Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT) is a profitable, debt free entity, operating in steady-state forever. Despite this, the economy is in recession, which has depressed the price of JQT's stock. Your Equity/Debt investor team is considering buying it and restructuring its debt. The asking price for 100% of the firm's stock is: Your team believes that an optimal capital structure for the firm would be: If your team proceeds with the Just Q Tips transaction: - The equity investors will pay (1-D)/(D+E)% of the purchase price from their own funds. - Just Q Tips will take out a long-term loan at the moment of close, provided by the debt investors on the team, to pay the current owners the rest of the purchase price. - The equity investors will operate Just Q Tips in its recapitalized steady-state for three years. - At the end of this time: 100% of the stock will be resold for an estimated and the loan will be terminated. (Principal will be repaid). $200.00 MM 70% D/(D+E) $72.0000 MM Financing Structure PP (D+E) = D + E = CAP tot D / (D + E) = WD D E Key Rates Income Tax rate ro re = Market's view of Enterprise Value WACC Free Cash Flows FCF (D+E) = NOPAT-A Working Capital + Deprec - CAPX Partial Income Statement, NOPAT and FCFs ($MM UON) Revenue - Depreciation - Other Expenses = EBIT - Tax on EBIT = NOPAT - A Working Capital + Depreciation - CAPX = FCF (D+E) Existing As purchased $200.0 $200.0 0.0% $0.0 $200.0 Existing D = $0.0 $100.00 ($60.00) ($30.00) $10.00 Existing As purchased 35.000% 35.000% 7.000% 10.000% 4.800% 7.530% 4.800% 6.80900% ($3.50) $6.50 $0.00 $60.00 a b ($60.00) $6.50 d 70.0% Purchased $100.00 ($60.00) ($30.00) $10.00 ? ? ? ? As A competing Equity/Debt investor team (CT for short) is also considering buying JQT. CT agrees with your assumptions and approach except that a) they believe that JQT's optimal capital structure is b) 100% of the stock (calculated with CT's D/(D+E) ratio) will be resold for an estimated Question 6 What is CT's estimated SP(D+E) = Resale price of stock plus loan principal repayment? Question 7 60% D/(D+E) Using these numbers, what is CT's estimate of JQT's Enterprise Value? $96.00 MM 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's Estimate of Sp(D+E) is $205.20 and CT's Estimate of JQT's FCF(D+E) is $6.825. Question 8 What is the Market's view of JQT's pre-purchase Enterprise Value? (IE: how much would it cost to purchase all of JQT's stock and pay off all its debt, before any purchase/restructuring by your firm or by CT?). Question 9 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's estimate of of JQT's Enterprise Value is $194.94 Using this number, what is the NPV of this Buy/Manage/Sell project to CT's Equity/Debt Team? Question 10 Based on CT's estimated NPV for this project, should CT go ahead with it? Answer Y, N or Can't Determine, and provide one reason. U No Yes Can't Determine Because the NPV > 0 Because the NPV < 0 Because we cannot determine the IRR Because we do not know the opportunity cost of capital. Because the project is too risky Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT) is a profitable, debt free entity, operating in steady-state forever. Despite this, the economy is in recession, which has depressed the price of JQT's stock. Your Equity/Debt investor team is considering buying it and restructuring its debt. The asking price for 100% of the firm's stock is: Your team believes that an optimal capital structure for the firm would be: If your team proceeds with the Just Q Tips transaction: - The equity investors will pay (1-D)/(D+E)% of the purchase price from their own funds. - Just Q Tips will take out a long-term loan at the moment of close, provided by the debt investors on the team, to pay the current owners the rest of the purchase price. - The equity investors will operate Just Q Tips in its recapitalized steady-state for three years. - At the end of this time: 100% of the stock will be resold for an estimated and the loan will be terminated. (Principal will be repaid). $200.00 MM 70% D/(D+E) $72.0000 MM Financing Structure PP (D+E) = D + E = CAP tot D / (D + E) = WD D E Key Rates Income Tax rate ro re = Market's view of Enterprise Value WACC Free Cash Flows FCF (D+E) = NOPAT-A Working Capital + Deprec - CAPX Partial Income Statement, NOPAT and FCFs ($MM UON) Revenue - Depreciation - Other Expenses = EBIT - Tax on EBIT = NOPAT - A Working Capital + Depreciation - CAPX = FCF (D+E) Existing As purchased $200.0 $200.0 0.0% $0.0 $200.0 Existing D = $0.0 $100.00 ($60.00) ($30.00) $10.00 Existing As purchased 35.000% 35.000% 7.000% 10.000% 4.800% 7.530% 4.800% 6.80900% ($3.50) $6.50 $0.00 $60.00 a b ($60.00) $6.50 d 70.0% Purchased $100.00 ($60.00) ($30.00) $10.00 ? ? ? ? As A competing Equity/Debt investor team (CT for short) is also considering buying JQT. CT agrees with your assumptions and approach except that a) they believe that JQT's optimal capital structure is b) 100% of the stock (calculated with CT's D/(D+E) ratio) will be resold for an estimated Question 6 What is CT's estimated SP(D+E) = Resale price of stock plus loan principal repayment? Question 7 60% D/(D+E) Using these numbers, what is CT's estimate of JQT's Enterprise Value? $96.00 MM 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's Estimate of Sp(D+E) is $205.20 and CT's Estimate of JQT's FCF(D+E) is $6.825. Question 8 What is the Market's view of JQT's pre-purchase Enterprise Value? (IE: how much would it cost to purchase all of JQT's stock and pay off all its debt, before any purchase/restructuring by your firm or by CT?). Question 9 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's estimate of of JQT's Enterprise Value is $194.94 Using this number, what is the NPV of this Buy/Manage/Sell project to CT's Equity/Debt Team? Question 10 Based on CT's estimated NPV for this project, should CT go ahead with it? Answer Y, N or Can't Determine, and provide one reason. U No Yes Can't Determine Because the NPV > 0 Because the NPV < 0 Because we cannot determine the IRR Because we do not know the opportunity cost of capital. Because the project is too risky
Expert Answer:
Related Book For
Financial Management Theory and Practice
ISBN: 978-1305632295
15th edition
Authors: Eugene F. Brigham, Michael C. Ehrhardt
Posted Date:
Students also viewed these finance questions
-
Did Apple send managers from other countries to support the expansion, or did they solely rely on locals to open the branch? What do you think they could have done differently to expand to Africa...
