A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O A B Assumptions: 1 2 Formula: 3 WACC = (% Debt x Cost of Debtx (1 -Tax rate)) + (% Equity x Cost of Equity) 4 5 6 MRP 7 Tax Rate 8 Beta 9 10 Debt 11 % Debt 12 Cost of Debt 13 Equity Value 14 % Equity 15 Cost of Equity 16 Risk Free Rate 17 Debt + Equity 18 WACC 19 20 21 22 23 24 25 26 6.00% 35% 0.3 1098.20 42.88% 3.66% 1463.00 57.12% 4.45% 2.65% 2561.20 3.56% D BV Leverage Ratio 42.88% 0.4288 Debt Equity Assets (See #'s below) Exhibit 10: E 1098.20 1463.00 3159.20 Ticker & Stock Exchange (a) MCP (NYSE) $ F Revenue 460.0 G H Mkt Leverage Ratio 46.51% 0.4651 Debt-to-total value Book Value 1463.03 Total Assets - Total Liabilities Market Cap 1263.23 Share Price* Outstanding Shares As of June 30, 2012 (book values) Assets Debt $ 3,159.2 $ 1,098.2 Equity $ 1,463.0 M K Exhibit 7 Current Market Rates as of August 3, 2012 US Treasury Yields (constant maturity) Maturity 1 month 6 months 1 year 3 years 5 years 10 years 30 years Market Value of Equity (b) $ 2,368.3 Average Leverage D/V (c) Yield 7.6% 0.03% 0.08% 0.16% 0.33% 0.67% 1.60% 2.65% Sources: Federal Reserve Selected Interest Rates (Daily)-H.15; BondsOnline Group, Thomson Reuters, and casewriter estimates. Equity Beta (d) 2.33 Is Molycorp's equity fairly priced at $11.49 per share? What terminal value assumptions would be consistent with an $11.49 share price, assuming the cash flow forecasts in Exhibit 9 are reasonable? Assume a market risk premium of 6.0%, a corporate tax rate of 35%, and a debt beta of 0.30. Corporate Bond Yields (10-year maturity) Credit Rating N AAA AA A BBB BB B CCC Yield 2.35% 2.45% 2.65% 3.60% 6.10% 7.35% 10.92% O
Expert Answer:
Answer rating: 100% (QA)
To determine if Molycorps equity is fairly priced at 1149 per share we can calculate the present value of its expected cash flows and terminal value a... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Note: It is recommended that you save your response as you complete each question. Question 33 (3.4 points) The best way to study the relationship of the components within a financial statement is to...
-
3. Six Sigma College of Business offers five different courses of study. The planned enrollment in each course is 25 students. Registration for the upcoming semester of study has been recently...
-
On November 1, Girtz Corporation purchased a six-month insurance policy from The Tomptee Agency for $4,500. a. Prepare the necessary adjusting entry for Girtz Corporation on November 30, assuming it...
-
Tern Corporation produces and sells refrigerators for outdoor use (e.g., patios, porches, and verandas). Its major manufacturing facility is in Georgia, but it also has a smaller plant in Nicaragua....
-
A. compass is placed above a long wire. When a large current is turned on in the direction shown, in which direction will the compass point? I A. B. 7 C. D.
-
Freddy Flint owns a small retail business called Flint's Fantasy. The cash account has a balance of $20,000 on July 1. The following transactions occurred during July: July 1 Issued Check No. 414 in...
-
Write a program in Python to swap the values of two variables without using a temporary variable.
-
You own a flooring company that sells the following items. Product Premium Carpet Basic Carpet Luxury Vinyl Flooring Standard Vinyl Flooring Delivery Fee Installation Price $4.00 / square ft....
-
Write a set of phasor node voltage equations in matrix form to find V, V2, V3 and V4. You must eliminate the control variable from your equations. Do not solve. 10/90 V 5 20 A 16 + 19. j2 92 m 4 4V...
-
The industrial relations process Instructions Read, study, and analyze Chapter 14 , "Dynamics of Labor Relations" in the following resource: Snell, S. A., & Morris, S. S. (2020). Human resources...
-
A small nation of 10 people idolizes the TV show The Voice . All they produce and consume are karaoke machines and CDs, in the following amounts: Karaoke Machines CDs Quantity Price Quantity Price...
-
i need help about Media / Social media i need to give the example how his affecting now with the teenagers, how todays day people depends to the social media act Media/Social Media Not to be...
-
All submissions to be graded for this assignment must be made using the Submit Assignment button at this posting Do not post any files in comments Seven points will be deducted from your grade if you...
-
Need to identify both critical insights and critical flaws to critique. How is biomimicry changing the world? Biomimicry is just as it sounds, mimicking our natural life on Earth in human-made...
-
Government spending is $140 billion, and it collects 20% of all income in taxes. The government would have a balanced budget if total income was $____ billion.
-
Read Case Study Google: Dont Be Evil Unless and answer the following: Given its mission of providing information to the world, should Google censor searches in China?
-
Jerry made the following contributions during 2012: His synagogue (by check).....................................................$680 The Democratic Party (by check)...
-
Skyler is covered by his company's health insurance plan. The health insurance costs his company $3,500 a year. During the year, Skyler is diagnosed with a serious illness and the health insurance...
-
Kent Pham, CPA, is a 45-year-old single taxpayer living at 169 Trendie Street, La Jolla, CA 92037. His Social Security number is 865-68-9635. In 2012, Kent's W-2 as the controller of a local...
-
Which of Yellows statements regarding the trade implementation of non-equity investments is correct? A. Only Statement 4 B. Only Statement 5 C. Both Statement 4 and Statement 5 Robert Harding is a...
-
Based on Exhibit 1, the execution cost for purchasing the 90,000 shares of BYYP is: A. \($60\),000. B. \($82\),500. C. \($127\),500. Robert Harding is a portfolio manager at ValleyRise, a hedge fund...
-
What type of algorithm should be used to purchase the XYZ shares given Hardings priority in building the XYZ position and his belief about potential price movements? A. Scheduled algorithm B. Arrival...
Study smarter with the SolutionInn App