GameShop is going through a fast growth period, which is expected to end after 5 years....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
GameShop is going through a fast growth period, which is expected to end after 5 years. The GameShop value drivers are shown below; Sales Growth Operating profit margin Change in CAPEX Change in Net Working Capital Planning horizon 15% 13% 12% i. 10% 5 per annum of sales of the change in sales of the change in sales years GameShop sales in 2020 were £3,000,000 and they face a tax rate of 25%. The risk free rate is 3%, the market risk premium is 6% and GameShop has an equity beta of 1.5. The debt rate is 7% and GameShop has a target capital gearing level of 30% debt in its capital structure. GameShop has £500,000 of marketable securities and has £1,750,000 of debt. It is assumed that growth will stop after year 5 and there will be no more Capex nor net working capital requirements. Sales growth will be zero and the profit margin and tax rate will remain the same. Assume that the cash flows will continue forever. Using shareholder value analysis calculate the corporate value and equity value for GameShop. GameShop is going through a fast growth period, which is expected to end after 5 years. The GameShop value drivers are shown below; Sales Growth Operating profit margin Change in CAPEX Change in Net Working Capital Planning horizon 15% 13% 12% i. 10% 5 per annum of sales of the change in sales of the change in sales years GameShop sales in 2020 were £3,000,000 and they face a tax rate of 25%. The risk free rate is 3%, the market risk premium is 6% and GameShop has an equity beta of 1.5. The debt rate is 7% and GameShop has a target capital gearing level of 30% debt in its capital structure. GameShop has £500,000 of marketable securities and has £1,750,000 of debt. It is assumed that growth will stop after year 5 and there will be no more Capex nor net working capital requirements. Sales growth will be zero and the profit margin and tax rate will remain the same. Assume that the cash flows will continue forever. Using shareholder value analysis calculate the corporate value and equity value for GameShop.
Expert Answer:
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these finance questions
-
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...
-
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...
-
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...
-
Consider the following system differential equation: d+y(t) dy(t) dt3 dt4 +5 7 dy(t) dt +36 dy(t) dt - 100y(t) b) Find the transfer function for the system, G(s) = = du(t) dt + 5u(t) a) Find the...
-
24 + 3.1 + (-44) + (-8.2) + 63
-
Show the existence of additive inverses in Z p , that is, prove that for each x Z p , there is a y Z p , such that x + y mod p = 0.
-
The Sargent Metal Fabricators has been manufacturing machine tools for a number of years and has an industrywide reputation for high-quality work. The company has been faced with irregularity of...
-
Jean and Tom Perritz own and manage Happy Home Helpers, Inc. (HHH), a house-cleaning service. Each cleaning (cleaning one house one time) takes a team of three house cleaners about 1.5 hours. On...
-
4. How many yards are in 5 miles? O A. 8,800 yd. O B. 1,760 yd. O C. 26,400 yd. O D. 5,280 yd.
-
One of the shops in hackerMall is offering discount coupons based on a puzzling porblem. There are n tags, where each tag has a value denoted by val [ [ i ] . ] . A customer needs to choose teh tags...
-
Resolve F into its v component. Note that u and v are not perpendicular to each other. F = 250 N F2-150 N 30 " 30 105 Ltfen birini sein: a. 129.0 N O b. 140.0 N c. 100.2 N d. 183.0 N Clear my choice
-
You have completed the field work in connection with your audit of Riverbed Corporation for the year ended December 31, 2025. The balance sheet accounts at the beginning and end of the year are shown...
-
A firm, writes off 95% of the cost of machinery acquired over a period of 10 years by the straight line method. Full depreciation is written off even if the machinery is in use for part of a year. On...
-
Producing an effective message encompasses efficient planning, organization, and influential communication. In this task, you will: 1.Write a proposal for a new policy for an organization or...
-
Provide students with an understanding of touchpoints in the business world and the best practices associated with them. Students will explore the various touchpoints in different industries, such as...
-
Problem 8-43 (LO. 2, 3, 4) On March 15, 2023, Helen purchased and placed in service a new Escalade. The purchase price of the automobile was $62,000, and the vehicle had a rating of 6,500 GVW. The...
-
1. Use the fraud triangle to analyze the red flags that existed in the case and the role and responsibilities of the auditors at Deloitte & Touche. Assume the Deloitte auditors had confronted Craw...
-
1-Stern observed all of the following results EXCEPT _______ in his experiment. A-one of the recombinant phenotypes was associated with an X chromosome of normal length B-the number of car, B+ male...
-
Braxton Enterprises currently has debt outstanding of $35 million and an interest rate of 8%. Braxton plans to reduce its debt by repaying $7 million in principal at the end of each year for the next...
-
You are a shareholder in a C corporation. The corporation earns $2.00 per share before taxes. Once it has paid taxes it will distribute the rest of its earnings to you as a dividend. Assume the...
-
See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. a. By what percentage did Mydecos revenues grow each year from 20162019? b. By what percentage did net income grow...
-
The following information is taken from the accounts of Latta Company. The entries in the T-accounts are summaries of the transactions that affected those accounts during the year. Required: 1....
-
Select an organization that you know wellmaybe you work there, have been a volunteer, or just follow it on Twitter. What do you think is the organization's strategy, as that term is discussed in this...
-
Like many American cities during the 1960s and 1970s, Washington, DC, experienced declining population, economic challenges, and growing social problems, as many middle-class families and businesses...
Study smarter with the SolutionInn App