Question
Suppose today is January 1, 2022. You wish to value the shares of Terrapin Industries, a private firm with 100 million outstanding shares, $300M in
Suppose today is January 1, 2022. You wish to value the shares of Terrapin Industries, a private firm with 100 million outstanding shares, $300M in debt, and $25M in excess cash. The company has a tax rate of 30%.
You expect the companys Sales to equal $300 million in 2022, and to grow at 10% per year through 2025. The companys EBIT margin (i.e., EBIT as a % of sales) is expected to be 10%, while Net Working Capital is expected to equal 20% of (same year) sales. The balance sheet amount of Net Working Capital at the end of 2021 was $55 million. You expect that the companys Net PP&E will remain constant from now through 2025 (i.e., capital expenditures will equal depreciation each year). After 2025, free cash flows are projected to grow at a constant 2% rate forever.
You expect Terrapin to maintain a 50% D/V ratio in the future. Given this, you have estimated the beta of Terrapins equity (Be) at 1.1 and the beta of its debt (Bd) at 0.3. The current long-term risk-free rate is 3%, while the expected market risk premium is 4%.
a. What is your estimate of Terrapins (after-tax) Weighted Average Cost of Capital? b. Using the DCF method, estimate the value per share of Terrapin stock as of today given the WACC you calculated above.
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