You have the following information from Athene's income statement: thousand USD 2014 2013 2012 Sales 200,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have the following information from Athene's income statement: thousand USD 2014 2013 2012 Sales 200,000 160,000 120,000 Food costs 58,000 46,400 34,800 % of sales 0.29 0.29 0.29 Labor costs 50,000 38,400 30,000 % of sales 0.25 0.24 0.25 Occupancy costs 36,000 27,200 21,600 % of sales 0.18 0.17 0.18 SG&A 30,000 24,000 14,400 % of sales 0.15 0.15 0.12 Depreciation 10,000 6,400 4,800 % of sales 0.05 0.04 0.04 Pre-opening costs 10,000 11,200 8,400 % of sales 0.05 0.07 0.07 EBIT 6,000 6,400 6,000 10:13 12 10 14 COMPA... 11/11 15 COMPA... be 16 M&A@! AN T 21 SUSTAIN... E *O 43% final_20... abc a) Using this information, forecast the sales of Athene in 2015 to 2020. (1 point) b) Compute the unlevered free cash flow of Athene in 2015. (1 point) c) Forecast the unlevered free cash flow of Athene until 2020. (1 point) d) Since Athene just had its IPO, we do not have sufficient data to estimate its beta from historical returns. However, we know that Aegon's equity beta is 0.76. The book value of Aegon's debt is 15 billion. Aegon has a book value of equity of 13 billion, and a market capitalization of 90 billion. Aegon operates under a constant D/E ratio. The tax rate for Aegon is 30%. Using this information, compute the unlevered beta for Aegon. (4 points) e) Athene plans to operate under a constant D/E ratio of 1/9. Using Aegon as a comparable firm, compute the equity beta for Athene. (2 points) f) Estimate Athene's WACC, assuming that the risk-free rate is 2.35%, the market risk premium is 4%, and Athene's cost of debt is 3.5%. (3 points) g) Find the present value at the beginning of 2015 of the free cash flows of Athene in years 2015 to 2020 (assume that all cash flows occur at the end of each period). (2 points) h) Find the enterprise value for Athene. (4 points) You have the following balance sheet information (in thousand US dollars). Cash and Cash Equivalents 5,400 Accounts Receivable 6,600 Inventory 1,200 Prepaid Expenses 2,800 PP&E 140,000 Other Assets 10,000 Total Assets 166,000 Accounts Payable 13,000 Short-term Debt 64,000 Accrued Expenses 11,000 Long-term Debt 52,000 Total Liabilities 140,000 Stockholder Equity 26,000 i) Using the information, estimate the equity value for Athene. If there are 7 million shares outstanding, what is the fair value of the stock price? (2 points) You have the following information from Athene's income statement: thousand USD 2014 2013 2012 Sales 200,000 160,000 120,000 Food costs 58,000 46,400 34,800 % of sales 0.29 0.29 0.29 Labor costs 50,000 38,400 30,000 % of sales 0.25 0.24 0.25 Occupancy costs 36,000 27,200 21,600 % of sales 0.18 0.17 0.18 SG&A 30,000 24,000 14,400 % of sales 0.15 0.15 0.12 Depreciation 10,000 6,400 4,800 % of sales 0.05 0.04 0.04 Pre-opening costs 10,000 11,200 8,400 % of sales 0.05 0.07 0.07 EBIT 6,000 6,400 6,000 10:13 12 10 14 COMPA... 11/11 15 COMPA... be 16 M&A@! AN T 21 SUSTAIN... E *O 43% final_20... abc a) Using this information, forecast the sales of Athene in 2015 to 2020. (1 point) b) Compute the unlevered free cash flow of Athene in 2015. (1 point) c) Forecast the unlevered free cash flow of Athene until 2020. (1 point) d) Since Athene just had its IPO, we do not have sufficient data to estimate its beta from historical returns. However, we know that Aegon's equity beta is 0.76. The book value of Aegon's debt is 15 billion. Aegon has a book value of equity of 13 billion, and a market capitalization of 90 billion. Aegon operates under a constant D/E ratio. The tax rate for Aegon is 30%. Using this information, compute the unlevered beta for Aegon. (4 points) e) Athene plans to operate under a constant D/E ratio of 1/9. Using Aegon as a comparable firm, compute the equity beta for Athene. (2 points) f) Estimate Athene's WACC, assuming that the risk-free rate is 2.35%, the market risk premium is 4%, and Athene's cost of debt is 3.5%. (3 points) g) Find the present value at the beginning of 2015 of the free cash flows of Athene in years 2015 to 2020 (assume that all cash flows occur at the end of each period). (2 points) h) Find the enterprise value for Athene. (4 points) You have the following balance sheet information (in thousand US dollars). Cash and Cash Equivalents 5,400 Accounts Receivable 6,600 Inventory 1,200 Prepaid Expenses 2,800 PP&E 140,000 Other Assets 10,000 Total Assets 166,000 Accounts Payable 13,000 Short-term Debt 64,000 Accrued Expenses 11,000 Long-term Debt 52,000 Total Liabilities 140,000 Stockholder Equity 26,000 i) Using the information, estimate the equity value for Athene. If there are 7 million shares outstanding, what is the fair value of the stock price? (2 points)
Expert Answer:
Related Book For
Intermediate Accounting
ISBN: 978-0132162302
1st edition
Authors: Elizabeth A. Gordon, Jana S. Raedy, Alexander J. Sannella
Posted Date:
Students also viewed these finance questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Question: Old MathJax webview Old MathJax webview i need ans of these question but the source is alot Old MathJax webviewOld MathJax webview i need ans of these question but the source is alot these...
