Calculate the WACC for HFC using the data provided in the exhibits; assume a Market Risk Premium
Fantastic news! We've Found the answer you've been seeking!
Question:
Calculate the WACC for HFC using the data provided in the exhibits; assume a Market Risk Premium of 5.5%. Estimate the stand-alone value of HFC using the free-cash-flow projections provided in case Exhibit 10.
Transcribed Image Text:
Income Statement Sales Cost of sales Gross profit Selling, marketing, and administrative Operating income Exhibit 9 HERSHEY FOODS CORPORATION: BITTER TIMES IN A SWEET PLACE Historical Financial Statements of Hershey Foods Corporation (in millions of dollars) Gain (loss) on sale of business Earnings before interest and tax Interest expense Pretax income Income taxes Net income Balance Sheet Cash and cash equivalents Accounts receivable trade Inventories Other current assets Total current assets Property, plant, and equipment, net Goodwill Other tangible assets Total assets Accounts payable Accrued liabilities Short-term debt Total current liabilities Long-term debt Other long-term liabilities Deferred income taxes Total liabilities Stockholders' equity Total liabilities and equity 1996 1997 $3,989.3 $4,302.2 2,302.1 2,488.9 1,687.2 1,813.3 1,124.1 1,183.1 630.2 563.1 (35.4) 527.8 48.0 479.7 206.6 $ 273.2 -20- 1,601.9 566.0 30.7 $3,184.8 S 134.2 368.1 315.0 817.3 630.2 76.3 554.0 217.7 $ 336.3 $ 341.0 1996 1997 1998 $ 61.4 $ 54.2 $ 39.0 294.6 360.8 451.3 475.0 505.5 493.2 155.2 114.2 150.4 986.2 1,034.8 1,134.0 1,648.2 551.8 56.3 $3,291.2 1999 2000 1998 $4,435.6 $3,970.9 $4,221.0 2,625.1 2,354.7 2,471.2 1,810.6 1,616.2 1,749.8 1,167.8 1,057.8 1,127.2 642.8 622.7 642.8 85.7 $ 146.9 391.2 257.5 795.7 557.1 216.1 1,648.1 530.5 91.6 $3,404.1 $ 156.9 311.9 346.0 814.8 UVA-F-1409 558.4 243.8 802.1 74.3 727.9 267.6 $ 460.3 622.7 76.0 546.6 212.1 $ 334.5 1999 2000 $118.1. $ 32.0 352.8 379.7 602.2 605.2 207.0 278.5 1,280.0 1,295.3 $ 136.6 364.7 211.6 712.8 1,510.5 450.2 106.0 $3,346.7 $3,447.8 1,585.4 474.4 92.6 $ 149.2 359.5 258.1 766.9 655.3 1,029.1 879.1 878.2 877.7 327.2 346.5 346.8 330.9 327.7 224.0 326.0 300.5 267.1 321.1 2,438.4 2,361.8 2,248.0 2,272.7 2,023.8 1,161.0 852.8 $3,184.8 $3,291.2 1,042.3 1,098.6 1,175.0 $3,404.1 $3,346.7 $3,447.8 2001 $4,137.2 2,668.5 1,468.7 1,056.1 412.6 412.6 69.1 343.5 136.4 $ 207.1 2001 $ 134.1 361.7 512.1 159.5 1,167.5 1,534.9 388.7 156.3 $3,247.4 $ 133.0 465.5 7.9 606.4 877.0 361.0 255.8 2,100.2 1,147.2 $3,247.4 Income Statement Sales Cost of sales Gross profit Selling, marketing, and administrative Operating income Exhibit 9 HERSHEY FOODS CORPORATION: BITTER TIMES IN A SWEET PLACE Historical Financial Statements of Hershey Foods Corporation (in millions of dollars) Gain (loss) on sale of business Earnings before interest and tax Interest expense Pretax income Income taxes Net income Balance Sheet Cash and cash equivalents Accounts receivable trade Inventories Other current assets Total current assets Property, plant, and equipment, net Goodwill Other tangible assets Total assets Accounts payable Accrued liabilities Short-term debt Total current liabilities Long-term debt Other long-term liabilities Deferred income taxes Total liabilities Stockholders' equity Total liabilities and equity 1996 1997 $3,989.3 $4,302.2 2,302.1 2,488.9 1,687.2 1,813.3 1,124.1 1,183.1 630.2 563.1 (35.4) 527.8 48.0 479.7 206.6 $ 273.2 -20- 1,601.9 566.0 30.7 $3,184.8 S 134.2 368.1 315.0 817.3 630.2 76.3 554.0 217.7 $ 336.3 $ 341.0 1996 1997 1998 $ 61.4 $ 54.2 $ 39.0 294.6 360.8 451.3 475.0 505.5 493.2 155.2 114.2 150.4 986.2 1,034.8 1,134.0 1,648.2 551.8 56.3 $3,291.2 1999 2000 1998 $4,435.6 $3,970.9 $4,221.0 2,625.1 2,354.7 2,471.2 1,810.6 1,616.2 1,749.8 1,167.8 1,057.8 1,127.2 642.8 622.7 642.8 85.7 $ 146.9 391.2 257.5 795.7 557.1 216.1 1,648.1 530.5 91.6 $3,404.1 $ 156.9 311.9 346.0 814.8 UVA-F-1409 558.4 243.8 802.1 74.3 727.9 267.6 $ 460.3 622.7 76.0 546.6 212.1 $ 334.5 1999 2000 $118.1. $ 32.0 352.8 379.7 602.2 605.2 207.0 278.5 1,280.0 1,295.3 $ 136.6 364.7 211.6 712.8 1,510.5 450.2 106.0 $3,346.7 $3,447.8 1,585.4 474.4 92.6 $ 149.2 359.5 258.1 766.9 655.3 1,029.1 879.1 878.2 877.7 327.2 346.5 346.8 330.9 327.7 224.0 326.0 300.5 267.1 321.1 2,438.4 2,361.8 2,248.0 2,272.7 2,023.8 1,161.0 852.8 $3,184.8 $3,291.2 1,042.3 1,098.6 1,175.0 $3,404.1 $3,346.7 $3,447.8 2001 $4,137.2 2,668.5 1,468.7 1,056.1 412.6 412.6 69.1 343.5 136.4 $ 207.1 2001 $ 134.1 361.7 512.1 159.5 1,167.5 1,534.9 388.7 156.3 $3,247.4 $ 133.0 465.5 7.9 606.4 877.0 361.0 255.8 2,100.2 1,147.2 $3,247.4
Expert Answer:
Answer rating: 100% (QA)
