Ajax is a company from Amsterdam. Foyenoord, the big competitor from Rotterdam, Is Intorostod with the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Ajax is a company from Amsterdam. Foyenoord, the big competitor from Rotterdam, Is Intorostod with the offer. Ajax says that they are willing to sell for an intrinsic (enterprise) valuo based on a 10 x EBITDA multiple. The table bolow shows take over Ajax and asks you to help them financial Information of Ajax (all amounts are x €1.000). TI bors for 2020 are reallsod and the numbers for 2021 are expectations by the end of 2020. Financial Information about Ajax per end 2020 all numbers x €1.000 revenues operational costs CAPEX 2020 9.750 2021 10.000 7.200 1.250 1.000 10.250 depreciation costs book value of the assets" 10.000 *book value of the assets is the cumulative sum of historical CAPEX minus depreciation. Furthermore, the following is given. ■ Net working capital of Ajax always equals 22% of revenues. - Ajax' target debt is 50% of capital and has an average maturity of 10 years. M Ajax is not a listed company. Comparable firms, that are listed, have an average beta of 1,6 (estimated from historical returns) and an average D/V of 60% (debt to value). Ajax can borrow against 5% for 1 year and 7% for 10 years. These percentages embed a 4% premium for credit risk on top of the interest rate on risk-free government bonds. ■ Feyenoord has a better credit rating than Ajax; it is less likely to enter into financial distress. Feyenoord loans have a credit risk premium of 3% on top of the interest on Dutch risk-free government bonds. . After 2021 Ajax will grow with 5,0% per year. ▪ Ajax has no excess cash. . The income tax rate is 20%. . The market risk premium is 6% per annum. Answer the following questions. Motivate your answers and describe the steps you take to answer the questions. Assume that it is end December 2020 now. Therefore, the intrinsic value should be based on the numbers from 2021 and further. . Calculate the market value (enterprise value) of Ajax by end 2020. Is the 10 x EBITDA price realistic? . Can the return on assets of a company be lower than its WACC for a long period of time? . If you'd like your company to grow, would you choose to make the company more efficient or would you reinvest more of the profits into the company? Or both? Ajax is a company from Amsterdam. Foyenoord, the big competitor from Rotterdam, Is Intorostod with the offer. Ajax says that they are willing to sell for an intrinsic (enterprise) valuo based on a 10 x EBITDA multiple. The table bolow shows take over Ajax and asks you to help them financial Information of Ajax (all amounts are x €1.000). TI bors for 2020 are reallsod and the numbers for 2021 are expectations by the end of 2020. Financial Information about Ajax per end 2020 all numbers x €1.000 revenues operational costs CAPEX 2020 9.750 2021 10.000 7.200 1.250 1.000 10.250 depreciation costs book value of the assets" 10.000 *book value of the assets is the cumulative sum of historical CAPEX minus depreciation. Furthermore, the following is given. ■ Net working capital of Ajax always equals 22% of revenues. - Ajax' target debt is 50% of capital and has an average maturity of 10 years. M Ajax is not a listed company. Comparable firms, that are listed, have an average beta of 1,6 (estimated from historical returns) and an average D/V of 60% (debt to value). Ajax can borrow against 5% for 1 year and 7% for 10 years. These percentages embed a 4% premium for credit risk on top of the interest rate on risk-free government bonds. ■ Feyenoord has a better credit rating than Ajax; it is less likely to enter into financial distress. Feyenoord loans have a credit risk premium of 3% on top of the interest on Dutch risk-free government bonds. . After 2021 Ajax will grow with 5,0% per year. ▪ Ajax has no excess cash. . The income tax rate is 20%. . The market risk premium is 6% per annum. Answer the following questions. Motivate your answers and describe the steps you take to answer the questions. Assume that it is end December 2020 now. Therefore, the intrinsic value should be based on the numbers from 2021 and further. . Calculate the market value (enterprise value) of Ajax by end 2020. Is the 10 x EBITDA price realistic? . Can the return on assets of a company be lower than its WACC for a long period of time? . If you'd like your company to grow, would you choose to make the company more efficient or would you reinvest more of the profits into the company? Or both?