-
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...
-
THE iterative software development method. Just read the case thoroughly and answer the below-mentioned 3 questions. Here are the three questions to be answered: 1. What are the two choices Lalonde...
-
A quasar is a bright center in a far distant galaxy where some energetic action is taking place (probably due to energy being released as matter falls into a black hole at the center of the galaxy)....
-
Lambada Company is considering the purchase of a packaging machine. The purchase price of the machine is RM80,000, plus an additional RM1,500 to ship and RM25,000 to install. The new machine will...
-
Explain (a) depositor insurance, (b) lender of last resort, (c) systemically important financial institution.
-
FINS produces three products from its fish farm: fish, fish oil, and fishmeal. During July 2010, FINS produced the following average quantities of each product from each pound (16 ounces) of fish...
-
Hercules Exercise Equipment Co. purchased a computerized measuring device two years ago for $70,000. The equipment falls into the five-year category for MACRS depreciation and can currently be sold...
-
Bond #1: 10 Year Maturity Bond #1 is a 10 year, 4.5% semiannual coupon bond. It has a par/face value of $5,000 and may be called in 6 years at a call price of $7,500. The bond sells for $5,250....
-
Write code that calls the PutGraph function, passing dataList as an argument. Function PutGraph(integer array(?) dataRows) returns nothing integer i integer numStars for i = 0; i < dataRows.size;...
-
Read the assigned article https://drive.google.com/file/d/16deiS6QGQglX1Emdv3f9DuHVQk_wXvoy/view?usp=sharing And answer the Jigsaw questions For the Culinary Tourism article: Why is memory important...
-
Post an analysis of the impact of individual perceptions on problem solving and decision making. In your analysis, do the following: Describe at least two mental models that you personally have that...
-
As future counseling and human services managers, you will encounter gaps between how you understand and integrate social justice within your work. Specific barriers can include but not limited to...
-
9. Given this piece of code fragment: (10%) for (int x = 0; x <10; x++) { } if (x % 4 >= 2) cout < < "OK" < < endl; Assuming the branch prediction by default is "TAKEN", (1) What is the accuracy of...
-
You work for a large corporation in human resources as a psychologist. In that capacity, it is your job to select and administer psychological tests that measure intelligence and cognitive ability as...
-
Prove that the mean heat capacities C P H and C P S are inherently positive, whether T > T 0 or T < T 0 . Explain why they are well defined for T = T 0 .
-
Paul Duncan, financial manager of EduSoft Inc., is facing a dilemma. The firm was founded 5 years ago to provide educational software for the rapidly expanding primary and secondary school markets....
-
Williams & Sons last year reported sales of $12 million, cost of goods sold (COGS) of $10 million, and an inventory turnover ratio of 2. The company is now adopting a new inventory system. If the new...
-
The Morrit Corporation has $600,000 of debt outstanding, and it pays an interest rate of 8% annually. Morrit's annual sales are $3 million, its average tax rate is 40%, and its net profit margin on...
-
The following two questions directly relate to ethics standards in the AICPA Code of Professional Conduct: a. Is it ever improper for a CPA/CPA firm to accept a commission from a client for...
-
Have you ever agreed to do something when you werent sure that you had the skills to accomplish the job? Why did you agree to do it? Can you draw an analogy between your motivations and the ethical...
-
Lew Walls is a CPA and a sole practitioner. Walls serves a small client base in the city of Tuscaloosa, Alabama. A potential client comes into Wallss office one day and asks to discuss the...
Study smarter with the SolutionInn App