Bynum and Crumpton, a small jewelry manufacturer, has been successful and has enjoyed a positive growth...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bynum and Crumpton, a small jewelry manufacturer, has been successful and has enjoyed a positive growth trend. Now B&C is planning to go public with an issue of common stock, and it faces the problem of setting an appropriate price for the stock. The company and its investment banks believe that the proper procedure is to conduct a valuation and select several similar firms with publicly traded common stock and to make relevant comparisons. Several jewelry manufacturers are reasonably similar to B&C with respect to product mix, asset composition, and debt/equity proportions. Of these companies, Abercrombe Jewelers and Gunter Fashions are most similar. When analyzing the following data, assume that the most recent year has been reasonably "normal" in the sense that it was neither especially good nor especially bad in terms of sales, earnings, and free cash flows. Abercrombe is listed on the AMEX and Gunter on the NYSE, while B&C will be traded in the NASDAQ market. Company data Shares outstanding Price per share Earnings per share Free cash flow per share Book value per share Total assets Total debt B&C 500,000 Abercrombe Gunter 4 million 12 million $31.00 $51.00 $2.20 NA $2.60 $1.63 $16.00 $99 million $35 million $3.13 $2.54 $20.00 $290 million $50 million $2.00 $18.00 $11 million $2 million a. B&C is a closely held corporation with only 500,000 shares outstanding. Free cash flows have been low and in some years negative due to B&C's recent high sales growth rates, but as its expansion phase comes to an end, B&C's free cash flows should increase. B&C anticipates the following free cash flows over the next 5 years: Year FCF 1 2 4 5 3 $1,000,000 $1,050,000 $1,208,000 $1,329,000 $1,462,000 After Year 5, free cash flow growth will be stable at 7% per year. Currently, B&C has no nonoperating assets, and its WACC is 12%. Using the free cash flow valuation model, estimate the (1) horizon value, (2) intrinsic value of operations, (3) intrinsic value of equity, and (4) intrinsic per share price. Do not round intermediate calculations. Round your answers for the value of equity to the nearest dollar and for the value of equity per share to the nearest cent. (1) Horizon value (2) Intrinsic value of operations (3) Intrinsic value of equity (4) Intrinsic per share price $ $ $ $ b. Calculate debt to total assets, P/E, market to book, P/FCF, and ROE for Abercrombe, Gunter, and B&C. For calculations that require a price for B&C, use the per share price you obtained with the corporate valuation model in part a. Do not round intermediate calculations. Round your answers to two decimal places. D/A P/E Market/Book ROE P/FCF Abercrombe Gunter % % B&C % % % % c. Using Abercrombe's and Gunter's P/E, Market/Book, and Price/FCF ratios, calculate the range of prices for B&C's stock that would be consistent with these ratios. For example, if you multiply B&C's earnings per share by Abercrombe's P/E ratio you get a price. What range of prices do you get? Do not round intermediate calculations. Round your answers to the nearest cent. The range of prices: from $ to $ How does this compare with the price you get using the corporate valuation model? The price obtained with the corporate valuation model is -Select- this range of prices. Bynum and Crumpton, a small jewelry manufacturer, has been successful and has enjoyed a positive growth trend. Now B&C is planning to go public with an issue of common stock, and it faces the problem of setting an appropriate price for the stock. The company and its investment banks believe that the proper procedure is to conduct a valuation and select several similar firms with publicly traded common stock and to make relevant comparisons. Several jewelry manufacturers are reasonably similar to B&C with respect to product mix, asset composition, and debt/equity proportions. Of these companies, Abercrombe Jewelers and Gunter Fashions are most similar. When analyzing the following data, assume that the most recent year has been reasonably "normal" in the sense that it was neither especially good nor especially bad in terms of sales, earnings, and free cash flows. Abercrombe is listed on the AMEX and Gunter on the NYSE, while B&C will be traded in the NASDAQ market. Company data Shares outstanding Price per share Earnings per share Free cash flow per share Book value per share Total assets Total debt B&C 500,000 Abercrombe Gunter 4 million 12 million $31.00 $51.00 $2.20 NA $2.60 $1.63 $16.00 $99 million $35 million $3.13 $2.54 $20.00 $290 million $50 million $2.00 $18.00 $11 million $2 million a. B&C is a closely held corporation with only 500,000 shares outstanding. Free cash