When Matt concocted his cleaning compound, some twenty years ago, all that his wife, Edith, and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
When Matt concocted his cleaning compound, some twenty years ago, all that his wife, Edith, and he were trying to do was to come up with a sweeter, gentler, yet tougher, cleaning product. Little did he realize that someday he would be the proud owner of a multi-million dollar firm debating whether or not to sell stock to the public? After having peddled vacuum cleaners and floor wax products at state fairs and trade shows throughout the Midwest, Matt and Edith Short realized that there was a dire need for a cleaning and polishing product that was free from harsh chemicals, environmentally friendly, and tough on dirt and grime. So Matt spent many hours in his garage at their country home in Appleton, Wisconsin, experimenting with various oils, cleansing agents, and extracts until he finally came up with what he proudly calls, "The perfect cleaner and polish." It was the pure citrus oil made from the peels of Valencia oranges that did the trick. Not only was the mixture sweet smelling, it was an effective solvent and degreaser which worked wonders on their kitchen cabinets at home. So spurred on by their close friends, the Shorts formed their company. Citrus Glow (which they later changed to Citrus Glow International), in December of 1984 and took their dog and pony show on the road. Initially they sold their products mainly through "word of mouth" advertising at state fairs, and home and garden shows, but later with the help of their 3 children, Dan, Joe, and Lisa, they used direct response television, direct mail, and e-commerce channels to help grow the company's revenues at a phenomenal rate. When the Home Shopping Network agreed to let them show off their merchandise about 5 years ago, major retailers like Wal-Mart and Costco took notice and started stocking Citrus Glow products on their shelves. Within twenty years, their sales had grown to over $500 million and their production facilities were beginning to feel the strain. Their product line had expanded to include air fresheners, soap bars, liquid soaps, spot removers, and a variety of cleaning tools. Through all this success, the Shorts always focused on customer need and satisfaction, always encouraging their customers to provide them with feedback and testimonials. Their latest addition, i.e. an industrial-strength cleanser and wood protector, seemed to be gaining wide acceptance both in the United States and overseas. Matt, who was nearing 75 years of age, knew that they would need to raise significant amounts of capital if they wanted to keep growing and expanding their product line. Still actively involved in the business, he had asked the rest of his family for their suggestions regarding the possibility of going public by issuing an initial public offering (IPO). Lisa and Joe strongly supported the idea because they felt that with competitors coming up with substitute products, they needed to stay ahead of the game. Dan, on the other hand, disagreed and recommended that they outsource the production and concentrate on their marketing efforts. He preferred that the fim stay private, thereby, relying less on extemal capital and retaining control. After carefully weighing all the factors, Matt decided to explore the possibility of raising the money via an IPO. "Dan, Lisa, and Joe," he said, "the three of you have MBAS from some of the most prestigious business schools in the country. I'm sure you guys can figure out WHAT WE ARE REALLY WORTH! I hate to depend totally on the investment banking folks to come up with the right price. Why don't the three of you put your heads together and figure out what is the minimum price that we should sell our stock for if we were to go public. Let's say we sell 30 million shares. I'm sure we can find a way of retaining control of a large portion of the shareholding and still raise the much- needed cash. Dan's point of loss of control is a good one, but I am not in favor of outsourcing production. Our success has come from our quality and that would likely be jeopardized if we let others produce the product." So Dan, Joe, and Lisa got to work. They realized that they would need industry and competitors' financial data. Table 1 presents key valuation data for 3 of their major publicly traded competitors in the personal and household products industry sector. Table 2 and 3 present Citrus Glow International's 3-year income statements and balance sheets respectively. Having worked on various valuation projects for a major consulting fim, Dan was a strong advocate of the use of comparables approach for valuing common stock. His method involved using price-eamings