Assume the date is 12/31/2022. Company A is a manufacturer of hiking gear with an avid...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assume the date is 12/31/2022. Company A is a manufacturer of hiking gear with an avid customer base that is willing to pay premiums over competing firms' prices to purchase Company A products. As of 12/31/2022, Company A has working capital worth about 400 and fixed assets with a book value of 1,000. The market value of the fixed assets is about 5,000. Company A had sales of 4,500 in 2022 and is expecting higher sales in 2023. COGS typically runs about 65 cents on a dollar of sales. SG&A expense is typically 15 cents on a dollar of sales and is expected to total 750 in 2023. Depreciation expense is included in both COGS and SG&A. In 2023, Company A plans to invest $75 in long-term assets. Furthermore, in 2023 they also plan to invest $50 in WC. In addition, as part of the financing plan for 2023, Company A plans to increase excess cash by $225 (note that all cash at Company A is considered excess cash). As of the end of 2022, Company A had bonds outstanding with a book value of $2,000. The book value of the bonds is lower than the market value of the bonds. Company A had no other debt at the end of 2022. The bonds are of various maturities and have an average yield/interest rate of 7%. Company A has promised and expects to pay its bondholders a total of $200 in coupon payments in 2023. In addition, some of Company A's bonds mature in 2023 and require face value payments totaling $300, in addition to the coupon payments. No other payments are due or expected to be made to bondholders in 2023. The beta of the Company A's bonds is 0.12. Company A has 1,000 shares of common stock outstanding and no other forms of equity. The beta of the Company A's equity is 1.22. The beta of Company A's entire ticket stack (i.e., the firm beta) is 1.0. The market risk premium is 0.05 and the risk-free rate is 0.05. Next year, Company A plans to pay dividends of $250 to its stockholders and to repurchase $200 worth of common shares. No other payments to equity holders are expected. The common share price on 12/31/2022 price is $9.40. Please answer the following questions. a. How much FCF does Company A expect to generate in 2023? b. What is the expected sales growth for 2023? c. What is the discount rate for Company A's equity? d. What is the expected return on Company A's debt in 2024? e. Suppose that Company A's future FCF will grow at a rate of 0% in the years after 2023. How much are the expected future FCFs of Company A worth to the capital market as of 12/31/2022? f. What is the ratio of debt-to-equity in market value terms at Company A? g. How many shares does Company A plan to repurchase in 2023, based on the current share value? h. Is Company A profitable in an economic sense? Why or why not? i. Is Company A generating value for shareholders? What is the dollar amount of this value as of the end of 2022? j. Is the value you computed in part i) different from Company A's equity value? Why or why not? Assume the date is 12/31/2022. Company A is a manufacturer of hiking gear with an avid customer base that is willing to pay premiums over competing firms' prices to purchase Company A products. As of 12/31/2022, Company A has working capital worth about 400 and fixed assets with a book value of 1,000. The market value of the fixed assets is about 5,000. Company A had sales of 4,500 in 2022 and is expecting higher sales in 2023. COGS typically runs about 65 cents on a dollar of sales. SG&A expense is typically 15 cents on a dollar of sales and is expected to total 750 in 2023. Depreciation expense is included in both COGS and SG&A. In 2023, Company A plans to invest $75 in long-term assets. Furthermore, in 2023 they also plan to invest $50 in WC. In addition, as part of the financing plan for 2023, Company A plans to increase excess cash by $225 (note that all cash at Company A is considered excess cash). As of the end of 2022, Company A had bonds outstanding with a book value of $2,000. The book value of the bonds is lower than the market value of the bonds. Company A had no other debt at the end of 2022. The bonds are of various maturities and have an average yield/interest rate of 7%. Company A has promised and expects to pay its bondholders a total of $200 in coupon payments in 2023. In addition, some of Company A's bonds mature in 2023 and require face value payments totaling $300, in addition to the coupon payments. No other payments are due or expected to be made to bondholders in 2023. The beta of the Company A's bonds is 0.12. Company A has 1,000 shares of common stock outstanding and no other forms of equity. The beta of the Company A's equity is 1.22. The beta of Company A's entire ticket stack (i.e., the firm beta) is 1.0. The market risk premium is 0.05 and the risk-free rate is 0.05. Next year, Company A plans to pay dividends of $250 to its stockholders and to repurchase $200 worth of common shares. No other payments to equity holders are expected. The common share price on 12/31/2022 price is $9.40. Please answer the following questions. a. How much FCF does Company A expect to generate in 2023? b. What is the expected sales growth for 2023? c. What is the discount rate for Company A's equity? d. What is the expected return on Company A's debt in 2024? e. Suppose that Company A's future FCF will grow at a rate of 0% in the years after 2023. How much are the expected future FCFs of Company A worth to the capital market as of 12/31/2022? f. What is the ratio of debt-to-equity in market value terms at Company A? g. How many shares does Company A plan to repurchase in 2023, based on the current share value? h. Is Company A profitable in an economic sense? Why or why not? i. Is Company A generating value for shareholders? What is the dollar amount of this value as of the end of 2022? j. Is the value you computed in part i) different from Company A's equity value? Why or why not?
