Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT) is a profitable, debt free entity, operating in steady-state forever. Despite this, the economy is in recession, which has depressed the price of JQT's stock. Your Equity/Debt investor team is considering buying it and restructuring its debt. The asking price for 100% of the firm's stock is: Your team believes that an optimal capital structure for the firm would be: If your team proceeds with the Just Q Tips transaction: - The equity investors will pay (1-D)/(D+E)% of the purchase price from their own funds. - Just Q Tips will take out a long-term loan at the moment of close, provided by the debt investors on the team, to pay the current owners the rest of the purchase price. - The equity investors will operate Just Q Tips in its recapitalized steady-state for three years. - At the end of this time: 100% of the stock will be resold for an estimated and the loan will be terminated. (Principal will be repaid). $200.00 MM 70% D/(D+E) $72.0000 MM Financing Structure PP (D+E) = D + E = CAP tot D / (D + E) = WD D E Key Rates Income Tax rate ro re = Market's view of Enterprise Value WACC Free Cash Flows FCF (D+E) = NOPAT-A Working Capital + Deprec - CAPX Partial Income Statement, NOPAT and FCFs ($MM UON) Revenue - Depreciation - Other Expenses = EBIT - Tax on EBIT = NOPAT - A Working Capital + Depreciation - CAPX = FCF (D+E) Existing As purchased $200.0 $200.0 0.0% $0.0 $200.0 Existing D = $0.0 $100.00 ($60.00) ($30.00) $10.00 Existing As purchased 35.000% 35.000% 7.000% 10.000% 4.800% 7.530% 4.800% 6.80900% ($3.50) $6.50 $0.00 $60.00 a b ($60.00) $6.50 d 70.0% Purchased $100.00 ($60.00) ($30.00) $10.00 ? ? ? ? As A competing Equity/Debt investor team (CT for short) is also considering buying JQT. CT agrees with your assumptions and approach except that a) they believe that JQT's optimal capital structure is b) 100% of the stock (calculated with CT's D/(D+E) ratio) will be resold for an estimated Question 6 What is CT's estimated SP(D+E) = Resale price of stock plus loan principal repayment? Question 7 60% D/(D+E) Using these numbers, what is CT's estimate of JQT's Enterprise Value? $96.00 MM 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's Estimate of Sp(D+E) is $205.20 and CT's Estimate of JQT's FCF(D+E) is $6.825. Question 8 What is the Market's view of JQT's pre-purchase Enterprise Value? (IE: how much would it cost to purchase all of JQT's stock and pay off all its debt, before any purchase/restructuring by your firm or by CT?). Question 9 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's estimate of of JQT's Enterprise Value is $194.94 Using this number, what is the NPV of this Buy/Manage/Sell project to CT's Equity/Debt Team? Question 10 Based on CT's estimated NPV for this project, should CT go ahead with it? Answer Y, N or Can't Determine, and provide one reason. U No Yes Can't Determine Because the NPV > 0 Because the NPV < 0 Because we cannot determine the IRR Because we do not know the opportunity cost of capital. Because the project is too risky Valuing an Entity with Buy-Manage-Sell Model -- Value to all Stakeholders Introduction Just Q Tips (JQT) is a profitable, debt free entity, operating in steady-state forever. Despite this, the economy is in recession, which has depressed the price of JQT's stock. Your Equity/Debt investor team is considering buying it and restructuring its debt. The asking price for 100% of the firm's stock is: Your team believes that an optimal capital structure for the firm would be: If your team proceeds with the Just Q Tips transaction: - The equity investors will pay (1-D)/(D+E)% of the purchase price from their own funds. - Just Q Tips will take out a long-term loan at the moment of close, provided by the debt investors on the team, to pay the current owners the rest of the purchase price. - The equity investors will operate Just Q Tips in its recapitalized steady-state for three years. - At the end of this time: 100% of the stock will be resold for an estimated and the loan will be terminated. (Principal will be repaid). $200.00 MM 70% D/(D+E) $72.0000 MM Financing Structure PP (D+E) = D + E = CAP tot D / (D + E) = WD D E Key Rates Income Tax rate ro re = Market's view of Enterprise Value WACC Free Cash Flows FCF (D+E) = NOPAT-A Working Capital + Deprec - CAPX Partial Income Statement, NOPAT and FCFs ($MM UON) Revenue - Depreciation - Other Expenses = EBIT - Tax on EBIT = NOPAT - A Working Capital + Depreciation - CAPX = FCF (D+E) Existing As purchased $200.0 $200.0 0.0% $0.0 $200.0 Existing D = $0.0 $100.00 ($60.00) ($30.00) $10.00 Existing As purchased 35.000% 35.000% 7.000% 10.000% 4.800% 7.530% 4.800% 6.80900% ($3.50) $6.50 $0.00 $60.00 a b ($60.00) $6.50 d 70.0% Purchased $100.00 ($60.00) ($30.00) $10.00 ? ? ? ? As A competing Equity/Debt investor team (CT for short) is also considering buying JQT. CT agrees with your assumptions and approach except that a) they believe that JQT's optimal capital structure is b) 100% of the stock (calculated with CT's D/(D+E) ratio) will be resold for an estimated Question 6 What is CT's estimated SP(D+E) = Resale price of stock plus loan principal repayment? Question 7 60% D/(D+E) Using these numbers, what is CT's estimate of JQT's Enterprise Value? $96.00 MM 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's Estimate of Sp(D+E) is $205.20 and CT's Estimate of JQT's FCF(D+E) is $6.825. Question 8 What is the Market's view of JQT's pre-purchase Enterprise Value? (IE: how much would it cost to purchase all of JQT's stock and pay off all its debt, before any purchase/restructuring by your firm or by CT?). Question 9 1 pts 1 pts Assume for this question (irrespective of answers to any other questions) that CT's estimate of of JQT's Enterprise Value is $194.94 Using this number, what is the NPV of this Buy/Manage/Sell project to CT's Equity/Debt Team? Question 10 Based on CT's estimated NPV for this project, should CT go ahead with it? Answer Y, N or Can't Determine, and provide one reason. U No Yes Can't Determine Because the NPV > 0 Because the NPV < 0 Because we cannot determine the IRR Because we do not know the opportunity cost of capital. Because the project is too risky
Expert Answer:
Related Book For
Financial Management Theory and Practice
ISBN: 978-1305632295
15th edition
Authors: Eugene F. Brigham, Michael C. Ehrhardt
Posted Date:
Students also viewed these finance questions
-
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...