and price-sales ratios of comparable firms in conjunction with current values for the firm's earnings and sales respectively. Joe's old finance professor, Dr Larry Brown, on the other hand, had indoctrinated him in the art of common stock valuation via discounting of future dividends. "Use multiple- stage growth rate scenarios in conjunction with industry benchmarks, when valuing growth companies." was Dr Brown's advice. Accordingly, John decided to use a multiple-stage growth model to value the fim's equity. Lisa preferred to use the free cash flow model whereby the firm's total value was estimated as the sum of its discounted-free cash flows. Free cash flows were estimated by subtracting the fim's net capital spending and change in net working capital from the year's operating cash flows and were discounted at the firm's overall cost of capital (or 2 weighted average cost of capital). Lisa based her calculation on the free cash flows in 2014. She assumed that the fim's free cash flows would grow at a rate of 30% đuring the first year, 20% during the second year, and then finally settle down to a long-term growth rate of 6% thereafter. The firm's market value of equity was calculated by subtracting out the firm's outstanding debt owed to creditors (i.e. long-term debt) from the overall value. Since their debt is not traded in the market, she used the book value of debt. "What will we do if our three estimates are totally different?" asked Lisa looking rather concerned. "We'll have to go back to the drawing table and examine our inputs," said the ever- resourceful Dan, “We'll each have to be within a reasonable ballpark, or Dad's going to flip!" Questions: 1. What are advantages and disadvantages of going public? Do you agree with Dan's concerns or do you concur with the other members of the Short family regarding the issuance of an IPO? Explain why. 2. Dan used their 2014 earnings and sales, to be consistent with the ways the price ratios were calculated for competitors. If Dan took average price from estimation based on price-eamings ratio and price-sales ratio, what is Dan's price estimate using the comparables approach? What are the pros and cons of Dan's preferred approach? 3. What is Joe's price estimate if he were to use a 3-stage growth model with growth assumptions of 30% for the first 3 years, followed by 20% for the next two years, and a long-term growth assumption of 6% thereafter. Assume that the firm pays a dividend of $1.50 per share at the end of the first year after IPO. Joe decided to use CAPM to estimate the cost of equity. He assumed a risk-free rate of 4%, a market risk premium of 8%, and the average beta of the three competitors. 4. Lisa decided to use interest rate on their long term debt to proxy for cost of debt. To calculate the weighted average cost of capital, she relies on book values of equity and debt in 2014. She also used CAPM to estimate the cost of equity and used the same inputs as Joe did. She estimated net capital spending in 2014 as the sum of depreciation in 2014 and the change in fixed asset (from 2013). Based on her approach, what would Citrus Glow's selling prices per share be if they were to issue 30 million shares? How far off was her estimation from her brothers"? Why? 3 5. Based on all three estimates, how much per share do you think that Citrus Glow is really worth? Explain your rationale. Table 1: Key Valuation Ratios for Top 3 Competitors Сompany A Company B Company C 22.8 Price/Earnings Price/Sales Dividend Yield 6 23.6 24.6 2.9 2.8 2.9 1.8 1.6 1.7 Beta 1.2 1.3 1.15 Recent Price $62.47 $57.29 $57.30 Table 2: Citrus Glow International's 3-year Income Statements 2012 2013 2014 Revenue 300,250,000 400,150,000 500,000.000 COGS (excluding depreciation) 147,122,500 184,069.000 255,000,000 Gross Profit 153,127,500 216,081,000 245,000,000 4,206,746 7,042,640 9,703,125 Depreciation Operating Expenses Earnings Before Interest & Taxes 87,072,500 141.653.100 140.000.000 61,848,254 67,385,260 95.296,875 8,006,250 Interest Expense Earnings Before Taxes 1,876,865 5,165,760 59,971,389 62.219.500 87,290,625 Income Taxes 23,988,556 24,887.800 34,916.250 Net Income 35,982,833 37.331,700 52.374.375 Table 3: Citrus Glow International's 3-year Balance Sheet 2012 2013 2014 Current Assets 45,573,081 57.621,600 64.687,500 Fixed Assets 42.067,459 70,426,400 97.031.250 Total Assets 87,640,541 128,048.000 161,718,750 Current Liabilities 3,128,108 8,609,600 13,343,750 Long-term Debt (@ 14% per year) 12,512,432 34,438,400 53.375,000 Owners' Equity 72,000,000 85,000,000 95,000,000 Total Liabilities and Owners' Equity 87,640,541 128.048.000 161,718,750 When Matt concocted his cleaning compound, some twenty years ago, all that his wife, Edith, and he were trying to do was to