5. Now assume that Mountain Springs recapitalized, borrowing $25 million, hence S = $131,471, D =...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
5. Now assume that Mountain Springs recapitalized, borrowing $25 million, hence S = $131,471, D = $25,000, V = $156,471, P = $15.65, and n = 8,402 (totals in thousands). a. What would Mountain Springs' share price and ending number of shares be if it increased its debt to $50 million by issuing $50 million of new debt and using half to refund the existing issue and half to repurchase stock? (Assume that the indenture for the first $25 million debt issue prohibits the firm from issuing additional debt without refunding.) b. Now assume that Mountain Springs issues $25 million of new debt without refunding the first issue. What would the stock price and ending number of shares be in this situation? (Assume that the old and the new debt issues have the same priority of claims. Also, remember that, if the firm has $50 million of debt in total, its cost of debt is 12 percent, so the new $25 million debt issue will have an interest rate of 12 percent and the old debt issue will have a required rate of return of 12 percent.) c. Explain why the stock prices are higher in Parts a and b than those obtained in Question 4. Spreadsheet (40%): Use a spreadsheet (such as Excel or Google Sheets) to calculate your pro forma projections. Your grade on the spreadsheet will be based on the accuracy of your calculations and the effective use of spreadsheet functionality. a. Income statements b. MACRS Depreciation Schedule c. Operating cash flow projections d. Total cash flows from assets projections e. Net present value estimates f. Alternate business pricing g. Analysis for change in variable costs: Your calculations must be such that you simply change one cell (to reflect the change in expectation about variable costs) and your spreadsheet recalculates everything. I will grade individual portions of the calculations separately with the goal of not penalizing you twice for one mistake. That is, if you make a mistake in calculating OCF (as an example), but then use that incorrect number correctly from that point forward, you will receive credit for correctly using the incorrect number. You and your business partners are looking for an investor to help you buy a franchise. If approved, you expect startup costs to be $700,000 in equipment that is depreciable to zero on a five-year MACRS schedule. Your plan is to start and operate the business for 7 years at the end of which time you expect to sell the business for $950,000. You expect to have initial working capital needs of $30,000, but these needs will remain proportionate to sales (they will grow at the same rate as sales grow). You expect sales in the first year to be $250,000 and that sales will grow by 10% per year. You project annual fixed operating expenses of $70,000 in the first year. These fixed expenses will grow by 8% per year. Your annual variable operating expenses are expected to be 40% of sales. You expect to pay taxes of 21%. Assume your required return is 14%. Your challenge is to convince me to fund you in this business venture. 5. Now assume that Mountain Springs recapitalized, borrowing $25 million, hence S = $131,471, D = $25,000, V = $156,471, P = $15.65, and n = 8,402 (totals in thousands). a. What would Mountain Springs' share price and ending number of shares be if it increased its debt to $50 million by issuing $50 million of new debt and using half to refund the existing issue and half to repurchase stock? (Assume that the indenture for the first $25 million debt issue prohibits the firm from issuing additional debt without refunding.) b. Now assume that Mountain Springs issues $25 million of new debt without refunding the first issue. What would the stock price and ending number of shares be in this situation? (Assume that the old and the new debt issues have the same priority of claims. Also, remember that, if the firm has $50 million of debt in total, its cost of debt is 12 percent, so the new $25 million debt issue will have an interest rate of 12 percent and the old debt issue will have a required rate of return of 12 percent.) c. Explain why the stock prices are higher in Parts a and b than those obtained in Question 4. Spreadsheet (40%): Use a spreadsheet (such as Excel or Google Sheets) to calculate your pro forma projections. Your grade on the spreadsheet will be based on the accuracy of your calculations and the effective use of spreadsheet functionality. a. Income statements b. MACRS Depreciation Schedule c. Operating cash flow projections d. Total cash flows from assets projections e. Net present value estimates f. Alternate business pricing g. Analysis for change in variable costs: Your calculations must be such that you simply change one cell (to reflect the change in expectation about variable costs) and your spreadsheet recalculates everything. I will grade individual portions of the calculations separately with the goal of not penalizing you twice for one mistake. That is, if you make a mistake in calculating OCF (as an example), but then use that incorrect number correctly from that point forward, you will receive credit for correctly using the incorrect number. You and your business partners are looking for an investor to help you buy a franchise. If approved, you expect startup costs to be $700,000 in equipment that is depreciable to zero on a five-year MACRS schedule. Your plan is to start and operate the business for 7 years at the end of which time you expect to sell the business for $950,000. You expect to have initial working capital needs of $30,000, but these needs will remain proportionate to sales (they will grow at the same rate as sales grow). You expect sales in the first year to be $250,000 and that sales will grow by 10% per year. You project annual fixed operating expenses of $70,000 in the first year. These fixed expenses will grow by 8% per year. Your annual variable operating expenses are expected to be 40% of sales. You expect to pay taxes of 21%. Assume your required return is 14%. Your challenge is to convince me to fund you in this business venture.
