3. Green Zebra wants to expand its specialty convenience stores into the Califronia market. While Gz...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
3. Green Zebra wants to expand its specialty convenience stores into the Califronia market. While Gz 5 currently holding surplus cash of $7,500,000 to support the planned expansion, it is not enough. In order to raise money for the expansion, GZ has to provide a valuation of itS shares in order to raise money for the expansion. They had recentty hired a PSU alum to estimate its cost of capital, which is 11.5%. Currently, Green Zebra has total interest bearing debt outstanding of S4sm. EBIT for GZ is forecast next year (T1) at $22.5m and is expected to grow at 25% per year the following year (T2). Net working capital spending, PPE spending, and depreciation as a % of Ean are expected to be 15%, 11%, and 7%, respectively, GZ has 85,000 shares outstanding and faces a tax rate of 25%. By the end of year 2. GZ won't be at maturity but believes it will be valued at the industry EV/EBITDA multiple of 3. How much is the common stock of Green Zebra worth on a per share basis? In providing your answer, detail each of the steps and show the following: a. Estimate the Operating Cash flow in T1 and T2. b. What is your estimate of the Horizon Value at the end of T2? c. Estimate the Value of Operations. d. Calculate the Equity value per share. 3. Green Zebra wants to expand its specialty convenience stores into the Califronia market. While Gz 5 currently holding surplus cash of $7,500,000 to support the planned expansion, it is not enough. In order to raise money for the expansion, GZ has to provide a valuation of itS shares in order to raise money for the expansion. They had recentty hired a PSU alum to estimate its cost of capital, which is 11.5%. Currently, Green Zebra has total interest bearing debt outstanding of S4sm. EBIT for GZ is forecast next year (T1) at $22.5m and is expected to grow at 25% per year the following year (T2). Net working capital spending, PPE spending, and depreciation as a % of Ean are expected to be 15%, 11%, and 7%, respectively, GZ has 85,000 shares outstanding and faces a tax rate of 25%. By the end of year 2. GZ won't be at maturity but believes it will be valued at the industry EV/EBITDA multiple of 3. How much is the common stock of Green Zebra worth on a per share basis? In providing your answer, detail each of the steps and show the following: a. Estimate the Operating Cash flow in T1 and T2. b. What is your estimate of the Horizon Value at the end of T2? c. Estimate the Value of Operations. d. Calculate the Equity value per share.
Expert Answer:
Answer rating: 100% (QA)
T0 T1 T2 EBIT 225 28125 LessTax at 25 5625 703125 EAT 16875 ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-0538480284
11th edition
Authors: Paul M. Fischer, William J. Tayler, Rita H. Cheng
Posted Date:
Students also viewed these finance questions
-
The Gemini Corporation, an S corporation, wants to expand its lines of business. To do so quickly, it acquires 85 percent of the stock of Trojan Corporation, a regular C corporation.
-
The Queen anne Curiosity Shop wants to expand its database applications beyond the current recording of sales. The company still wants to maintain data on customers, employees, vendors, sales, and...
-
The Queen Anne Curiosity Shop wants to expand its database applications beyond It, current recording of sales. The company still wants to maintain data on customers. Employees, vendors, sales, and...
-
Evaluate the stiffness matrix for the elements shown in Figure P11-6. Let E = 100 GPa and v = 0.3? Figure P11-6, (a) (b) (25, 25.0) 2 (10, 0, 0) (40, 0,0) (25, 0, 25) (10, 7, 0) (4, 2, 0) (12, 2, 0)...
-
Fins are frequently installed on tubes by a press-fit process. Consider a circumferential aluminum fin having a thickness of 1.0 mm to be installed on a 2.5-cm-diameter aluminum tube. The fin length...
-
This question refers to the panel data regressions summarized in Table 12.1. a. Suppose that the federal government is considering a new tax on cigarettes that is estimated to increase the retail...
-
\(X\) is the number of bits in error in the next four bits transmitted. What is the expected value of the square of the number of bits in error? Now, \(h(X)=X^{2}\). Therefore, \[ \begin{aligned}...
-
Finney Company's condensed income statement is presented below: The following data is compiled relative to Finney's operating segments: Included in the amounts allocated to each segment on the above...
-
what is the amount of the difference between the variable costing and absorption costing net operating income (losses) If the sales volumes in the east and west regions have been reversed what would...
-
Reba Dixon is a fifth-grade school teacher who earned a salary of $38,000 in 2019. She is 45 years old and has been divorced for four years. She receives $1,200 of alimony payments each month from...
-
Which of the following functions from Z into Z are bijective? (a) f(x) = x3 (b) f(x) = x + 2 (c) f(x) = 2x + 1 (d) f(x) = x2 + 1
-
Write a 300-500 word, double-spaced paper briefly describing the situation and critiquing the various aspects of the speaker's message and/or delivery - just as we have been doing in class. Also ,...
-
In fact, corporate reputations are increasingly dependent upon CSR, which in turn signals the importance of this element for organisational success and the need to integrate stakeholders into this...
-
1. Find a country that has the right to communicate at the totalitarian pole, analyze how the character of the communication system occurs at the totalitarian pole! 2. Look for a country that has...
-
Now that you've addressed conflict in "Feet in Smoke," it's time to look at some other narrative elements in it. Post a response in which you answer the following questions: 1. What is an example of...
-
Emotional hijacking. Based on this situation, do the following: (1) Briefly explain what happened. Who was involved and what were they doing? (2) Explain the cause and nature of the emotional...
-
A lab building had completed an addition, in the year of 2019, that cost $3,000,000 when the relevant cost index was 206. Today, when the latest cost index is 269, they wish to build a similar...
-
With your classmates, form small teams of skunkworks. Your task is to identify an innovation that you think would benefit your school, college, or university, and to outline an action plan for...
-
What is the source of the 13 basic governmental accounting principles, and what benefit is there to studying these principles?
-
Casper Blueprinting, Inc., has filed under Chapter 7 of the Bankruptcy Code. The estimated net realizable value of its assets is as follows: Cash and cash equivalents . .. .. . . . . . .. .... .....
-
Identify the unique accounting issues associated with consolidating a foreign subsidiary with the operations of its U.S. parent company.
-
A probability experiment consists of rolling a single fair die. (a) Identify the outcomes of the probability experiment. (b) Determine the sample space. (c) Define the event E = roll an even number....
-
Sophia has three tickets to a concert, but Yolanda, Michael, Kevin, and Marissa all want to go to the concert with her. To be fair, Sophia randomly selects the two people who can go with her. (a)...
-
A pair of fair dice is rolled. Fair die are die where each outcome is equally likely. (a) Compute the probability of rolling a seven. (b) Compute the probability of rolling snake eyes; that is,...
Study smarter with the SolutionInn App