-
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...
-
THE iterative software development method. Just read the case thoroughly and answer the below-mentioned 3 questions. Here are the three questions to be answered: 1. What are the two choices Lalonde...
-
In forming Parts Inc. as a corporation, Candice transferred inventory to Parts Inc. in exchange for 30 percent of the corporation's stock (60 shares valued at $130,000). The inventory's fair market...
-
Perpetual: Assume that Marvel uses a perpetual FIFO inventory system. What is the dollar value of its ending inventory? a. $2,940 d. $2,852 b. $2,685 e. $2,705 c. $2,625 Perpetual: Assume that Marvel...
-
Which of the following is not a requirement for an asset to be depreciable? a. It must have a life longer than 1 year. b. It must have a basis (initial purchase plus installation cost) greater than...
-
Young Joon Corp. is considering marketing two new graphing calculators, named Speed-Calc 4 and Speed-Calc 5. According to recent market research, the two products will surpass the current competition...
-
When a RACI matrix is being created, what person or group of people are assign an R for responsible?
-
A B D F Dayton, Inc. Annual Income Statement (Values in Millions) Common Size 2012 2011 2012 2011 Sales $ 178,909 $ 187,510 Cost of Sales 111.631 Gross Operating Profit Selling, General & Admin....
-
The Offering of the Notes by the Issuer in an aggregate principal amount of 600 million. Cullinan Holdco SCSp, a special limited partnership established under the laws of the Grand Duchy of...
-
Q 1 . Prepare a project on Growth of Derivatives Market in India: A Detailed Study including both Equity and Currency Derivatives? It should be minimum 1 0 pages and max 1 5 pages.
-
One major airlines consolidation history that is currently operating today
-
Provide service for someone but they did'nt give me money yet , he must be pay 1 0 0 $ , but not received yet?
-
Differences Between Accounting and Nonaccounting Majors: There are notable differences in perceptions between accounting and nonaccounting majors. Nonaccounting majors are more likely to hold...
-
Thornton Boat Company makes inexpensive aluminum fishing boats. Production is seasonal, with considerable activity occurring in the spring and summer. Sales and production tend to decline in the fall...
-
1. Investigate for what values of k the equations x + y + z = 1, 2x + y + 4z = k, 4x + y + 10z = k2 have infinite solutions. 2. Investigate for what values of and , the system of linear equations x...
-
In Problem use geometric formulas to find the unsigned area between the graph of y = f(x) and the x axis over the indicated interval. f(x) = x + 5; [0, 4]
-
Paul Duncan, financial manager of EduSoft Inc., is facing a dilemma. The firm was founded 5 years ago to provide educational software for the rapidly expanding primary and secondary school markets....
-
Williams & Sons last year reported sales of $12 million, cost of goods sold (COGS) of $10 million, and an inventory turnover ratio of 2. The company is now adopting a new inventory system. If the new...
-
The Morrit Corporation has $600,000 of debt outstanding, and it pays an interest rate of 8% annually. Morrit's annual sales are $3 million, its average tax rate is 40%, and its net profit margin on...
-
Find the frequency response of the given system. \(4 \ddot{x}+12 \dot{x}+13 x=40 \sin \left(\frac{1}{3} t ight)\)
-
A second-order dynamic system is modeled as \[4 \ddot{x}+4 \dot{x}+5 x=0, \quad x(0)=0.4, \dot{x}(0)=0\] a. Find the free response \(x(t)\). b. \(A\) Plot the free response by using the initial...
-
Plot the specified output by using the RK4 method. \(4 \ddot{x}+3 \dot{x}+2 x|x|=\frac{1}{2}+\sin t, \quad x(0)=1, \quad \dot{x}(0)=-1, \quad 0 \leq t \leq 15\), output : \(x\)
Study smarter with the SolutionInn App