John Jones, CFA, is head of research department of Peninsular Research. One of the companies he...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
John Jones, CFA, is head of research department of Peninsular Research. One of the companies he is reseaching. Mackinac Inc., is a U.S.-based Exhibits 4-21, 4-22, and 4-23 manufacturing company. Mackinac has released the June 2016 financial statements shown a Sales Cost of goods sold Gross operating profit Selling, general, and administrative expenses EBITDA Depreciation and amorization EBIT Interest expense Pretax income Income taxes Net income Shares outstanding EPS Current Assets Cash and equivalents Receivables Inventories Other current assets Total current assets Noncurrent Assets Property, plant, and equipment Less: Accumulated depreciation Net property, plant, and equipment Investments Other noncurrent assets Total noncurrent assets Total assets Current Liabilities Accounts payable Short-term debt Other current liabilities. Total current liabilities Noncurrent Liabilities Long-term debt Total noncurrent liabilities Total liabilities Shoreholders' Equity Common equity Retained earnings EXHIBIT 4-21 Mackinac Inc. Annual Income Statement 30 June 2016 (in thousands) Total equity Total iabilities and equity EXHIBIT 4-22 Mackinac Inc. Balance Sheet 30 June 2016 (in thousands) 2015 $11,020 35,000 21,000 23,000 $90,020 $35,000 8,000 15.500 $58,500 $130,000 $145,000 32,500 43.000 97,500 102,000 70,000 70,000 36.000 36.000 203,500 208.000 $293,520 $320,000 100,000 100.000 158,500 2016 $250,000 125,000 125,000 50.000 75,000 10.500 64,500 11,000 53,500 16.050 $37,450 13,000 2.88 40,000 95,020 135.020 $293,520 2016 $20,000 40,000 29,000 23,000 $112,000 $41,000 12,000 17.000 $70,000 100,000 100.000 170,000 40,000 110.000 150.000 $320,000 Cash Flow from Operating Activities Net income. Depreciation and amorization Change in Working Capital (Increase) decrease in receivables EXHIBIT 4-23 Mackinac Inc. Cash Flow Statement 30 June 2016 (in thousands)) (Increase) decrease in inventories- Incerase (decrease) in payables Incerase (decrease) in other current liabilities Net change in working capital Net cash from operating activities Cash Flow from Investing Activities Purchase of property, plant, and equipment Net cash from investing activities Cash Flow from Financing Activities Change in debt outstanding Payment of cash dividends. Net cash from financing activities Net change in cash and cash equivalents Cash at beginning of period Cash at end of period 2016 $37,450 10,500 A. Calculate the value of a share of Mackinac's common stock by using the two-stage DDM. B. Calculate the value of a share of Mackinac's common stock by using the two-stage FCFE model. ($5,000) (8,000) 6,000 1,500 (5.500) $42,450 ($15,000) ($15,000) $4,000 (22,470) (18.470) $8,980 11,020 $20,000 Mackinac has announced that it has finalized an agreement to handle North American production of a successful product currently marketed by a company headquartered outside North America. Jones decides to value Mackinac by using the DDM ad FCFE models. After reviewing Mackinac's financial statements and forecasts related to the new production agreements, Jones concludes the following: • Mackinac's earnings and FCFE are expected to grow 17 precent a year over the next five years before stabilizing at an annual growth rate of 9 precent. • Mackinac will maintain the current payout ratio. Mackinac's beta is 1.25 • The government bond yield is 6 precent, and the market equity risk premiun is 5 precent. John Jones, CFA, is head of research department of Peninsular Research. One of the companies he is reseaching. Mackinac Inc., is a U.S.-based Exhibits 4-21, 4-22, and 4-23 manufacturing company. Mackinac has released the June 2016 financial statements shown a Sales Cost of goods sold Gross operating profit Selling, general, and administrative expenses EBITDA Depreciation and amorization EBIT Interest expense Pretax income Income taxes Net income Shares outstanding EPS Current Assets Cash and equivalents Receivables Inventories Other current assets Total current assets Noncurrent Assets Property, plant, and equipment Less: Accumulated depreciation Net property, plant, and equipment Investments Other noncurrent assets Total noncurrent assets Total assets Current Liabilities Accounts payable Short-term debt Other current liabilities. Total current liabilities Noncurrent Liabilities Long-term debt Total noncurrent liabilities Total liabilities Shoreholders' Equity Common equity Retained earnings EXHIBIT 4-21 Mackinac Inc. Annual Income Statement 30 June 2016 (in thousands) Total equity Total iabilities and equity EXHIBIT 4-22 Mackinac Inc. Balance Sheet 30 June 2016 (in thousands) 2015 $11,020 35,000 21,000 23,000 $90,020 $35,000 8,000 15.500 $58,500 $130,000 $145,000 32,500 43.000 97,500 102,000 70,000 70,000 36.000 36.000 203,500 208.000 $293,520 $320,000 100,000 100.000 158,500 2016 $250,000 125,000 125,000 50.000 75,000 10.500 64,500 11,000 53,500 16.050 $37,450 13,000 2.88 40,000 95,020 135.020 $293,520 2016 $20,000 40,000 29,000 23,000 $112,000 $41,000 12,000 17.000 $70,000 100,000 100.000 170,000 40,000 110.000 150.000 $320,000 Cash Flow from Operating Activities Net income. Depreciation and amorization Change in Working Capital (Increase) decrease in receivables EXHIBIT 4-23 Mackinac Inc. Cash Flow Statement 30 June 2016 (in thousands)) (Increase) decrease in inventories- Incerase (decrease) in payables Incerase (decrease) in other current liabilities Net change in working capital Net cash from operating activities Cash Flow from Investing Activities Purchase of property, plant, and equipment Net cash from investing activities Cash Flow from Financing Activities Change in debt outstanding Payment of cash dividends. Net cash from financing activities Net change in cash and cash equivalents Cash at beginning of period Cash at end of period 2016 $37,450 10,500 A. Calculate the value of a share of Mackinac's common stock by using the two-stage DDM. B. Calculate the value of a share of Mackinac's common stock by using the two-stage FCFE model. ($5,000) (8,000) 6,000 1,500 (5.500) $42,450 ($15,000) ($15,000) $4,000 (22,470) (18.470) $8,980 11,020 $20,000 Mackinac has announced that it has finalized an agreement to handle North American production of a successful product currently marketed by a company headquartered outside North America. Jones decides to value Mackinac by using the DDM ad FCFE models. After reviewing Mackinac's financial statements and forecasts related to the new production agreements, Jones concludes the following: • Mackinac's earnings and FCFE are expected to grow 17 precent a year over the next five years before stabilizing at an annual growth rate of 9 precent. • Mackinac will maintain the current payout ratio. Mackinac's beta is 1.25 • The government bond yield is 6 precent, and the market equity risk premiun is 5 precent.
