned by George Reeby and his ve children. For some months George has been wondering whether the time has come to take the company public. This would allow him to cash in on part of his investment and would make it easier for the rm to raise capital should it wish to expand in the future. But how much are the shares worth? George's rst instinct is to look at the rm's balance sheet, which shows that the book value of the equity is $26.34 million, or $13.17 per share. A share price of $13.17 would put the stock on a PIE ratio of 6.6. That is quite a bit lower than the 13.1 PIE ratio of Reeby's larger rival, Molly Sports. George suspects that book value is not necessarily a good guide to a share's market value. He thinks of his daughter Jenny, who works in an investment bank. She would undoubtedly know what the shares are worth. He decides to phone her after she finishes work that evening at 9 o'clock orbefore she starts the next day at 6.00 am. Before phoning, George jots down some basic data on the company's protability. After recov- ering from its early losses, the company has earned a return that is higher than its estimated 10% cost of capital. George is fairly condent that the company could continue to grow fairly steadily for the next six to eight years. In fact he feels that the company's growth has been somewhat held back in the last few years by the demands from two of the children for the company to make large dividend payments. Perhaps, if the company went public, it could hold back on dividends and plow more money back into the business. There are some clouds on the horizon. Competition is increasing and only that morning Molly Sports announced plans to form a mail-order division. George is worried that beyond the next six or so years it might become difficult to nd worthwhile investment opportunities. George realizes that Jenny will need to know much more about the prospects for the business before she can put a nal figure on the value of Reeby Sports, but he hopes that the information is sufficient for her to give a preliminary indication of the value of the shares. 2000 2009 2010 2011 2012 2013 2014 2015 2010 2017B Eamlngsparshamm _2.1o . 0.23 0.31 1.10 1.311 1.52 1.64 2.011 203 Dlvldarld {$} 0.00 . 0.00 0.20 0.20 0.30 0.30 0.60 0.00 0.00 Book value per share {$1 9.30 . 7.1.!) 7.61 8.51 9.51 10.73 11.77 13.17 14.40 ROE {911} 27. 1 0 . 3.0 11.6 14.5 15.3 16.0 15.3 17.0 15.4 QUESTIONS 1. Help Jenny to forecast dividend payments for Reeby Sports and to estimate the value of the stock. You do not need to provide a single gure. For example, you may wish to calculate two gures, one on the assumption that the opportunity for further protable investment disappears after six years and another assuming it disappears after eight years. 2. How much of your estimate of the value of Reeby's stock comes from the present value of growth opportunities