7 (ii) Estimate the Driftwood Unit's value using a Comparable Firms (or Venture Capital) Approach. An...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
7 (ii) Estimate the Driftwood Unit's value using a Comparable Firms (or Venture Capital) Approach. An examination of comparable companies yielded an average EBIT multiple equal to 7.25 times 2015 EBIT. (Two points) IV. Effete Furniture is a furniture conglomerate undergoing restructuring. As part of its restructuring program, Effete is considering the sale of its low growth Driftwood furniture unit. Driftwood's volume sales are expected to decline in the future and its long-term growth of dollar sales was not expected to exceed 3% per year. Effete wants to estimate the price it may get for Driftwood in a private auction of the unit as of the beginning of 2016. Exhibit 1 contains operating projections for Driftwood. Other data are presented in Exhibit 2. Given the uncertainty associated with this evaluation, the CFO of Effete would like to base the estimation on two different valuation approaches. (1) Compute the valuation of the Driftwood unit using a discounted cash flow approach. Hint: You can use the Free Cash Flow approach to conduct this valuation. Exhibit 1. Driftwood Unit - 2016-2020 Projections (millions $) 2016 2017 2015 2018 2019 2020 2,308.0 1.20% Sales Operating marg. EBIT Depreciation CAPEX + WC incr. 2,223.2 1.12% 24.9 2,245.6 1.14% 1.16% 2,284.2 25.6 32.0 32.6 38.2 40.2 34.2 40.0 30.9 30.5 2,550.0 2,616.7 1.20% 1.20% 30.0 30.0 30.0 30.0 Effete estimates that the buyer can finance the acquisition with 45% debt, which can be raised at a 11% rate. The beta of publicly traded companies in the furniture industry with a similar product portfolio as Driftwood and with similar capital structures is 1.33. The yield on long-term government bonds is 7.52% and the equity risk premium over the government rate for small cap firms is estimated at 6%. The firm's corporate tax rate is 40%. (Four points) 7 (ii) Estimate the Driftwood Unit's value using a Comparable Firms (or Venture Capital) Approach. An examination of comparable companies yielded an average EBIT multiple equal to 7.25 times 2015 EBIT. (Two points) 7 (ii) Estimate the Driftwood Unit's value using a Comparable Firms (or Venture Capital) Approach. An examination of comparable companies yielded an average EBIT multiple equal to 7.25 times 2015 EBIT. (Two points) IV. Effete Furniture is a furniture conglomerate undergoing restructuring. As part of its restructuring program, Effete is considering the sale of its low growth Driftwood furniture unit. Driftwood's volume sales are expected to decline in the future and its long-term growth of dollar sales was not expected to exceed 3% per year. Effete wants to estimate the price it may get for Driftwood in a private auction of the unit as of the beginning of 2016. Exhibit 1 contains operating projections for Driftwood. Other data are presented in Exhibit 2. Given the uncertainty associated with this evaluation, the CFO of Effete would like to base the estimation on two different valuation approaches. (1) Compute the valuation of the Driftwood unit using a discounted cash flow approach. Hint: You can use the Free Cash Flow approach to conduct this valuation. Exhibit 1. Driftwood Unit - 2016-2020 Projections (millions $) 2016 2017 2015 2018 2019 2020 2,308.0 1.20% Sales Operating marg. EBIT Depreciation CAPEX + WC incr. 2,223.2 1.12% 24.9 2,245.6 1.14% 1.16% 2,284.2 25.6 32.0 32.6 38.2 40.2 34.2 40.0 30.9 30.5 2,550.0 2,616.7 1.20% 1.20% 30.0 30.0 30.0 30.0 Effete estimates that the buyer can finance the acquisition with 45% debt, which can be raised at a 11% rate. The beta of publicly traded companies in the furniture industry with a similar product portfolio as Driftwood and with similar capital structures is 1.33. The yield on long-term government bonds is 7.52% and the equity risk premium over the government rate for small cap firms is estimated at 6%. The firm's corporate tax rate is 40%. (Four points) IV. Effete Furniture is a furniture conglomerate undergoing restructuring. As part of its restructuring program, Effete is considering the sale of its low growth Driftwood furniture unit. Driftwood's volume sales are expected to decline in the future and its long-term growth of dollar sales was not expected to exceed 3% per year. Effete wants to estimate the price it may get for Driftwood in a private auction of the unit as of the beginning of 2016. Exhibit 1 contains operating projections for Driftwood. Other data are presented in Exhibit 2. Given the uncertainty associated with this evaluation, the CFO of Effete would like to base the estimation on two different valuation approaches. (1) Compute the valuation of the Driftwood unit using a discounted cash flow approach. Hint: You can use the Free Cash Flow approach to conduct this valuation. Exhibit 1. Driftwood Unit - 2016-2020 Projections (millions $) 2016 2017 2015 2018 2019 2020 2,308.0 1.20% Sales Operating marg. EBIT Depreciation CAPEX + WC incr. 2,223.2 1.12% 24.9 2,245.6 1.14% 1.16% 2,284.2 25.6 32.0 32.6 38.2 40.2 34.2 40.0 30.9 30.5 2,550.0 2,616.7 1.20% 1.20% 30.0 30.0 30.0 30.0 Effete estimates that the buyer can finance the acquisition with 45% debt, which can be raised at a 11% rate. The beta of publicly traded companies in the furniture industry with a similar product portfolio as Driftwood and with similar capital structures is 1.33. The yield on long-term government bonds is 7.52% and the equity risk premium over the government rate for small cap firms is estimated at 6%. The firm's corporate tax rate is 40%. (Four points)
Expert Answer:
Related Book For
Entrepreneurial Finance
ISBN: 978-1305968356
6th edition
Authors: J. Chris Leach, Ronald W. Melicher
Posted Date:
Students also viewed these finance questions
-
1. How strong are the competitive forces confronting J. Crew in the market for specialty retail? Do a [Michael Porter] five-forces analysis to support your answer. (see chapter 3 in the textfor...