Expert Answer:
Answer rating: 100% (QA)
FOr DDM first calculate the dividend in 2016 EPS 288 Dividen... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Sales Cost of Goods Sold Gross Profit Selling and Administrative Expenses EBIT Interest Expense Income before Tax Income Statement 2017 Taxes Net Income $ 7,000,000 5,000,000 $ 2,000,000 $ $ $...
-
Sales Cost of goods sold Accounts receivable 2017 $ 282,880 128, 200 18,100 2016 2015 2014 2013 $ 270,800 $ 252,600 $ 234,560 $ 150,000 106,440 122, 080 115,280 17,300 16,400 15, 200 Compute trend...
-
Sales Cost of goods sold Accounts receivable 2021 $ 485,328 254,821 23,393 2020 $ 315,148 165,477 18,468 2019 $ 252,118 134,251 17,220 2018 $ 175,692 92,710 10,243 2017 $ 133,100 69,212 9,131 Compute...
-
Assess the following statement: Although many investors may be irrational, it is unlikely that over time they will behave irrationally in exactly the same way such as always buying stocks the day...
-
How does the legislative grace concept help identify amounts that qualify for deduction?
-
Why might it be better to lean against credit-driven bubbles rather than just clean up after other types of asset bubbles burst?
-
Why you should record an abstract of judgment?
-
Three different plans for financing a $10,000,000 corporation are under consideration by its organizers. Under each of the following plans, the securities will be issued at their par or face amount,...
-
Elon Musk wants to shoot confetti out of his cannon whose radius R equals 1 m and whose angle upward relative to the ground equals 60. He has explosives within the cannon to generate enough pressure...
-
Joe and Jessie are married and have one dependent child, Lizzie. Lizzie is currently in college at State University. Joe works as a design engineer for a manufacturing firm while Jessie runs a craft...
-
Raner, Harris and Chan is a consulting firm specializing in information systems for medical and dental clinics. The firm has two offices-one in Chicago and one in Minneapolis. It classifies the...
-
Given the following code, which lines when placed independently in the blank allow the code to compile and print bounce? (Choose two.) A. var new = TennisBall; B. TennisBall(); C. var var = new...
-
What is the output of the following application? A. 2 5 B. 8 5 C. 6 5 D. The code does not compile. E. None of the above. public class Airplane { static int start = 2; final int end; } public...
-
Which of these are functional interfaces? A. Lion B. Tiger C. Both Lion and Tiger D. Neither is a functional interface. E. The code does not compile. interface } Lion { public void roar(); default...
-
How lines of the following code do not compile? A. None, they all compile B. One C. Two D. Three E. Four F. Five or more 10: interface Flavor { 11: 12: 13: 14: public default void happy () {...
-
What is the output of the Movie program? A. Sequel B. Trilogy C. Remake D. Adaptation E. null F. None of the above package theater; class Cinema { private String name = "Sequel"; public Cinema...
-
To increase the likelihood that students will study continuously throughout the semester, an instructor shoul give unannounced exams on a reinforcement schedule. O a. fixed-ratio b. fixed-interval c....
-
Repeat the previous problem, but close the positions on September 20. Use the spreadsheet to find the profits for the possible stock prices on September 20. Generate a graph and use it to identify...
-
According to CAPM, the expected rate of return of a portfolio with a beta of 1.0 and an alpha of 0 is: a. Between rM and rf . b. The risk-free rate, rf. c. β( rM - rf ). d. The expected...
-
Even if behavioral biases do not affect equilibrium asset prices, why might it still be important for investors to be aware of them?
-
Sam Short, CFA, has recently joined the investment management firm of Green, Spence, and Smith (GSS). For several years, GSS has worked for a broad array of clients, including employee benefit plans,...
-
In the Hochfelder case all of the following were factors in the case except a. The Securities Exchange Act of 1934. Data From Exchange Act 1934 When the Securities Act was passed, the Interstate...
-
Refer to the example of an auditors report issued in 1915. List the differences between the report styles in 1915 and today (refer to Chapter 1). Indicate in what ways this report would be deficient...
-
What client actions might cause a CPA to terminate an existing client relationship?
Study smarter with the SolutionInn App