Stanzer Inc is a US based telecommunications company listed on the NYSE. The company is considering the purchase of Basser Ltd, an unlisted company in Canada that has developed, patented and marloeted a secure, medium range, wireless link to broadband. The wireless link is expected to increase Basser's revenue by 25% per year for three years, and by 10% per year thereafter. Stanzer uses a required rate of return of 13% when considering new investments. Summarised finoncial data for Basser for the last two years are shown below Other information relating to Basser 1. Corporate tacation is at the rate of 30% per year 2. The current liabilities in the balance sheet are financial, interest-bearing debt. The book value of its debt is the same as its market value 3. Operating profit is expected to be approcoimately 8% of revenue in FYE 207, and to remain at the same percentage in future years. 4. Dividends are expected to grow at the same rate as revenue. Information regarding the industry sector of Basser 1. The awerage Price to Earnings ratio of listed companies of similar size to Basser is 30 times 2. The awerage Price to Book ratio of listed companies of similar size to Basser is 3 times 3. Average earnings growth in the industry is 6% per year Required: (a) Estimate the equity value of Basser Ltd using: (i) Price to Earnings ratio (i) Price to Book ratio (iii) Dividend based valuation Recommend a range of values that Stanzer might bid for Basser. State clearly any assumptions that you make