Your company, TS&S Inc., has decided to enter the seafood industry, and is considering buying FreshFish, Inc.,
Fantastic news! We've Found the answer you've been seeking!
Question:
- Your company, TS&S Inc., has decided to enter the seafood industry, and is considering buying FreshFish, Inc., a procurer and distributor of fresh seafood, located in Cabo San Lucas, Mexico. FreshFish Inc.'s financial statements follow:
12/31/21 | Y/E 12/31/21 | |||
NWC | 400,000 | Sales | 4,000,000 | |
Net PP&E | 1,600,000 | Cost of Sales | 3,000,000 | |
Total Assets | 2,000,000 | Gross Profit | 1,000,000 | |
Operating Expenses | 400,000 | |||
Long-term Debt | 500,000 | EBIT | 600,000 | |
Equity | 1,500,000 | Interest | 50,000 | |
Total Debt & Equity | 2,000,000 | EBT | 550,000 | |
Tax (30%) | 165,000 | |||
Net Income | 385,000 | |||
In addition, you have collected the following information about FreshFish and two comparable firms:
FresherFish, Inc. | FreshestFish, Inc. | FreshFish, Inc. | |
5-yr sales growth/year | 11.5% | 11.0% | 10.0% |
5-yr earnings growth/year | 13% | 12.8% | 12.0% |
ROE | 24% | 25% | |
D/E (Market) | 0.35 | 0.30 | |
Beta | 1.2 | 1.2 | |
Net Margin | 11.0% | 12.0% | |
Multiples | |||
Mkt/Book(equity) | 6.0 | 6.0 | |
P/E | 15.0 | 16.0 | |
P/Sales | 1.6 | 1.7 |
In addition, you are provided with the following information:
- Projected NWC = 10% of sales (same as industry)
- Projected net capital spending = 5% of sales (same as industry)
- Sales are expected to grow by 20% annually for two years, and 4% thereafter
- The operating margin is expected to remain the same as last year's
- Rd = 6.0%
- The current risk-free rate is 3.5% and the market risk premium is 5%.
- For purposes of determining the cost of capital only assume the market value of equity is approximately equal to the book value of equity
With the information provided above, estimate the value of FreshFish, Inc.'s equity as of the end of 2021 using:
A discounted cash flow approach
a. Calculate WACC
Related Book For
Posted Date: