Question
You have been recently appointed as an Analyst at Ethos Private Equity, you have been given the task to value the shares of their portfolio
You have been recently appointed as an Analyst at Ethos Private Equity, you have been given the task to value the shares of their portfolio company, Footgear well known sports apparel store. The relevant information about Footgear is reproduced below. Because the shares of Footgear are not publicly traded, the beta of equity cannot be estimated from past prices but the comparable listed firms in Exhibit 2 can be used for this purpose. Footgear growth rate in earnings is expected to equal the sustainable growth rate and performance is not expected to deviate significantly from current levels for the next four years. Thereafter, the growth rate is expected to be 5% forever.
Table 1:
Current Numbers: |
|
Earnings per share = R 3.60 | Net Income (R000s) = 360 |
Dividends per share = R 1.50 | Interest Expenses (R000s) = 100 |
Market price per share = R 25 | Book Value of Debt (R000s) = 1,000 |
Number of shares (000s) = 100 | Book Value of Equity (R000s) = 1,500 |
Market Value of Debt (R000s) = 1,250 | Tax Rate = 28% |
Table 2:
Firm | Beta | Debt/Equity Ratio |
Total Sports | 1.05 | 20% |
Sportscene | 1.2 | 50% |
Sportsmanwarehouse | 0.9 | 10% |
Mr Price Sports | 1.35 | 70% |
- What is the expected growth rate in earnings per share for the next four-year period (1 mark)
- What will the price per share be at the end of year 4? (4 marks)
- What is the current value per share using the dividend discount model? (10 marks)
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