The Hershey Company was not fairly valued by the market before the announcement of the sale The intrinsic value of the company was 2445 million which ... View the full answer
Related Book For
Financial Accounting An Integrated Statements Approach
ISBN: 978-0324312119
2nd Edition
Authors: Jonathan E. Duchac, James M. Reeve, Carl S. Warren
Posted Date:
Students also viewed these accounting questions
-
Using the data provided in BE12-10, assume that Darrien also spent $12,500 to promote and launch the product that the manufacturing equipment is used to produce. Explain the accounting for these...
-
Using the data provided in Cases 52 and 53, compare the operating performances of Nordstrom and Target.
-
Using the data provided in E6-31A, the laboratory manager performed a regression analysis to predict total laboratory overhead costs. The output generated by Excel is as follows: Requirements 1....
-
Reverse the order of integration in the following integrals. S.S. f(x, y) dx dy 0 1
-
Differentiate between a business idea and an opportunity. When does a business idea become an opportunity?
-
Atluck Ltd. is a small manufacturing company in Nova Scotia. You have been provided with the following information from the company's most recent balance sheet: Cash.................. $ 92,500...
-
The Cooper Furniture Company of Potomac, Maryland, assembles two types of chairs (Recliners and Rockers). Separate assembly lines are used for each type of chair. Classify each cost item (AI) as...
-
The managers of Lennox Company must decide which of two mill blade grinders-Y or Z-to buy. The grinders have the same purchase price but different revenue and cost characteristics. The company...
-
You will be taking over the vending machine business at UNCC from Tony. You are selling 20-ounce bottles of Dasani bottled water for $1.25, and Tony will give you a large stock of Dasani to get you...
-
The beginning inventory of merchandise at Dunne Co. and data on purchases and sales for a three-month period ending June 30 are as follows: Instructions 1. Record the inventory, purchases, and cost...
-
a) Why should Babu seek cooperation of other business functions while preparing budgets? b) Among ROI, RI and Balanced Scorecard, which one is the most preferable measure of measuring the performance...
-
How can various financial theories be combined to provide a solid solution for an investment firm during times of high market volatility?" Provide some instances of analytical tools that may be used...
-
4 students have vanilla ice cream and 43 students have chocolate ice cream. What ratio of the number of students who have vanilla to the total number of students?
-
Martha Stewart sells homemade pies during the holiday season as a hobby. She receives a 1099-K in the amount of $723.00 for payments received through Square. How will she report this income?
-
A small local power plant (LPP) is being considered in a North American location known for its high temperature. Power can be produced based on this temperature. With high costs of fossil fuels, this...
-
What is the tax impact when an individual participates in their employer's employee stock purchase plan (ESPP) and sells the stock before meeting the holding period requirement?
-
Types of audit procedures Audit procedures are used to gatherevidence to support the auditors conclusions on the fairpresentation of a companys financial statements. Procedures can beperformed...
-
A city maintains a solid waste landfill that was 12 percent filled at the end of Year 1 and 26 percent filled at the end of Year 2. During those periods, the government estimated that total closure...
-
The accounts in the ledger of Haleakala Park Co. as of March 31, 2006, are listed in alphabetical order, as follows. All accounts have normal balances. The balance of the cash account has been...
-
For the year ended December 31, 2002, Delta Air Lines, Inc., provided the following note to its financial statements: On September 22, 2001, the Air Transportation Safety and System Stabilization Act...
-
General Motors Corporation had earnings per share of $5.62 for 2003 and $4.95 for 2004. In addition, the dividend was $2.00 per share during these two years. The market price for GM closed at $40.17...
-
The deletion rules for enforcing referential integrity include both Delete. Cascade and Delete Restrict In general, what criteria should a DBA use in deciding whether to use a Delete: Cascade or...
-
What is metadata? if database administrators need to define metadata, what kind of language should they use (DDL or DML)? Why?
-
What is a relational database?
Study smarter with the SolutionInn App