Expert Answer:
Answer rating: 100% (QA)
a Expected FCF for 2023 Expected sales for 2023 4500 COGS at 65 of sales 4500 065 2925 SGA expenses 4500 015 675 Plus additional SGA specified 750 Tot... View the full answer
Related Book For
Business Statistics For Contemporary Decision Making
ISBN: 978-1118749647
8th edition
Authors: Black Ken
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
TCP: the client sends only 1 message to the server hello from TCP Client and the server responds with the uppercase message. Update the program / make a simple chat program so that The client can...
-
A bullet is fired with a horizontal velocity of 500 m/s through a 3-kg block A and becomes embedded in a 2.5-kg block B. Knowing that blocks A and B start moving with velocities of 3 m/s and 5 m/s,...
-
Using a computer simulation, verify the design in Example 9.4. Data From Example 9.4:- Design a summing amplifier to produce a specified output signal. The output signal generated from an ideal...
-
Worldview Magazine, Inc., issued \(\$ 700,000\) of 15 -year, \(81 / 2 \%\) convertible bonds payable on July 31,2006 , at a price of 98 . Each \(\$ 1,000\) maturity amount of the bonds is convertible...
-
The National Center for Education Statistics reported that 47% of college students work to pay for tuition and living expenses. Assume that a sample of 450 college students was used in the study. a....
-
Problem #6: (8 points) Molly is single and operates an athletic training business where she specializes in working with basketball and volleyball players. Her business operates on the calendar year...
-
In this exercise you will be assuming the role of an Account Manager working within our Personal Care Appliances category during Amazon Black Friday. You act as a general manager responsible for...
-
What is your opinion on money invention as bartering or debt payment? Give reasons for your assertion. Give example of some objects used as money in ancient time. Which one do you like the most and...
-
What bases of accounting other than GAAP qualify as a comprehensive basis?
-
Use any method to find the z-score with an area of 0.09 to its right.
-
What criteria are necessary for a report to be considered a "special report"?
-
a. What is the objective of the accountant's review of a forecast? b. What types of evaluations can an accountant make about the underlying assumptions of a forecast?
-
Enumerate the content of an opinion report on internal accounting control.
-
Film: 12 Angry Men 1. What is the primary path taken by the jury to make its decision (unitary, multiple cycles, solution-oriented)? Justify your conclusion. 2. Describe how the jury moves through...
-
Which internal control principle is especially diffi cult for small organizations to implement? Why?
-
Suppose 70% of all companies are classified as small companies and the rest as large companies. Suppose further, 82% of large companies provide training to employees, but only 18% of small companies...
-
Business is very good for a chemical company. In fact, it is so good that workers are averaging more than 40 hours per week at each of the chemical companys five plants. However, management is not...
-
According to Nielsen Media Research, the average number of hours of TV viewing per household per week in the United States is 50.4 hours. Suppose the standard deviation is 11.8 hours and a random...
-
An axial flow fan balanced at one speed often exhibits substantial vibrational effects when operated at other speeds, mainly due to (a) primary critical speed effect (b) secondary critical speed...
-
In the case of an involute toothed gear, involute starts from (a) addendum circle (b) dedundum circle (c) pitch circle (d) base circle.
-
In the epicyclic gear train shown in the given Fig. \(33, A\) is fixed. \(A\) has 100 teeth and \(B\) has 20 teeth. If the arm \(C\) makes three revolutions, the number of revolutions made by \(B\)...
Study smarter with the SolutionInn App