-
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...
-
which you describe and reflect on one of your favorite pop culture artifacts. Your goals will be simple: you will describe in detail a popular film, tv show, ad campaign, performer, song,...
-
Explain why rapid growth in total sales might not necessarily be a good thing for a company.
-
explain the concept of interest rate duration and its importance in measuring the sensitivity of fixed-income securities to fluctuations in prevailing interest rates ?
-
Shareholder value, as a concept, faces a number of problems. List these problems. Can any of the problems be overcome?
-
SCHEDULE OF COST OF GOODS MANUFACTURED Prepare a schedule of cost of goods manufactured for Tomas Company for the year ended June 30, 20-2. Information to prepare the schedule is as follows: Work in...
-
4 A contagious and fatal virus has tragically struck the city of Plaguesville, which has been quarantined until the virus has run its course. The function P(t) = 108t - 3t gives the number of people...
-
You are the manager of the Mighty Fine mutual fund. The following table reflects the activity of the fund during the last quarter. The fund started the quarter on January 1 with a balance of $40...
-
Write a program to print a diamond with a specified size using asterisks (*). The program receives an odd positive integer as the diagonal length of the diamond, which represents the number of...
-
An approach to tactics building the team you need to accomplish this goal and helping to secure buy-in from your team and your chain of command (everyone has a boss!), which also addresses potential...
-
An analytical chemist is titrating 85.9 mL of a 0.2100 M solution of aniline (CH NH) with a 0.07300 M solution of HNO3. The pK, of aniline is 9.37. Calculate the pH of the base solution after the...
-
Solve the equation. 6x+6-8(x+1)=5x+3
-
Create journal enteries for the following transactions. One of Natalie's friends, Curtis Lesperance, runs a coffee shop where he sells specialty coffees and prepares and sells muffins and cookies. He...
-
(c) [4 marks] Suppose that a data warehouse for Company consists of the following three dimensions: product (P), location (L), and time (T), and one measure sales. Below is a lattice of all possible...
-
2. Initially, a tank contains 100 L of water with 10 kg of sugar in solution. Water containing sugar flows into the tank at the rate of 2 L/min, and the well-stirred mixture in the tank flows out at...
-
Evaluate the line integral, where C is the given curve. C x 2 dx + y 2 dy, C consists of the arc of the circle x 2 + y 2 = 4 from (2, 0) to (0, 2) followed by the line segment from (0, 2) to (4, 3)
-
Kaj Rasmussen founded Scandi Home Furnishings as a corporation during mid-2013. Sales during the first full year (2014) of operation reached $1.3 million. Sales increased by 15 percent in 2015 and...
-
From the HeadlinesDiluting the Angels Share: Briefly describe how the idea of a shortened aging process can be the basis of financial profitability for Cleveland Whiskey.
-
What does short-term financial planning involve?
-
The standard enthalpy change of combustion of acetylene is \(-1300.48 \mathrm{~kJ}\) at \(298 \mathrm{~K}\) with \(\mathrm{H}_{2} \mathrm{O}\) in the liquid state. Calculate the standard enthalpy of...
-
Which instrument is used to determine the heat of combustion of a fuel?
-
A piston-cylinder device contains \(1.2 \mathrm{~kg}\) of saturated water vapour at \(180^{\circ} \mathrm{C}\). Heat is transferred to steam. As a result, steam expands reversibly to a final pressure...
Study smarter with the SolutionInn App