flows have been low and in some years negative due to B&C's recent high sales growth rates, but as its expansion phase comes to an end, B&C's free cash flows should increase. B&C anticipates the following free cash flows over the next 5 years: Year FCF 1 2 4 5 3 $1,000,000 $1,050,000 $1,208,000 $1,329,000 $1,462,000 After Year 5, free cash flow growth will be stable at 7% per year. Currently, B&C has no nonoperating assets, and its WACC is 12%. Using the free cash flow valuation model, estimate the (1) horizon value, (2) intrinsic value of operations, (3) intrinsic value of equity, and (4) intrinsic per share price. Do not round intermediate calculations. Round your answers for the value of equity to the nearest dollar and for the value of equity per share to the nearest cent. (1) Horizon value (2) Intrinsic value of operations (3) Intrinsic value of equity (4) Intrinsic per share price $ $ $ $ b. Calculate debt to total assets, P/E, market to book, P/FCF, and ROE for Abercrombe, Gunter, and B&C. For calculations that require a price for B&C, use the per share price you obtained with the corporate valuation model in part a. Do not round intermediate calculations. Round your answers to two decimal places. D/A P/E Market/Book ROE P/FCF Abercrombe Gunter % % B&C % % % % c. Using Abercrombe's and Gunter's P/E, Market/Book, and Price/FCF ratios, calculate the range of prices for B&C's stock that would be consistent with these ratios. For example, if you multiply B&C's earnings per share by Abercrombe's P/E ratio you get a price. What range of prices do you get? Do not round intermediate calculations. Round your answers to the nearest cent. The range of prices: from $ to $ How does this compare with the price you get using the corporate valuation model? The price obtained with the corporate valuation model is -Select- this range of prices.
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Solve each system. If a system is inconsistent or has dependent equations, say so. -5x + 2y = -4 6x + 3y = -6
-
CrossCheck, Inc., provides check-authorization services to retail merchants. When a customer presents a check, the merchant contacts CrossCheck, which estimates the probability that the check will...
-
What is the function of the ODMG Object Interchange Format?
-
Presented below is selected information for Turner Company: Required a. Calculate the following ratios for 2019. The 2018 results are given for comparative purposes. b. Comment on the changes between...
-
Worth H. Percivil, a mechanical engineer, was employed by General Motors (GM) for twenty-six years until he was discharged. At the time his employment was terminated, Percivil was head of GMs...
-
3.11 1 For the year just completed, Hanna Company had net income of $51,000. Balances in the company's current asset and current liability accounts at the beginning and end of the year were as...
-
Problem 5 (20 points) - Numerical Approach to Problem 4 Consider the same physical situation as in Problem 4: a Carnot engine powered by an incompressible, finite thermal energy source with constant...
-
Solve the equation. 2m+1=3
-
In 2021 John and Larry filed a joint tax return. They are cash-basis taxpayers. They paid the following. They itemize their deductions. FICA taxes on their wages $1,000 Property tax on home in Los...
-
Required: Deer Lake Incorporated uses a job order cost system with manufacturing overhead applied to products at a rate of 150% of direct labor cost. Treating each case independently, find the...
-
Explain how consumer profile information is used when seending commmunications to customers. Describe geocoding, customer clusters, and location data tracking.
-
3. Write an instruction sequence that will initialize the ES register with the immediate value 101016. 4. Write an instruction that saves the contents of the ES register in memory at address DS:1000.
-
Each unit of A is composed of two units of B and three units of C. Items A, B and C have on-hand inventories of 40, 50 and 60 units respectively. Item B has a scheduled receipt of 30 units in period...
-
You deposit $10,000 in a savings account that earns 7.5% simple interest per year. What is the minimum number of years you must wait to double your balance? Suppose instead that you deposit the...
-
Describe and explain the importance of the following in the context of central banking: (a) banker to the national government; (b) issue of currency; (c) functioning of payment systems; (d) lender of...
-
I think there should be no back-up to prevent a bank from failing or to protect depositors if it does fail. Let the market decide these things. People should be careful about where they deposit their...
-
Argue the case for and against the political independence of central banks.
Study smarter with the SolutionInn App