come up with a sweeter, gentler, yet tougher, cleaning product. Little did he realize that someday he would be the proud owner of a multi-million dollar firm debating whether or not to sell stock to the public? After having peddled vacuum cleaners and floor wax products at state fairs and trade shows throughout the Midwest, Matt and Edith Short realized that there was a dire need for a cleaning and polishing product that was free from harsh chemicals, environmentally friendly, and tough on dirt and grime. So Matt spent many hours in his garage at their country home in Appleton, Wisconsin, experimenting with various oils, cleansing agents, and extracts until he finally came up with what he proudly calls, "The perfect cleaner and polish." It was the pure citrus oil made from the peels of Valencia oranges that did the trick. Not only was the mixture sweet smelling, it was an effective solvent and degreaser which worked wonders on their kitchen cabinets at home. So spurred on by their close friends, the Shorts formed their company. Citrus Glow (which they later changed to Citrus Glow International), in December of 1984 and took their dog and pony show on the road. Initially they sold their products mainly through "word of mouth" advertising at state fairs, and home and garden shows, but later with the help of their 3 children, Dan, Joe, and Lisa, they used direct response television, direct mail, and e-commerce channels to help grow the company's revenues at a phenomenal rate. When the Home Shopping Network agreed to let them show off their merchandise about 5 years ago, major retailers like Wal-Mart and Costco took notice and started stocking Citrus Glow products on their shelves. Within twenty years, their sales had grown to over $500 million and their production facilities were beginning to feel the strain. Their product line had expanded to include air fresheners, soap bars, liquid soaps, spot removers, and a variety of cleaning tools. Through all this success, the Shorts always focused on customer need and satisfaction, always encouraging their customers to provide them with feedback and testimonials. Their latest addition, i.e. an industrial-strength cleanser and wood protector, seemed to be gaining wide acceptance both in the United States and overseas. Matt, who was nearing 75 years of age, knew that they would need to raise significant amounts of capital if they wanted to keep growing and expanding their product line. Still actively involved in the business, he had asked the rest of his family for their suggestions regarding the possibility of going public by issuing an initial public offering (IPO). Lisa and Joe strongly supported the idea because they felt that with competitors coming up with substitute products, they needed to stay ahead of the game. Dan, on the other hand, disagreed and recommended that they outsource the production and concentrate on their marketing efforts. He preferred that the fim stay private, thereby, relying less on extemal capital and retaining control. After carefully weighing all the factors, Matt decided to explore the possibility of raising the money via an IPO. "Dan, Lisa, and Joe," he said, "the three of you have MBAS from some of the most prestigious business schools in the country. I'm sure you guys can figure out WHAT WE ARE REALLY WORTH! I hate to depend totally on the investment banking folks to come up with the right price. Why don't the three of you put your heads together and figure out what is the minimum price that we should sell our stock for if we were to go public. Let's say we sell 30 million shares. I'm sure we can find a way of retaining control of a large portion of the shareholding and still raise the much- needed cash. Dan's point of loss of control is a good one, but I am not in favor of outsourcing production. Our success has come from our quality and that would likely be jeopardized if we let others produce the product." So Dan, Joe, and Lisa got to work. They realized that they would need industry and competitors' financial data. Table 1 presents key valuation data for 3 of their major publicly traded competitors in the personal and household products industry sector. Table 2 and 3 present Citrus Glow International's 3-year income statements and balance sheets respectively. Having worked on various valuation projects for a major consulting fim, Dan was a strong advocate of the use of comparables approach for valuing common stock. His method involved using price-eamings and price-sales ratios of comparable firms in conjunction with current values for the firm's earnings and sales respectively. Joe's old finance professor, Dr Larry Brown, on the other hand, had indoctrinated him in the art of common stock valuation via discounting of