Expert Answer:
Answer rating: 100% (QA)
Answer a What would Mountain Springs share price and ending number of shares be if it increased its debt to 50 million by issuing 50 million of new debt and using half to refund the existing issue and ... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324597707
12th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these finance questions
-
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...
-
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...
-
Warnerwoods Company uses a periodic inventory system. It entered into the following purchases and sales transactions for March. Date Activities Units Acquired at Cost Units Sold at Retail Mar. 1...
-
Butler Company is owned by Rachel Butler. The company had total assets of $850,000 and total liabilities of $550,000 at the beginning of the year. Answer each of the following independent questions:...
-
what ways can educational curricula be tailored to nurture empathetic competencies among students, thereby fostering a more compassionate society ?
-
A decision must be made between two very high-technology projects, Project $\mathrm{X}$ and Project $\mathrm{Y}$, both with a very short life of 3 years and each having the same cost of $\$ 9,499$....
-
A uniform disk turns at 2.4 rev/s around a frictionless spindle. A non-rotating rod, of the same mass as the disk and length equal to the disks diameter is dropped onto the freely spinning disk, Fig....
-
i) Name 4 different memory types in Cisco Switch. ii) Explain very briefly the purpose of any one of the four memory types you named in (i).
-
Karen Samuels (Social Security number 123-45-6789) makes the following purchases and sales of stock: Assuming that Karen is unable to identify the particular lots that are sold with the original...
-
What is the PV of a eight-period annual annuity of $6,000 if the interest rate per period is 3% and the first payment is made today? a. $41,441.21 b. $27,145.49 c. $12,112.05 d. $43,381.70
-
When should a manufacturer consider dealing direct with the public?
-
What disadvantages might family-line branding have over individual branding?
-
What is a prior-period adjustment?
-
What are two common accounting software systems used by small businesses?
-
How does the development of technology impact on brand building?
-
In a supermarket, Jane found the soursop yogurt on sale and bought 6. She paid $ 5.1 for them. How much would 8 yogurts cost her?
-
Synthesize the products by drawing out reagents and intermediates along the way. `N H. OH HO HO
-
Would a failure to recognize growth options tend to cause a firms actual capital budget to be above or below the optimal level? Would your answer be the same for abandonment, timing, and flexibility...
-
Two textile companies, McDaniel-Edwards Manufacturing and Jordan-Hocking Mills, began operations with identical balance sheets. A year later both required additional manufacturing capacity at a cost...
-
You are considering a 10-year, $1,000 par value bond. Its coupon rate is 9%, and interest is paid semiannually. If you require an effective annual interest rate (not a nominal rate) of 8.16%, how...
-
In 2018, Bert Richards transferred a \(\$ 100,000\) savings account to his wife in trust. The terms of the trust are that income is to be distributed annually to his wife, Mary Beth, the remainder to...
-
In problem 49, when does the estate's taxable year end? problem 49, John Henry died on May 1, 2018. When does his final 1040 have to be filed?
-
John Henry died on May 1, 2018. When does his final 1040 have to be filed?
Study smarter with the SolutionInn App