Stock Valuation at Ragan Engines Nautilus Marine Engines's negative earnings per share $($EPS$)$ were the result of an accounting write$-$off last year. Without the write$-$off,

EPS for the company would have been $$1\mathrm{.}60.$ Last year, Ragan had an EPS of $$4\mathrm{.}54$ and paid a dividend to Carrington and Genevieve of

$$60,000$ each. The company also had a return on equity of $18$ percent. Larissa tells Dan that a required return for Ragan of $18$ percent is

appropriate.

Assuming the company continues its current growth rate, what is the value per share of the company's stock?

Dan has examined both the company's financial statements and those of its competitors. Although Ragan currently has a technological

advantage, Dan's research indicates that Ragan's competitors are investigating other methods to improve efficiency. Given this, Dan

believes that Ragan's technological advantage will last only for the next five years. After that period, the company's growth will likely

slow to the industry average. Additionally, Dan believes that the required return the company uses is too high. He believes the industry

average required return is more appropriate. Under Dan's assumptions, what is the estimated stock price?

What is the industry average price$-$earnings ratio? What is Ragan's price$-$earnings ratio? Comment on any differences and explain why

they may exist.

Assume the company's growth rate declines to the industry average after five years. What percentage of the stock's value is

attributable to growth opportunities?

Assume the company's growth rate slows to the industry average in five years. What future return on equity does this imply?

Carrington and Genevieve are not sure if they should sell the company. If they do not sell the company outright to East Coast Yachts,

they would like to try and increase the value of the company's stock. In this case, they want to retain control of the company and do

not want to sell stock to outside investors. They also feel that the company's debt is at a manageable level and do not want to borrow

more money. What steps can they take to try to increase the price of the stock? Are there any conditions under which this strategy

would not increase the stock price?

Larissa has been talking with the company's directors about the future of East Coast Yachts. To this point, the company has used outside

suppliers for various key components of the company's yachts, including engines. Larissa has decided that East Coast Yachts should

consider the purchase of an engine manufacturer to allow East Coast Yachts to better integrate its supply chain and get more control over

engine features. After investigating several possible companies, Larissa feels that the purchase of Ragan Engines, Inc., is a possibility. She

has asked Dan Ervin to analyze Ragan's value.

Ragan Engines, Inc., was founded nine years ago by a brother and sister$-$Carrington and Genevieve Ragan$-$and has remained a privately

owned company. The company manufactures marine engines for a variety of applications. Ragan has experienced rapid growth because of

a proprietary technology that increases the fuel efficiency of its engines with very little sacrifice in performance. The company is equally

owned by Carrington and Genevieve. The original agreement between the siblings gave each $50,000$ shares of stock.

Larissa has asked Dan to determine a value per share of Ragan stock. To accomplish this, Dan has gathered the following information

about some of Ragan's competitors that are publicly traded:

PLEASE SHOW IN EXCEL