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 Abercrombe Gunter 10 million 5 million $34.00 $50.00 $2.20 $3.13 $2.54 $1.63 $17.00 $120 million $35 million $23.00 $280 million $50 million B&C 500,000 NA $2.60 $2.00 $18.00 $12 million $3 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 2 3 4 5 1 $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 Abercrombe Gunter 10 million 5 million $34.00 $50.00 $2.20 $3.13 $2.54 $1.63 $17.00 $120 million $35 million $23.00 $280 million $50 million B&C 500,000 NA $2.60 $2.00 $18.00 $12 million $3 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 2 3 4 5 1 $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
-
Refer to Table 15-6. Suppose the monopolist has total fixed costs equal to $5 and a variable cost equal to $4 per unit for all units produced. What is the total profit if she operates at her...
-
From Horses are animals: it follows that The head of a horse is the head of animal. Demonstrate that this inference is valid by carrying out the following steps: a. Translate the premise and the...
-
Indicate which of the following descriptions is most likely to describe each cost listed below. Description Engineered cost Committed cost Discretionary cost Costs Annual cost of maintaining an...
-
Compute margin of safety and operating leverage (Learning Objective 5)} Ronnie's Repair Shop has a monthly target operating income of \(\$ 12,000\). Variable expenses are \(70 \%\) of sales, and...
-
Preparing a schedule of cash payments for selling and administrative expenses Prestia is a retail company specializing in men's hats. Its budget director prepared the list of expected operating...
-
Alyeska Salmon Inc., a large salmon canning firm operating out of Valdez, Alaska, has a new automated production line project it is considering. The project has a cost of $275,000 and is expected to...
-
Equity analysts forecast that PolyNovo will pay its first dividend of seven cents per share in the year 2 0 2 7 . This dividend is then predicted to increase at a constant rate of 2 . 5 % p . a ....
-
A container contains 15 diesel engines. The company chooses 7 engines atrandom, and will not ship the container if any of the engines chosen are defective. Find the probability that a container will...
-
Describe the Vitality Group's business model? Be concrete. What is the competitive advantage or core competency of the Vitality Group? Which of the different approaches employed by Vitality in the...
-
1. You are invested 10.20% in growth stocks with a beta of 1.971, 15.90% in value stocks with a beta of 0.849, and 73.90% in the market portfolio. What is the beta of your portfolio? After completing...
-
Mackenzie Mining has two operating divisions, Northern and Southern, that share the common costs of the company's human resources (HR) department. The annual costs of the HR department total...
-
2 Points Question 25 The results from 9 statistics students for their overall grade are given below. Find the mean of the data. 73 61 70 99 73 87 92 82 94
-
How does bullwhip effect reduce total profitability of the supply chain? How does it affect responsiveness? Give at least three examples of behavioral obstacles that can happen for an online retailer...
-
Some people argue that the internal control requirements of the Sarbanes-Oxley Act (SOX) put U.S. companies at a competitive disadvantage to companies outside the United States. Discuss the...
-
In the formation stages of a project, are there any distinct advantages to using xPM over APF for an extreme project? If so, identify them.
-
In the formation stages of a project, are there any distinct disadvantages to using APF over xPM for an extreme project? If so, identify them. In considering your answer, think about what is really...
-
As a class exercise, identify three xPM projects and write the POS for one of them.
Study smarter with the SolutionInn App