-
If a municipal bond with a coupon of 5.0 percent sells for $1,000., what coupon rate on a corporate bond selling at its $1,000 par value would produce the same after-tax return to the investor as...
-
Help on this. thanks 2022SP CS234 Computer Science II 1. (Based on P6.11) A supermarket wants to reward its best customer of each day, showing the customer's name on a screen in the supermarket. For...
-
Detailed calculations show that the value of Zeff for the outermost electrons in Na and K atoms is 2.51+ and 3.49+, respectively. (a) What value do you estimate for Zeff experienced by the outermost...
-
Lock Boxes. Shermans Sherbet currently takes about 6 days to collect and deposit checks from customers. A lock-box system could reduce this time to 4 days. Collections average $10,000 daily. The...
-
Why is interest typically charged on notes receivable, but not on accounts receivable? LO27
-
Witt Corporation received its charter during January 2011. The charter authorized the following capital stock: Preferred stock: 10 percent, par $10, authorized 21,000 shares Common stock : par $8,...
-
a ba b In the figure above, the curved area that is cut out from the rectangle is a semicircle. The distances have the magnitudes a = Im and b = 3.4mm a Calculate the distance (positive value) in...
-
Table P-9 contains data on food expenditures, annual income, and family size for a sample of 10 families. a. Construct the correlation matrix for the three variables in Table P-9. Interpret the...
-
Evaluate triple integeral z dv, where v be region is the first octant that is cut from the cylindrical solid y^2+z^2
-
A claim is a contested change where the buyer and the seller cannot reach an agreement on compensation for the change or cannot agree that a change has occurred. Explain
-
Link wants to make$100,000after tax on his newventureinto selling pizza-on-a-stick, using a "push along" cart at the beach. For each pizza-on-a-stick, he incurs raw material costs of$5 and sells them...
-
A factory has done an analysis of the maintenance department cost showing that there is a fixed element of Shs. 500,000 per month and a variable element related to machine hours amounting to Shs....
-
After reading the excerpt, describe the following concepts. https://archive.org/details/casablanca.-1942.720.x-264.-yify_202204. Identify the nature or type of power relationship. When available,...
-
Vaughn Manufacturing manufactures and sells solar chargers for $60 each. Variable costs are $55 per unit, and fixed costs total $120000. What amount of sales revenue is needed by Vaughn to break...
-
Today is Derek??s 25th birthday. Derek has been advised that heneeds to have $2,991,576.00 in his retirement account the day heturns 65. He estimates his retirement account will pay 5.00%interest. 2...
-
A copper sphere of 10-mm diameter, initially at a prescribed elevated temperature T;, is quenched in a saturated (1 atm) water bath. Using the lumped capacitance method, estimate the time for the...
-
How should the general manager divide his or her time between monitoring current-year results and planning for the future?
-
What is a business model, and what are its key elements?
-
The adjusted trial balance for Phoenix Consultant Corporation at the end of its fiscal year is shown below. Prepare the required closing entries. Phoenix Consultant Corporation Trial Balance December...
Study smarter with the SolutionInn App