WellTech Ltd is a Johannesburg Stock Exchange (JSE) listed company that specialises in wellness products. The...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
WellTech Ltd is a Johannesburg Stock Exchange (JSE) listed company that specialises in wellness products. The company's directors are considering making an offer to purchase an unlisted company, Health Bar (Pty) Ltd, that manufactures nutrient supplement products. Health Bar (Pty) Ltd will continue operating as a going concern, as it currently is, should WellTech Ltd succeed with the purchase. An extract of the 2022 financial statements as at 31 December are as follows: Balance sheet (Statement of Financial Position) information Health Bar (Pty) Ltd R'000 9 042 1914 184 1 590 12 730 ASSETS Property, plant and equipment Receivables Cash Inventory Total assets EQUITY AND LIABILITIES Share capital Retained profit Bank loan Current liabilities Equity and liabilities Profit and dividend information Year 2018 2019 2020 2021 2022 10 3 762 5 548 3 410 12 730 Health Bar (Pty) Ltd Net profit Dividends R'000 R'000 472 252 534 276 498 276 578 340 660 369 Additional information: ● ● ● ● ● ● Health Bar (Pty) Ltd has R10 (nominal value) ordinary shares. Health Bar (Pty) Ltd has a number of private individual shareholders that own all the shares. The chief executive officer (CEO) of Health Bar (Pty) Ltd, is paid a salary that is at least R 400 000 more per year for him when compared to market-related salaries for other CEO's in the market. Should the shares of Health Bar (Pty) Ltd be purchased, his salary will be adjusted to be market-related. Included in the property, plant and equipment of Health Bar (Pty) Ltd is property that is overvalued by R 1 200 000. Also included in property, plant and equipment is plant and equipment (which is currently operational and in use) that are worth R 1 000 000 less than its current book value if it were to be sold as scrap metal. R 350 000 of Health Bar (Pty) Ltd's inventory is old obsolete stock and could be sold as scrap for R 70 000. WellTech Ltd's has 40 million ordinary shares in issue, where these shares are currently trading at 1 300 cents per share ex-div. WellTech Ltd's net profit for 2022 was R 65 million. A suitable cost of equity for Health Bar (Pty) Ltd has been estimated at 15%. Required: 3.1 The directors of WellTech Ltd indicated that the P/E ratio of WellTech Ltd should be used as the proxy P/E ratio when valuing Health Bar (Pty) Ltd. Assume an income tax rate of 27%. 3.2 Calculate the range of possible values that WellTech Ltd could place on Health Bar (Pty) Ltd, using the following valuation methods: (a) net assets valuation; (b) (c) (3 marks) dividend valuation (based on the compound annual growth rate - per the profit and dividend information provided); (4 marks) earnings valuation. (4 marks) Show all calculations. Briefly discuss the valuation methods used above to calculate the range of possible values that WellTech Ltd could place on Health Bar (Pty) Ltd, and comment on their suitability for providing an appropriate valuation for Health Bar (Pty) Ltd. (9 marks) WellTech Ltd is a Johannesburg Stock Exchange (JSE) listed company that specialises in wellness products. The company's directors are considering making an offer to purchase an unlisted company, Health Bar (Pty) Ltd, that manufactures nutrient supplement products. Health Bar (Pty) Ltd will continue operating as a going concern, as it currently is, should WellTech Ltd succeed with the purchase. An extract of the 2022 financial statements as at 31 December are as follows: Balance sheet (Statement of Financial Position) information Health Bar (Pty) Ltd R'000 9 042 1914 184 1 590 12 730 ASSETS Property, plant and equipment Receivables Cash Inventory Total assets EQUITY AND LIABILITIES Share capital Retained profit Bank loan Current liabilities Equity and liabilities Profit and dividend information Year 2018 2019 2020 2021 2022 10 3 762 5 548 3 410 12 730 Health Bar (Pty) Ltd Net profit Dividends R'000 R'000 472 252 534 276 498 276 578 340 660 369 Additional information: ● ● ● ● ● ● Health Bar (Pty) Ltd has R10 (nominal value) ordinary shares. Health Bar (Pty) Ltd has a number of private individual shareholders that own all the shares. The chief executive officer (CEO) of Health Bar (Pty) Ltd, is paid a salary that is at least R 400 000 more per year for him when compared to market-related salaries for other CEO's in the market. Should the shares of Health Bar (Pty) Ltd be purchased, his salary will be adjusted to be market-related. Included in the property, plant and equipment of Health Bar (Pty) Ltd is property that is overvalued by R 1 200 000. Also included in property, plant and equipment is plant and equipment (which is currently operational and in use) that are worth R 1 000 000 less than its current book value if it were to be sold as scrap metal. R 350 000 of Health Bar (Pty) Ltd's inventory is old obsolete stock and could be sold as scrap for R 70 000. WellTech Ltd's has 40 million ordinary shares in issue, where these shares are currently trading at 1 300 cents per share ex-div. WellTech Ltd's net profit for 2022 was R 65 million. A suitable cost of equity for Health Bar (Pty) Ltd has been estimated at 15%. Required: 3.1 The directors of WellTech Ltd indicated that the P/E ratio of WellTech Ltd should be used as the proxy P/E ratio when valuing Health Bar (Pty) Ltd. Assume an income tax rate of 27%. 