The JMR Company is a family business that currently uses no debt in its capital structure....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The JMR Company is a family business that currently uses no debt in its capital structure. The owner-managers agreed on a plan to issue a large amount of debt to expand the company's operations. Their plan is to finance the entire transaction by borrowing $15 million of bank loan at an interest rate of 9%, and the debt repayment schedule is fixed. The company also plans on a recapitalization to reach a target capital structure of 20% debt at the end of Year 3. The company's chief financial officer prepared a set of financial forecasts that reflects this plan. The income statement, balance sheet, and cash flow statement forecasts are included in the tables as shown on the next page. The forecasts assume the company will issue the debt at the end of year 0, which is reflected in the balance sheet for that year. The forecasts do not, however, reflect the debt recapitalization at the end of Year 3. The company is expected to enter the constant growth stage starting Year 4 and grow at the long-run inflation rate of 2%. The debt cost of capital will not change while the company is paying off its debt, but it will decrease to 7% when they recapitalize the company to 20% debt at the end of Year 3. Its cost of equity is 15% and the unlevered cost of capital is 10%. The company's income tax rate for all revenues and expenses is 40%. Apply the appropriate valuation model to estimate the intrinsic value of JMR and intrinsic value of equity in year 0. Actual Actual Forecast Forecast Forecast Forecast Year -1 Year 0 Year 1 Year 2 Year 3 Year 4 ($ in thousands) Income Statement $14,823 -5,929 $ 8,765 $15,194 $14,462 -5,785 $13,147 $ 7,968 -3,187 -1,000 Revenue. -6,078 -5,259 -1,875 -3,506 Operating expenses. Depreciation expense. -1,273 -2,226 -2,494 -2,557 $ 6,451 $ 6,560 $ 6,014 -1,500 $ 6,400 -1,320 $ 3,781 $ 3,986 Earnings before interest and taxes. Interest expense.... -1,440 -1,190 $ 3,781 $ 3,986 $ 4,514 $ 5,011 $ 5,080 $ 5,370 Income before taxes. -1,512 -1,594 -1,805 -2,004 -2,032 -2,148 Income tax expense. $ 2,268 $ 2,392 $ 2,708 $ 3,006 $ 3,048 $ 3,222 Net income... Balance Sheet 24 145 2$ 148 2$ 152 $ 1,972 Cash.. 24 80 2$ 88 131 1,514 1,665 2,169 2,224 2,279 Net operating working capital Property, plant & equipment (net). 11,686 16,434 18,077 18,529 18,993 19,467 $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total assets.. $ $15,000 $14,400 $13,200 $11,900 $12,198 Debt 13,280 3,187 5,781 7,643 9,464 9,701 Equity. $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total liabilities and equities. Cash Flow Statement Cash flows from operations $ 2,708 $ 3,006 $ 3,048 $ 3,222 $ 2,392 1,273 Net income. 1,875 2,226 2,494 2,557 + Depreciation expense - Change in net operating working capital. Cash flow from operations. -151 -307 -197 -54 -56 $ 3,513 $ 4,276 $ 5,036 $ 5,488 $ 5,723 Balance Sheet 2$ 80 24 88 24 131 2$ 145 2$ 148 2$ 152 Cash... 2,279 19,467 1,972 2,169 2,224 1,665 16,434 1,514 Net operating working capital Property, plant & equipment (net). 11,686 18,077 18,529 18,993 $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total assets. $14,400 $13,200 $11,900 $12,198 $15,000 3,187 Debt 24 13,280 5,781 7,643 9,464 9,701 Equity $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total liabilities and equities. Cash Flow Statement Cash flows from operations Net income.. $ 3,222 2,557 $ 3,006 $ 3,048 2,494 $ 2,708 $ 2,392 1,273 1,875 2,226 + Depreciation expense - Change in net operating working capital. -151 -307 -197 -54 -56 $ 3,513 $ 4,276 $ 5,036 $ 5,488 $ 5,723 Cash flow from operations.. Investing activities $-6,020 $-3,518 $-2,678 $-2,958 $-3,031 Capital expenditures Financing activities + Change in debt financing + Change in common equity financing - Common equity dividends paid. $15,000 $ -600 $-1,200 $-1,300 24 297 -12,485 -114 -1,144 -1,227 -2,985 $ 2,515 $ -714 $-2,344 $-2,527 $-2,688 Cash flows from financing activities. 