GameShop is going through a fast growth period, which is expected to end after 5 years....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
GameShop is going through a fast growth period, which is expected to end after 5 years. The GameShop value drivers are shown below; Sales Growth Operating profit margin Change in CAPEX Change in Net Working Capital Planning horizon 15% 13% 12% i. 10% 5 per annum of sales of the change in sales of the change in sales years GameShop sales in 2020 were £3,000,000 and they face a tax rate of 25%. The risk free rate is 3%, the market risk premium is 6% and GameShop has an equity beta of 1.5. The debt rate is 7% and GameShop has a target capital gearing level of 30% debt in its capital structure. GameShop has £500,000 of marketable securities and has £1,750,000 of debt. It is assumed that growth will stop after year 5 and there will be no more Capex nor net working capital requirements. Sales growth will be zero and the profit margin and tax rate will remain the same. Assume that the cash flows will continue forever. Using shareholder value analysis calculate the corporate value and equity value for GameShop. GameShop is going through a fast growth period, which is expected to end after 5 years. The GameShop value drivers are shown below; Sales Growth Operating profit margin Change in CAPEX Change in Net Working Capital Planning horizon 15% 13% 12% i. 10% 5 per annum of sales of the change in sales of the change in sales years GameShop sales in 2020 were £3,000,000 and they face a tax rate of 25%. The risk free rate is 3%, the market risk premium is 6% and GameShop has an equity beta of 1.5. The debt rate is 7% and GameShop has a target capital gearing level of 30% debt in its capital structure. GameShop has £500,000 of marketable securities and has £1,750,000 of debt. It is assumed that growth will stop after year 5 and there will be no more Capex nor net working capital requirements. Sales growth will be zero and the profit margin and tax rate will remain the same. Assume that the cash flows will continue forever. Using shareholder value analysis calculate the corporate value and equity value for GameShop.
Expert Answer:
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Consider the following system differential equation: d+y(t) dy(t) dt3 dt4 +5 7 dy(t) dt +36 dy(t) dt - 100y(t) b) Find the transfer function for the system, G(s) = = du(t) dt + 5u(t) a) Find the...
-
Do service-sector companies have inventoriable costs? Explain.
-
A 180-1b man parachutes from a plane using a hemispherical parachute in air at \(20^{\circ} \mathrm{F}\) and \(14.60 \mathrm{psia}\). Calculate the parachute diameter required for the man's terminal...
-
Recall, even if evidence is relevant under the general relevance test, there may be special rules that preclude the introduction of the evidence. In addition to a persons character or habits, what...
-
Shaylea, age 22, just started working full-time and plans to deposit $5,000 annually into an IRA earning 8 percent interest compounded annually. How much would she have in 20 years, 30 years, and 40...
-
What will be the quality of steam at pressure 10 kPa with internal energy 2437.2 kJ/kg?
-
Many processor architectures have a load with post-increment instIt is not possible to implement this instruction without either modifying the register file (adding another write port) or making the...
-
Brandon, an unmarried individual, has $196,400 taxable income. Assume the taxable year is 2022. Compute income tax in each of the following cases: Use Individual Tax Rate Schedules. Required: Brandon...
-
Evaluate strengths and weaknesses of marketing communication elements produced and critically reflect on skills developed DETAILED EXPLANATION REQUIRED ON EACH OF BELOW POINTS OR SUB POINTS 1- On the...
-
Complete each row of the table below by filling in the missing prefix or missing exponent. 3 1 g = 10 g 1 g = 10 go 1 g = 10 g 1 dg = 10
-
Ellen is buying a used snowmobile. the snowmobile costs $ 4 5 0 0 . There is no tax because ellen is not buying from dealer. Ellen's credit union will lend her the purchase price for 3 yr at an...
-
A company sells only a single product.They sell this product for $ 4 5 , it costs them $ 1 0 in direct materials and $ 1 5 in direct labour to make this product.The necessary infrastructure to...
-
t (h) Given the formula E = 1/2my, what are the units of E?
-
Oltmann Enterprises provides consulting services to a variety of clients in an effort to help them be more efficient and effective at what they do, while helping them maintain or improve their...
-
1-Stern observed all of the following results EXCEPT _______ in his experiment. A-one of the recombinant phenotypes was associated with an X chromosome of normal length B-the number of car, B+ male...
-
Braxton Enterprises currently has debt outstanding of $35 million and an interest rate of 8%. Braxton plans to reduce its debt by repaying $7 million in principal at the end of each year for the next...
-
You are a shareholder in a C corporation. The corporation earns $2.00 per share before taxes. Once it has paid taxes it will distribute the rest of its earnings to you as a dividend. Assume the...
-
See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. a. By what percentage did Mydecos revenues grow each year from 20162019? b. By what percentage did net income grow...
-
Third quartile = _______
-
Interquartile range (IQR) = _____ _____ = _____
-
Find the mean for the following frequency tables. Frequency a. Grade 49.5-59.5 2 59.5-69.5 3 69.5-79.5 8 79.5-89.5 12 89.5-99.5 5 Table 2.51 b. Daily Low Temperature Frequency 49.5-59.5 53 59.5-69.5...
Study smarter with the SolutionInn App