Expert Answer:
Answer rating: 100% (QA)
To calculate the market value enterprise value of Ajax by end 2020 we need to follow these steps 1 Calculate EBITDA Earnings Before Interest Taxes Dep... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
A group of five successful business people were awarded the franchise for one of two new expansion teams in the North American Sports League (NASL). The professional sports franchise was named the...
-
List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...
-
Josie's new job has a yearly salary of $42,000. Her salary will increase by $4000 each year thereafter. If Josie works for at this job for 30 years how much will she have been paid total over the 30...
-
Rijo Corporation uses the equity method to account for its ownership of 30% of the common stock of Pippen Packing. During 2010 Pippen reported a net income of $80,000 and declares and pays cash...
-
As part of your retirement plan, you have decided to deposit $6,000 at the beginning of each year into an account paying 3% interest compounded annually. (Round your answers to the nearest cent.)
-
Calculate \(\Delta G_{298}^{0}\) at 1 bar and \(298.15 \mathrm{~K}\) for the following reaction: \[ \mathrm{SO}_{2}(\mathrm{~g})+\frac{1}{2} \mathrm{O}_{2}(\mathrm{~g}) ightarrow...
-
Following are selected balance sheet accounts of Allman Bros. Corp. at December 31, 2008 and 2007, and the increases or decreases in each account from 2007 to 2008. Also presented is selected income...
-
In surface mines around the world, most popular mode of mining is truck-shovel model where the material loosened by blasting is loaded on the dump trucks by shovels and hauled to either a crusher or...
-
Let today be November 3, 2008. (a) Use the LIBOR rate and the swap data on November 3, 2008 in Table 11.26 and fit the LIBOR curve. (b) From the LIBOR discount curve, fit the Ho-Lee model of the...
-
Vertical information flow is typically associated with efficiency and adaptation, whereas horizontal information flow is typically associated with coordination and flexibility. True False
-
True or false? Explain your answers as needed. A dependency relationship models a two-class association in only two instances. To enforce encapsulation, attributes should generally be declared...
-
Are the following statements true or false? Explain your answer as needed. a. Building and testing any databases that are needed should occur after programming activities are completed. b. Training...
-
Many organizations require a postimplementation evaluation report (PIER), usually somewhere between six months and a year after implementation. What purpose(s) does this serve?
-
The goal of human interface design is to create a system that is intuitive to use. To require a users manual is an admission of failure. Respond to this statement. Do you agree or disagree with it?...
-
During systems construction and implementation, arent most of the activities technical in nature, so that users dont need to be involved except for system testing?
-
Calculate the Average Collection Period for 2021 using the following information: 2021 $100,000 $20,000 $10,000 Net Sales Beginning Accounts Receivable Ending Accounts Receivable
-
Use nodal analysis to determine voltages v1, v2, and v3 in the circuit Fig. 3.76. Figure 3.76 4 S 3i, 2 A 4A
-
As your summer job, you work as a researcher in a consulting firm with clients who are citizen advocacy groups in Manitoba and the Yukon. They want to know how taxpayers' money is being spent on...
-
Actuaries of the World (AW), a not-for-profit organization whose objective is to provide actuarial services to developing countries, was organized early in 2013 by a group of Canadian actuaries. They...
-
1. Taub Co. and Laughlin Co. own 80% and 20%, respectively, of the common shares that carry voting rights at a general meeting of shareholders of Renwill Co. Taub sells one half of its interest to...
-
In one area along the interstate, the number of dropped wireless phone connections per call follows a Poisson distribution. From four calls, the number of dropped connections is...
-
The daily number of accidental disconnects with a server follows a Poisson distribution. On five days \[\begin{array}{lllll}2 & 5 & 3 & 3 & 7\end{array}\] accidental disconnects are observed. (a)...
-
Refer to Exercise 7.12. (a) Obtain the maximum likelihood estimates of \(\mu\) and \(\sigma\). (b) Find the maximum likelihood of the probability that the next run will have a production greater than...
Study smarter with the SolutionInn App