2$ 8 2$ 44 2$ 13 2$ 24 4 Change in cash balance. Exhibit may contain small rounding errors The JMR Company is a family business that currently uses no debt in its capital structure. The owner-managers agreed on a plan to issue a large amount of debt to expand the company's operations. Their plan is to finance the entire transaction by borrowing $15 million of bank loan at an interest rate of 9%, and the debt repayment schedule is fixed. The company also plans on a recapitalization to reach a target capital structure of 20% debt at the end of Year 3. The company's chief financial officer prepared a set of financial forecasts that reflects this plan. The income statement, balance sheet, and cash flow statement forecasts are included in the tables as shown on the next page. The forecasts assume the company will issue the debt at the end of year 0, which is reflected in the balance sheet for that year. The forecasts do not, however, reflect the debt recapitalization at the end of Year 3. The company is expected to enter the constant growth stage starting Year 4 and grow at the long-run inflation rate of 2%. The debt cost of capital will not change while the company is paying off its debt, but it will decrease to 7% when they recapitalize the company to 20% debt at the end of Year 3. Its cost of equity is 15% and the unlevered cost of capital is 10%. The company's income tax rate for all revenues and expenses is 40%. Apply the appropriate valuation model to estimate the intrinsic value of JMR and intrinsic value of equity in year 0. Actual Actual Forecast Forecast Forecast Forecast Year -1 Year 0 Year 1 Year 2 Year 3 Year 4 ($ in thousands) Income Statement $14,823 -5,929 $ 8,765 $15,194 $14,462 -5,785 $13,147 $ 7,968 -3,187 -1,000 Revenue. -6,078 -5,259 -1,875 -3,506 Operating expenses. Depreciation expense. -1,273 -2,226 -2,494 -2,557 $ 6,451 $ 6,560 $ 6,014 -1,500 $ 6,400 -1,320 $ 3,781 $ 3,986 Earnings before interest and taxes. Interest expense.... -1,440 -1,190 $ 3,781 $ 3,986 $ 4,514 $ 5,011 $ 5,080 $ 5,370 Income before taxes. -1,512 -1,594 -1,805 -2,004 -2,032 -2,148 Income tax expense. $ 2,268 $ 2,392 $ 2,708 $ 3,006 $ 3,048 $ 3,222 Net income... Balance Sheet 24 145 2$ 148 2$ 152 $ 1,972 Cash.. 24 80 2$ 88 131 1,514 1,665 2,169 2,224 2,279 Net operating working capital Property, plant & equipment (net). 11,686 16,434 18,077 18,529 18,993 19,467 $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total assets.. $ $15,000 $14,400 $13,200 $11,900 $12,198 Debt 13,280 3,187 5,781 7,643 9,464 9,701 Equity. $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total liabilities and equities. Cash Flow Statement Cash flows from operations $ 2,708 $ 3,006 $ 3,048 $ 3,222 $ 2,392 1,273 Net income. 1,875 2,226 2,494 2,557 + Depreciation expense - Change in net operating working capital. Cash flow from operations. -151 -307 -197 -54 -56 $ 3,513 $ 4,276 $ 5,036 $ 5,488 $ 5,723 Balance Sheet 2$ 80 24 88 24 131 2$ 145 2$ 148 2$ 152 Cash... 2,279 19,467 1,972 2,169 2,224 1,665 16,434 1,514 Net operating working capital Property, plant & equipment (net). 11,686 18,077 18,529 18,993 $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total assets. $14,400 $13,200 $11,900 $12,198 $15,000 3,187 Debt 24 13,280 5,781 7,643 9,464 9,701 Equity $13,280 $18,187 $20,181 $20,843 $21,364 $21,898 Total liabilities and equities. Cash Flow Statement Cash flows from operations Net income.. $ 3,222 2,557 $ 3,006 $ 3,048 2,494 $ 2,708 $ 2,392 1,273 1,875 2,226 + Depreciation expense - Change in net operating working capital. -151 -307 -197 -54 -56 $ 3,513 $ 4,276 $ 5,036 $ 5,488 $ 5,723 Cash flow from operations.. Investing activities $-6,020 $-3,518 $-2,678 $-2,958 $-3,031 Capital expenditures Financing activities + Change in debt financing + Change in common equity financing - Common equity dividends paid. $15,000 $ -600 $-1,200 $-1,300 24 297 -12,485 -114 -1,144 -1,227 -2,985 $ 2,515 $ -714 $-2,344 $-2,527 $-2,688 Cash flows from financing activities. 2$ 8 2$ 44 2$ 13 2$ 24 4 Change in cash balance. Exhibit may contain small rounding errors
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The norm of a linear transformation TA: Rn Rn can be defined by where the maximum is taken over all nonzero x in Rn. (The subscript indicates that the norm of the linear transformation on the left is...