3.2 Calculate the range of possible values that WellTech Ltd could place on Health Bar (Pty) Ltd, using the following valuation methods: (a) net assets valuation; (b) (c) (3 marks) dividend valuation (based on the compound annual growth rate - per the profit and dividend information provided); (4 marks) earnings valuation. (4 marks) Show all calculations. Briefly discuss the valuation methods used above to calculate the range of possible values that WellTech Ltd could place on Health Bar (Pty) Ltd, and comment on their suitability for providing an appropriate valuation for Health Bar (Pty) Ltd. (9 marks)
Expert Answer:
Answer rating: 100% (QA)
SOLUTION 31 Valuation calculations a Net assets valuation Reported NAV R12730000 Adjustments Overval... View the full answer
Related Book For
Corporate Finance
ISBN: 978-0077861759
10th edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe
Posted Date:
Students also viewed these finance questions
-
Given a sorted array of Comparable items, write functions floor () and ceiling () that return the index of the largest (or smallest) item not larger (or smaller) than an argument item in logarithmic...
-
Disscuss the factors which helps Zara accessories and clothing Retail Company to potrated their image as a successful company
-
What is metallic character? What are the observed periodic trends in metallic character?
-
On a cool day in April a scantily clothed runner is known to lose heat at a rate of \(450 \mathrm{~W}\) when running on a level surface because of convection to the surrounding air at...
-
Using the trend projection method, develop a forecasting model for the sales of Cool-Man air conditioners. Data from Sales of Cool-Man air conditioners have grown steadily during the past 5 years:...
-
Mr. Stanislav to interpret for us as you don't feel your English is good enough. Interpreter translates. Client: [in Russian]. Yes, nice to meet you as well. Interpreter translates. Consultant: So,...
-
The Trust for Public Land (TPL) is a national organization that purchases and oversees the improvement of large land sites for government agencies at all levels. Its mission is to ensure the...
-
Glen Grossmith is an outstanding family man, a frequent coach for his childrens teams, and a dedicated athlete who enjoys individual and team sports. One day, his boss at UBS Securities Canada Inc.,...
-
Graph the polynomial function g(x)=-x(x-1)(x+4)
-
Suppose f"(x)=x-2 and the critical values of the function f'(x) are x= - Classify each critical value as either a relative minimum, relative maximum, or unknown using the second derivative test....
-
Consider the curve f(x) = (x + 1) + 4. Determine the points on the curve where the tangents to the curve pass through the point P(-2, 1). Show an algebraic solution and support your work with a graph.
-
Use the following information to prepare the current assets section of Lima Company's classified balance sheet as of December 31. Adjusted Trial Balance Cash and equivalents Accounts receivable...
-
In automobile mileage and gasoline-consumption testing, 13 automobiles were road tested for 300 miles in both city and highway driving conditions. The following data were recorded for...
-
Selecting automobile or automotive as industry of interest. identify and describe some of the problems affecting the industry where business systems may be used. Identify the reason evaluate the...
-
For liquid water the isothermal compressibility is given by; where r and b are functions of temperature only. If 1 kg of water is compressed isothermally and reversibly from I to 500 bar at 60(C. how...
-
An insurance company is offering a new policy to its customers. Typically the policy is bought by a parent or grandparent for a child at the childs birth. The details of the policy are as follows:...
-
Acquiring firm stockholders seem to benefit little from takeovers. Why is this finding a puzzle? What are some of the reasons offered for it?
-
Jon Fulkerson has also received a credit application from Seether, LLC, a private company. An abbreviated portion of the financial information provided by the company is shown below: Total assets...
-
Assume the same facts as in Problem 42. Further assume that next year, Gary sells the SUV for $20,000. a. How much depreciation expense can Gary deduct as a business deduction with respect to the SUV...
-
Describe how liabilities are reported and analyzed.
-
Assume the same facts as in Problem 29, except that Sally has AGI of \($75,000.\) What is her qualified student loan interest deduction in 2019? Problem 29, In 2019, Sally Morris, a single taxpayer,...
Study smarter with the SolutionInn App