future dividends. "Use multiple- stage growth rate scenarios in conjunction with industry benchmarks, when valuing growth companies." was Dr Brown's advice. Accordingly, John decided to use a multiple-stage growth model to value the fim's equity. Lisa preferred to use the free cash flow model whereby the firm's total value was estimated as the sum of its discounted-free cash flows. Free cash flows were estimated by subtracting the fim's net capital spending and change in net working capital from the year's operating cash flows and were discounted at the firm's overall cost of capital (or 2 weighted average cost of capital). Lisa based her calculation on the free cash flows in 2014. She assumed that the fim's free cash flows would grow at a rate of 30% đuring the first year, 20% during the second year, and then finally settle down to a long-term growth rate of 6% thereafter. The firm's market value of equity was calculated by subtracting out the firm's outstanding debt owed to creditors (i.e. long-term debt) from the overall value. Since their debt is not traded in the market, she used the book value of debt. "What will we do if our three estimates are totally different?" asked Lisa looking rather concerned. "We'll have to go back to the drawing table and examine our inputs," said the ever- resourceful Dan, “We'll each have to be within a reasonable ballpark, or Dad's going to flip!" Questions: 1. What are advantages and disadvantages of going public? Do you agree with Dan's concerns or do you concur with the other members of the Short family regarding the issuance of an IPO? Explain why. 2. Dan used their 2014 earnings and sales, to be consistent with the ways the price ratios were calculated for competitors. If Dan took average price from estimation based on price-eamings ratio and price-sales ratio, what is Dan's price estimate using the comparables approach? What are the pros and cons of Dan's preferred approach? 3. What is Joe's price estimate if he were to use a 3-stage growth model with growth assumptions of 30% for the first 3 years, followed by 20% for the next two years, and a long-term growth assumption of 6% thereafter. Assume that the firm pays a dividend of $1.50 per share at the end of the first year after IPO. Joe decided to use CAPM to estimate the cost of equity. He assumed a risk-free rate of 4%, a market risk premium of 8%, and the average beta of the three competitors. 4. Lisa decided to use interest rate on their long term debt to proxy for cost of debt. To calculate the weighted average cost of capital, she relies on book values of equity and debt in 2014. She also used CAPM to estimate the cost of equity and used the same inputs as Joe did. She estimated net capital spending in 2014 as the sum of depreciation in 2014 and the change in fixed asset (from 2013). Based on her approach, what would Citrus Glow's selling prices per share be if they were to issue 30 million shares? How far off was her estimation from her brothers"? Why? 3 5. Based on all three estimates, how much per share do you think that Citrus Glow is really worth? Explain your rationale. Table 1: Key Valuation Ratios for Top 3 Competitors Сompany A Company B Company C 22.8 Price/Earnings Price/Sales Dividend Yield 6 23.6 24.6 2.9 2.8 2.9 1.8 1.6 1.7 Beta 1.2 1.3 1.15 Recent Price $62.47 $57.29 $57.30 Table 2: Citrus Glow International's 3-year Income Statements 2012 2013 2014 Revenue 300,250,000 400,150,000 500,000.000 COGS (excluding depreciation) 147,122,500 184,069.000 255,000,000 Gross Profit 153,127,500 216,081,000 245,000,000 4,206,746 7,042,640 9,703,125 Depreciation Operating Expenses Earnings Before Interest & Taxes 87,072,500 141.653.100 140.000.000 61,848,254 67,385,260 95.296,875 8,006,250 Interest Expense Earnings Before Taxes 1,876,865 5,165,760 59,971,389 62.219.500 87,290,625 Income Taxes 23,988,556 24,887.800 34,916.250 Net Income 35,982,833 37.331,700 52.374.375 Table 3: Citrus Glow International's 3-year Balance Sheet 2012 2013 2014 Current Assets 45,573,081 57.621,600 64.687,500 Fixed Assets 42.067,459 70,426,400 97.031.250 Total Assets 87,640,541 128,048.000 161,718,750 Current Liabilities 3,128,108 8,609,600 13,343,750 Long-term Debt (@ 14% per year) 12,512,432 34,438,400 53.375,000 Owners' Equity 72,000,000 85,000,000 95,000,000 Total Liabilities and Owners' Equity 87,640,541 128.048.000 161,718,750
Expert Answer:
Answer rating: 100% (QA)
1 What are the advantages and disadvantages of going public Advantages It helps you grow your compan... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
A company has come up with a new selection test and decides to try it out on some of its current workers before giving it to job applicants. A group of its current workers volunteered to take the...