-
Suppose that f: Rn R and g: Rn Rn are differentiable on Rn and that there exist r > 0 and a Rn such that Dg(x) is the identity matrix, I, for all x Br(a). Prove that there is a function h: Br(a) {a}...
-
Let 5: Rn Rn and T: Rn Rn be linear transformations with matrices A and B respectively. [Theorem 3.] (a) Show that B2 = B if and only if T2 = 7 (where T2 means T o T). (b) Show that B2 = 1 if and...
-
Builder Products, Incorporated, uses the weighted-average method in its process costing system. It manufactures a caulking compound that goes through three processing stages prior to completion....
-
Records over several years show that the probability is .00003 that a car will have a flat tire while driving through a long tunnel. About 16,000 cars use the tunnel each week. Determine the...
-
Aaron Heath is seeking part-time employment while he attends school. He is considering purchasing technical equipment that will enable him to start a small training services company that will offer...
-
Describe the various types of damages that can be awarded to the plaintiff.
-
During the current year, Ross Corporation purchased a warehouse for $45,000, paid $1,000 dividends, sold land for $7,900, and issued $25,000 of common stock. All of these were cash transactions. Show...
-
A string of length 0.650 m and a linear density of 2.02 x 10-3 kg/m is vibrating in the fundamental harmonic mode even as the tension is increased over time. How many oscillations does the string go...
-
Determine the amount of the completed gift, if any, arising from each of the following occurrences. a. A parent sells real estate valued at $1.8 million to an adult child, who pays $1 million in...
-
A satellite is in a circular orbit around the Earth at an altitude of 2.04 x 106 m. (a) Find the period of the orbit. (Hint: Modify Kepler's third law so it is suitable for objects orbiting the Earth...
-
R partnership distributes $30,000 cash each to its two equal partners, Batman and Robin, in 2022. Batman and Robin's tax bases before this distribution are $20,000 and $35,000 respectively. How much...
-
If 500 items were produced, calculate the variable cost per unit given the following information: direct labor = $10,000; rent = $5,000; utilities = $2,500 and materials = $1,000.
-
McLeod Company's Accounts Receivable balance at December 31 was $200,000, and there was a debit balance of $1,200 in the Allowance for Doubtful Accounts. McLeod estimates that 3% of the Accounts...
-
Case Study/Problem 1 (75 points) Knotsberry Manufacturing, Inc.: Activity-Based Costing Versus Volume-Based Costing Knotsberry Manufacturing, Inc. manufactures cooling and heating coils for several...
-
How did the cognitive dissonance make you feel? Why? How did you resolve the dissonance? Did you change your attitude, change your behavior, add new cognitions, or something else? Did you use...
-
Perform the indicated subtraction with the following unsigned binary numbers by taking the 2's complement of the subtrahend. Fully explain the steps you are taking. (a) 11011 10000 (b) 10110 1011 (c)...
-
In Exercises 15 through 30, find the derivative dy/dx. In some of these problems, you may need to use implicit differentiation or logarithmic differentiation. y ex + et -2x 1 + e
-
What if the last two decades had been normal? Download the spreadsheet from MyFinanceLab containing the data for Figure 10.1. a. Calculate the arithmetic average return on the S&P 500 from 1926 to...
-
Suppose the option in Example 21.1 actually sold in the market for $8. Describe a trading strategy that yields arbitrage profits.
-
How can proxy contests be used to overcome a captured board?
-
In a large office building, there is a woman dead in her locked office, sitting at her desk. Except for the desk, chair, and contents on the desk, the office is empty and the air conditioner is...
-
How many birthdays does the average person have?
-
There are 5 different color houses, occupied by people of 5 different nationalities, who smoke 5 different cigar brands, drink 5 different types of alcohol, and have 5 different pets. The houses are...
Study smarter with the SolutionInn App