'Screws and Wires' is a family owned business in the auto parts industry. The current owner...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
'Screws and Wires' is a family owned business in the auto parts industry. The current owner has received an offer for the firm's equity of 10 million and asks you to assess this price as to whether it is acceptable or not. This valuation is to be assessed on the date of January 1st 2018 and you have the following data available (note that this starting date is important: the cashflows of 2018 are part of the valuation): Earnings before tax in 2018 are estimated at 1 million. With positive economic outlook, annual growth rates of 10% are expected for the next two years. From 2021 onwards, there is a conservative forecast of a perpetual earnings before taxes of 1 million per year Depreciation expenses will be equal to 50% of the earnings before taxes. The company has positive working capital which amounts to 400 000. Assume that this working capital position will evolve in the future proportionally with the growth rate of the company. Investment (capital expenditure) will be 500 000 per year. The tax rate on profits will be 30% M The expected equity ratio (equity to total assets) will be 41,75% throughout the period and will be stable. The debt ratio will therefore be : 58,25% The risk free interest rate will be assumed to be 5% per year which is also the interest rate on the debt of Screws and Wires. The market value of the firm's debt amounts to 13,5 million. The return on the equity market portfolio (which you require for the CAPM model to calculate the market premium above the risk free rate) is estimated at 8% and the beta of the company is estimated at 1,5. Questions: Calculate the level of working capital in the company and its evolution and give the change in working capital over the forecast period and for the year 2021 (ie take account of the change in working capital as part of your perpetual calculation). 'Screws and Wires' is a family owned business in the auto parts industry. The current owner has received an offer for the firm's equity of 10 million and asks you to assess this price as to whether it is acceptable or not. This valuation is to be assessed on the date of January 1st 2018 and you have the following data available (note that this starting date is important: the cashflows of 2018 are part of the valuation): Earnings before tax in 2018 are estimated at 1 million. With positive economic outlook, annual growth rates of 10% are expected for the next two years. From 2021 onwards, there is a conservative forecast of a perpetual earnings before taxes of 1 million per year Depreciation expenses will be equal to 50% of the earnings before taxes. The company has positive working capital which amounts to 400 000. Assume that this working capital position will evolve in the future proportionally with the growth rate of the company. Investment (capital expenditure) will be 500 000 per year. The tax rate on profits will be 30% M The expected equity ratio (equity to total assets) will be 41,75% throughout the period and will be stable. The debt ratio will therefore be : 58,25% The risk free interest rate will be assumed to be 5% per year which is also the interest rate on the debt of Screws and Wires. The market value of the firm's debt amounts to 13,5 million. The return on the equity market portfolio (which you require for the CAPM model to calculate the market premium above the risk free rate) is estimated at 8% and the beta of the company is estimated at 1,5. Questions: Calculate the level of working capital in the company and its evolution and give the change in working capital over the forecast period and for the year 2021 (ie take account of the change in working capital as part of your perpetual calculation).
Expert Answer:
Answer rating: 100% (QA)
Working capital in 2018 is given as 400000 Working capital grows proportionally to earnings grow... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259024979
10th Canadian edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen, Doug Short, Michael Perretta
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...
-
Compute the indicated quantities for the given homomorphism. Ker () for : S 3 Z 2 in Example 13.3 Data from Example 13.3 Let S n be the symmetric group on n letters, and let : S n Z 2 be defined by...
-
Enter the repstats.html text from Figure 13.6 into a new Web page. After loading this page, click the button to verify that the code behaves as described. Use your page to count the number of doubles...
-
Information on four independent companies follows. Calculate the correct amount for each question mark. (Round your answers to two significantdigits.) Sales Total variable costs $15,000 5,000 $10,000...
-
Figure \(\mathrm{P} 27. 39\) shows five objects, all placed in the same uniform, upward-directed external magnetic field. Rank the objects according to the amount of magnetic flux through them,...
-
Munoz Sporting Equipment manufactures baseball bats and tennis rackets. Department B produces the baseball bats, and Department T produces the tennis rackets. Munoz currently uses plant wide...
-
8. A dielectric slab of dielectric constants k is slowly inserted inside the parallel plate capacitor having plate area A and separation between plates d as shown in figure. If dimensions of...
-
Rockin and Rollin Studios uses the calendar year and the accrual method of accounting. It engages Sound Co. & Crew to provide mixing services in Year Two for a stated amount. Rockin and Rollin...
-
is $190,000, and shipping costs will be $5,700. It will cost another $24,700 to modify it for special use by your firm, and an additional $11,400 to install it. The equipment falls in the MACRS...
-
Suppose that the consensus forecast of security analysts of your favorite company is that earnings next year will be $5.00 per share. The company plows back 50% of its earnings and if the Chief...
-
1.S&P 500 INDEX ETF a)What was the rate of return for this ETF in 2020? b)What is this ETF's ticker symbol and exchange(s) on which it trades. c)How much is the management fee? d)Who is the portfolio...
-
After a company resolved an incident, the management wanted a report describing what happened to identify what changes would help mitigate future incidents. What kind of report can a company prepare...
-
10. In 1974, Loftus and palmer conducted a classic study demonstrating how the language used to ask a question can influence eyewitness memory. In the study, college students watched a film of an...
-
Recall that Chapter 8 described the binary search algorithm for finding a particular entry in an ordered list. The idea behind binary search is to begin looking in the exact center of the list. If...
-
Campbell Electronics Corporation has a wholly owned foreign subsidiary in Jamaica. The subsidiary earns $5 million per year before taxes in Jamaica. The foreign income tax rate is 20 percent....
-
Maceo Bakers requires $500,000 in financing for a 90-day period. Three alternatives are being considered. Which alternative should be selected? a. Establish a line of credit with the bank at an...
-
Referring to the previous problem, Mr. Backster is likely to hold the apartment complex of his choice for about 10 years and will use this period for decision-making purposes. Either apartment can be...
-
Consider an asymmetric potential barrier, with Calculate the tunneling probability \(T\) for energy \(U_{1} U_{0}\). 0, x < 0 U(x) = U> U, 0 < x 0, x > L. (7.96)
-
The data in Table 1 represent the first exam score of 10 students enrolled in Introductory Statistics. Treat the 10 students as a population. (a) Compute the population mean. (b) Find a simple random...
-
The data in Table 2 represent the length (in seconds) of a random sample of songs released in the 1970s. Find the median length of the songs. Approach Follow the steps listed above. Table 2 Song Name...
Study smarter with the SolutionInn App