Use the adjusted present value (APV) to find the per share value of Skyline to your firm.Use
Question:
Use the adjusted present value (APV) to find the per share value of Skyline to your firm.Use the WACC to get the horizon value (HV).Use M&M no tax relationship to get the unlevered cost of capital.
Income Statement (in millions):
Y1:Y2:Y3:
EBIT: 202528
Interest Expense 333
EBT 172225
Taxes 5.1 6.6 7.5
Net Income 11.9 15.4 17.5
Net Investment In Operating Capital 2 2.2 2.5
Additional Information: Sales are $35 million for the most recent year. Cost of goods sold are $10 million. Inventory is $ 4 million Gross margin is 15%. EBIT is 2 million. Tax Rate is 35%. Total Assets are $25 million. Retained Earnings are $6 million. Total Liabilities are $15 million.
Additional possibly helpful info: Debt yield: 5% Beta- .8, Market Cap- 25 million, Stock Price - $23, T-bond (riskfree rate) - 1.50%.
Please indicate any assumptions if any additional assumptions were made