-
A pharmaceutical manufacturer has come up with a new drug intended to provide greater headache relief than the old formula. Of 250 patients treated with the previous medication, 130 reported fast...
-
Q1. Come up with a merchandise company scenario, where this company performed four purchasing transactions and two sales transactions. Then, calculate the balance of ending inventory and cost of...
-
Here is a description of an analytical procedure for superconductors containing unknown quantities of Cu(I), Cu(II), Cu(III), and peroxide (O 2 2- ): 32 "The possible trivalent copper and/or...
-
The profit function for two products is: Producing one unit of product 1 requires 4 labor-hours, and producing one unit of product 2 requires 6 labor-hours. Currently, 24 labor-hours are available....
-
The percentage of adults in the United States who are obese is increasing.The cubic function Where x is the number of years after 2008, can be used to estimate the percentage of adults who are obese....
-
What approach(es) are used to analyze impairment on available-for-sale and held-to-maturity debt securities?
-
Thakin Stairs Co. designs and builds factory-made premium wooden stairways for homes. The manufactured stairway components (spindles, risers, hangers, hand rails) permit installation of stairways of...
-
You were assigned to audit the current liability accounts of gojo corp., a washing machine manufacturer for the year ended December 31, 2020. Upon request, the following schedule to you by the...
-
Background: SO MUCH CANDY DATA, SERIOUSLYCandy hierarchy data for 2017 Boing Boing Halloween candy hierarchy. This is survey data over the span of 4-years. The data is split into 4 separate files....
-
. Q:2 List of sold product in June 2022 Sold units Price/ unit Racing Loy 1,000 190 Kitty Sponge 50,000 300 499 Iron Pan Little microwave 20 2,500 Yall bottle 4 000 190 Super BijH $30.000 45...
-
To what extent does a lack of usable evidence pose problems for the auditor?
-
Distinguish between fixed cost and variable cost and use this distinction to explain the relationship between cost, volume and profit.
-
Discuss the assertion that the failure to use statistical sampling techniques during an audit is indicative of negligence.
-
What problems would be created if the shareholders understanding of audit evidence differed from that of the auditor? How are these problems to be overcome? What further work is necessary?
-
Compare and contrast the nature of the evidence used by an auditor with that which would be considered by the jury in a criminal court case.
-
Chapter 9 Question 1Describe circumstances when each of the five advertisingfunctions described in the chapter might be more important than theothers. 2 answers
-
Anne is employed by Bradley Contracting Company. Bradley has a $1.3 million contract to build a small group of outbuildings in a national park. Anne alleges that Bradley Contracting has discriminated...
-
One of the most popular products sold by a manufacturer of electrical fuses is the standard 30-ampere fuse used by electrical contractors in the construction industry. The company has tested a simple...
-
In a certain binomial distribution, = 0.25 and n = 40. In using the normal approximation, a. What are the mean and standard deviation of the corresponding normal distribution? b. If x = the number...
-
It has been reported that the average life for halogen lightbulbs is 4000 hours. Learning of this figure, a plant manager would like to find out whether the vibration and temperature conditions that...
-
Some liabilities are reported at their maturity amount. In general, when should liabilities, prior to the maturity date, be reported at less than their maturity amount?
-
In evaluating a balance sheet, some creditors say the liability section is one of the most important sections. What are some reasons justifying this position?
-
Compute the present value of a \(\$ 10,000\), one-year note payable that specifies no interest, although \(10 \%\) would be a realistic rate. Is the present value less than, greater than, or equal to...
Study smarter with the SolutionInn App