Question 2 Assume you are now at the beginning of the year 2022 and are trying...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 2 Assume you are now at the beginning of the year 2022 and are trying to evaluate company GrowthClassic Incorporated using the discounted cash flow valuation model. The marginal corporate tax rate of GrowthClassic is 25%. Please answer the following questions in the answer book. a) The credit rating of GrowthClassic is B+ and the average credit spread of debt with B+ credit rating and the same maturity is 2%. The risk-free rate for all the maturity is 3%. The Bloomberg adjusted beta for Growth Classic at the end of the last year was 1.65. The expected return of the market portfolio is 8.20%. The current debt-to-equity ratio at the end of the last year was 0.5 and then changed to 1.4 at the beginning of this year. We assume that the changes in capital structure does not affect the firm's credit rating nor business risk. Please base on the above information and calculate the cost of debt (Kd), cost of equity (Ke) and the weighted-average cost of capital (WACC) of the firm after the changes of capital structure. (7 marks) b) GrowthClassic had operating income before interest and taxes for the year 2021 of $600 million. The firm had depreciation and amortization expense of $40 million that same year. Capital spending totaled $120 million during 2021. At the end of 2020 and 2021, working capital totaled $70 and $90 million, respectively. Estimate the free cash flow of the firm in 2021. (3 marks) c) The free cash cash flow to the firm of GrowthClassic is expected to grow at 8% every year for the next 3 years (2022-2024) and then it is expected to grow at 4% beyond the third year. Using the WACC after the change of capital structure and assuming it will not change in the future, please use the "Perpetuity Growth Method" and estimate the firm's enterprise value at the beginning of the year 2022 (now). (5 marks) 4) From GrowthClassic's financial statements, we know that it currently has $2,200 million total debt outstanding and $600 million cash & cash equivalent. Besides, the firm also has preferred stocks and noncontrolling interest, worth $300 million and $200 million respectively. Based on all the information provided above in this question, calculate the implied total equity value of GrowthClassic's common shares. (5 marks) Question 2 Assume you are now at the beginning of the year 2022 and are trying to evaluate company GrowthClassic Incorporated using the discounted cash flow valuation model. The marginal corporate tax rate of GrowthClassic is 25%. Please answer the following questions in the answer book. a) The credit rating of GrowthClassic is B+ and the average credit spread of debt with B+ credit rating and the same maturity is 2%. The risk-free rate for all the maturity is 3%. The Bloomberg adjusted beta for Growth Classic at the end of the last year was 1.65. The expected return of the market portfolio is 8.20%. The current debt-to-equity ratio at the end of the last year was 0.5 and then changed to 1.4 at the beginning of this year. We assume that the changes in capital structure does not affect the firm's credit rating nor business risk. Please base on the above information and calculate the cost of debt (Kd), cost of equity (Ke) and the weighted-average cost of capital (WACC) of the firm after the changes of capital structure. (7 marks) b) GrowthClassic had operating income before interest and taxes for the year 2021 of $600 million. The firm had depreciation and amortization expense of $40 million that same year. Capital spending totaled $120 million during 2021. At the end of 2020 and 2021, working capital totaled $70 and $90 million, respectively. Estimate the free cash flow of the firm in 2021. (3 marks) c) The free cash cash flow to the firm of GrowthClassic is expected to grow at 8% every year for the next 3 years (2022-2024) and then it is expected to grow at 4% beyond the third year. Using the WACC after the change of capital structure and assuming it will not change in the future, please use the "Perpetuity Growth Method" and estimate the firm's enterprise value at the beginning of the year 2022 (now). (5 marks) 4) From GrowthClassic's financial statements, we know that it currently has $2,200 million total debt outstanding and $600 million cash & cash equivalent. Besides, the firm also has preferred stocks and noncontrolling interest, worth $300 million and $200 million respectively. Based on all the information provided above in this question, calculate the implied total equity value of GrowthClassic's common shares. (5 marks)
Expert Answer:
Answer rating: 100% (QA)
aKd Rf RM Rf CRSPREAD Kd 3 165820 3 2 Kd 12545 Ke Rf ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
At the beginning of the year you bought 250 shares of Lycel Ltd. at $82 each. During the year you received dividends of $750. At the end of the year the stock is trading for $87 and you decide to...
-
At the beginning of last year Thomas purchased 200 shares of the Web.com Fund at an NAV of $26.00 and automatically reinvested all distributions. As a result of reinvesting, Thomas ended the year...
-
Cash and cash equivalents at the beginning of the year totaled $10,000 The statement of cash flows reported the following net cash provided by operating activity of $5,000, net cash used by investing...
-
A reaction for which H = + 98.8 kJ and S = + 141.5 J/K is ________ (spontaneous or nonspontaneous) at low temperatures and ________ (spontaneous or nonspontaneous) at high temperatures.
-
Why was home building such an important factor in this crisis?
-
Should the total cash flows that are expected to be produced by a new international division be included in the analysis that is performed to make a decision as to whether a multinational firm should...
-
What is a protective order? Why is it important to move for a protective order as quickly as possible?
-
A slender missile is flying at Mach 1.5 at low altitude. Assume the wave generated by the nose of the missile is a Mach wave. This wave intersects the ground 559 ft behind the nose. At what altitude...
-
Durable Vinyl Company manufactures tables with vinyl tops. For each table, 6 square feet of vinyl at a standard cost of P1.30 per square foot are required. A production run of 1,000 tables in...
-
Which series has the highest beta. BraveNewCoin Liquid Index for Bitcoin 1D BNC Trading Brave Ne Yellow Green Blue Orange
-
1. Melissa has saved $69,600.00. If she decides to withdraw $3,326.00 at the beginning of every month and interest is 7.03 % compounded annually, for how long can she make withdrawals? Express your...
-
What is the relative significance of relative and absolute brain size in trying to understanding the evolution of brain and behavior?
-
According to a Labour Force Survey in a country, total employment increased by around 1.35 million workers between 2014 and 2020, but the number of unemployed workers increased by 350,000. a. How are...
-
What are the two primary modes of speciation?
-
What is the cerebrum and how is it anatomically organized?
-
What is taxonomy?
-
Financial reporting is critical to the success of any organization because this is how managers and other stakeholders evaluate the sustainability and profitability of an organization. The healthcare...
-
Rowland Textile Inc. manufactures two products: sweatshirts and T-shirts. The manufacturing process involves two activities: cutting and sewing. Expected overhead costs and cost drivers are as...
-
Consider the following pro forma for International Business Machines (IBM) based on analysts' forecasts in early 2003. The book value of IBM's common equity at the end of 2002 was $23.4 billion, or...
-
During the 1990s and 2000s, many firms repurchased stock and borrowed to do so. What is the typical effect of stock repurchases on earnings-per-share growth and return on common equity? Predict how a...
-
A firm reported $818 million of net income in its income statement after $140 million of net interest expenses and income taxes, using a statutory tax rate of 35 percent.
-
Determine the reactions at the pin support \(A\) and roller \(B\). 500 lb/ft 30 ft 700 lb/ft 48 ft- 48 ft BA 20 ft B
-
For methanol synthesis reaction \[ \mathrm{CO}(\mathrm{g})+2 \mathrm{H}_{2}(\mathrm{~g}) ightleftharpoons \mathrm{CH}_{3} \mathrm{OH}(\mathrm{g}) \] Using a feed mixture of carbon monoxide and...
-
The L2 steel blade of the band saw wraps around the pulley having a radius of \(12 \mathrm{in}\). Determine the maximum normal stress in the blade. The blade has a width of 0.75 in. and a thickness...
Study smarter with the SolutionInn App