'Screws and Wires' is a family owned business in the auto parts industry. The current owner...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
'Screws and Wires' is a family owned business in the auto parts industry. The current owner has received an offer for the firm's equity of 10 million and asks you to assess this price as to whether it is acceptable or not. This valuation is to be assessed on the date of January 1st 2018 and you have the following data available (note that this starting date is important: the cashflows of 2018 are part of the valuation): Earnings before tax in 2018 are estimated at 1 million. With positive economic outlook, annual growth rates of 10% are expected for the next two years. From 2021 onwards, there is a conservative forecast of a perpetual earnings before taxes of 1 million per year Depreciation expenses will be equal to 50% of the earnings before taxes. The company has positive working capital which amounts to 400 000. Assume that this working capital position will evolve in the future proportionally with the growth rate of the company. Investment (capital expenditure) will be 500 000 per year. The tax rate on profits will be 30% M The expected equity ratio (equity to total assets) will be 41,75% throughout the period and will be stable. The debt ratio will therefore be : 58,25% The risk free interest rate will be assumed to be 5% per year which is also the interest rate on the debt of Screws and Wires. The market value of the firm's debt amounts to 13,5 million. The return on the equity market portfolio (which you require for the CAPM model to calculate the market premium above the risk free rate) is estimated at 8% and the beta of the company is estimated at 1,5. Questions: Calculate the level of working capital in the company and its evolution and give the change in working capital over the forecast period and for the year 2021 (ie take account of the change in working capital as part of your perpetual calculation). 'Screws and Wires' is a family owned business in the auto parts industry. The current owner has received an offer for the firm's equity of 10 million and asks you to assess this price as to whether it is acceptable or not. This valuation is to be assessed on the date of January 1st 2018 and you have the following data available (note that this starting date is important: the cashflows of 2018 are part of the valuation): Earnings before tax in 2018 are estimated at 1 million. With positive economic outlook, annual growth rates of 10% are expected for the next two years. From 2021 onwards, there is a conservative forecast of a perpetual earnings before taxes of 1 million per year Depreciation expenses will be equal to 50% of the earnings before taxes. The company has positive working capital which amounts to 400 000. Assume that this working capital position will evolve in the future proportionally with the growth rate of the company. Investment (capital expenditure) will be 500 000 per year. The tax rate on profits will be 30% M The expected equity ratio (equity to total assets) will be 41,75% throughout the period and will be stable. The debt ratio will therefore be : 58,25% The risk free interest rate will be assumed to be 5% per year which is also the interest rate on the debt of Screws and Wires. The market value of the firm's debt amounts to 13,5 million. The return on the equity market portfolio (which you require for the CAPM model to calculate the market premium above the risk free rate) is estimated at 8% and the beta of the company is estimated at 1,5. Questions: Calculate the level of working capital in the company and its evolution and give the change in working capital over the forecast period and for the year 2021 (ie take account of the change in working capital as part of your perpetual calculation).
Expert Answer:
Answer rating: 100% (QA)
Working capital in 2018 is given as 400000 Working capital grows proportionally to earnings grow... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259024979
10th Canadian edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen, Doug Short, Michael Perretta
Posted Date:
Students also viewed these finance questions
-
a. Jementah Berhad is a firm operating in a mature industry. The firm is expected to maintain a constant dividend payout ratio and a constant growth rate of earnings for the foreseeable future. The...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Compute the indicated quantities for the given homomorphism. Ker () for : S 3 Z 2 in Example 13.3 Data from Example 13.3 Let S n be the symmetric group on n letters, and let : S n Z 2 be defined by...
-
Enter the repstats.html text from Figure 13.6 into a new Web page. After loading this page, click the button to verify that the code behaves as described. Use your page to count the number of doubles...
-
Kyle has a PAP with liability limits of $50,000/ $100,000/$25,000. He failed to stop at a red light and hit a van, which sustained damages of $15,000. Three passengers in the van were injured and...
-
Imagine that you see an advertisement for Manic Wesley's Used Car Emporium that reads something like this: "\($10,000\) Instant Credit! Seven Years to Pay! Low, Low Monthly Payments: Only \($231.99\)...
-
On July 1, 2013, $6 million face amount of 7%, 10-year bonds were issued. The bonds pay interest on an annual basis on June 30 each year. The market interest rates were slightly higher than 7% when...
-
A manufacturing company is evaluating a new investment project with an initial outlay of $2,000,000 and expected cash flows of $500,000 per year for the next five years. Conduct a sensitivity...
-
1.How much gain on derecognition of the corporate housing facility should Snack That, as seller-lessee, recognize as a result of the sale? 2.How much gain on derecognition of the shuttle should Snack...
-
Read the Case Study LVMH Diversification from Crafting and executing strategy and answer the following: What recommendations would you make to Arnault to address the strategic issues confronting LVMH...
-
Sinaloa Appliance, Incorporated, a private firm that manufactures home appliances, has hired you to estimate the company's beta. You have obtained the following equity betas for publicly traded firms...
-
Jerry has a landscaping business and uses unleaded petrol in his ute and various gardening equipment. For the quarter ended 30 th June he used a total of 273 litres, 182 litres in the ute and the...
-
A 5.0 kg wooden sled is launched up a 25-degree snow-covered slope (k = 0.06) with an initial speed of 8.0 m/s. a)What vertical height does the sled reach above its starting point? b)What is the...
-
Let's say that you had the opportunity to give your persuasive speech again only to a large crowd of people. Where would you present your speech? What audience would you have? Would it be on national...
-
Calculate the single-sided upper bounded 99% confidence interval for the population mean (mu) given that a sample of size n=9 yields a sample mean of 3.88 and a sample standard deviation of 1.83....
-
Assume the following data for Cable Corporation and Multi-Media Incorporated Cable Corporation $ 31,200 Multi-Media Incorporated $ 140,000 Net income Sales Total assets Total debt Stockholders'...
-
A bar of a steel alloy that exhibits the stress-strain behavior shown in Figure 6.22 is subjected to a tensile load; the specimen is 375 mm (14.8 in.) long and has a square cross section 5.5 mm (0.22...
-
Campbell Electronics Corporation has a wholly owned foreign subsidiary in Jamaica. The subsidiary earns $5 million per year before taxes in Jamaica. The foreign income tax rate is 20 percent....
-
Maceo Bakers requires $500,000 in financing for a 90-day period. Three alternatives are being considered. Which alternative should be selected? a. Establish a line of credit with the bank at an...
-
Referring to the previous problem, Mr. Backster is likely to hold the apartment complex of his choice for about 10 years and will use this period for decision-making purposes. Either apartment can be...
-
EuroVirtuals EPS and Euro Appreciation/ Depreciation. Since its introduction in 2003, the euro has been fluctuating against major global currencies. a. What is the impact of 15% appreciation of all...
-
EuroVirtuals EPS Sensitivity to Exchange Rates (B). Assume a major weather crisis hits Switzerland, reducing its agricultural and food industries and subsequently leading to a macroeconomic...
-
EuroVirtuals Global Taxation and Effective Tax Rate. All MNEs attempt to minimize their global tax liabilities. Return to the original set of baseline assumptions and answer the following questions...
Study smarter with the SolutionInn App