You find three comparable firms quoting at the New York Stock Exchange (NYSE) operating in the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You find three comparable firms quoting at the New York Stock Exchange (NYSE) operating in the same industry group as Youx. You have the following data on these firms: Equity Beta Market Leverage Ratio Market Capitalization (in millions) Zen Lynx TopTech 2.75 1.60 2.00 30% 20% 10% 200 200 200 You know that all three comparable firms have investment grade credit ratings. The historical market risk premium is 6%. The current US treasury 20-year bond rate is 3%. The current US treasury 1-year bond rate is 2%. The CEO of Youx expects the cash-flows of the firm to grow at 5% in the foreseeable future. The marginal corporate tax rate is 34%. You engage in the valuation of Youx for the sake of writing a report to be delivered to Lucent Technologies. Total grade: 100 points You are hired by Goldman Sharks (GS), a leading investment bank in the financial sector. Lucent Technologies is considering the purchase of Youx, a private firm in the electronics industry. Lucent has hired GS to evaluate the costs and benefits of the acquisition. As a preliminary step, your boss asks you to assess the value of Youx's assets as of year 2021. The current financial statements of Youx show that the firm is currently unlevered. The pro-forma statements of Youx for the incoming years contain the following information: The revenues of Youx are expected to be USD 80 million in 2022. The operating cost of Youx is expected to be 15% of its revenues in 2022. The operating margin of Youx will remain the same in the foreseeable future. Selling and general administrative expenses are expected to be 3% of Youx's revenues in 2022. These costs are expected to remain the same in the foreseeable future. The capital expenditures of Youx are expected to be 25% of its revenues. Youx will reinvest the same fraction of its revenues as capital expenditures in the subsequent years. The depreciation amounts to 30% of capital expenditures every period. Youx will spend USD 0.5 million in Research and Development (R&D) in 2022. R&D expenses are expected to grow proportionately to sales. Youx has no net working capital (i.e. current assets minus current liabilities) in 2021. Going forward, Youx will require a net working capital of 2% of revenues to operate. 2. Estimate the appropriate discount rate for Youx if Youx remains unlevered in the future. Carefully explain each step of your analysis. [20 points] You find three comparable firms quoting at the New York Stock Exchange (NYSE) operating in the same industry group as Youx. You have the following data on these firms: Equity Beta Market Leverage Ratio Market Capitalization (in millions) Zen Lynx TopTech 2.75 1.60 2.00 30% 20% 10% 200 200 200 You know that all three comparable firms have investment grade credit ratings. The historical market risk premium is 6%. The current US treasury 20-year bond rate is 3%. The current US treasury 1-year bond rate is 2%. The CEO of Youx expects the cash-flows of the firm to grow at 5% in the foreseeable future. The marginal corporate tax rate is 34%. You engage in the valuation of Youx for the sake of writing a report to be delivered to Lucent Technologies. Total grade: 100 points You are hired by Goldman Sharks (GS), a leading investment bank in the financial sector. Lucent Technologies is considering the purchase of Youx, a private firm in the electronics industry. Lucent has hired GS to evaluate the costs and benefits of the acquisition. As a preliminary step, your boss asks you to assess the value of Youx's assets as of year 2021. The current financial statements of Youx show that the firm is currently unlevered. The pro-forma statements of Youx for the incoming years contain the following information: The revenues of Youx are expected to be USD 80 million in 2022. The operating cost of Youx is expected to be 15% of its revenues in 2022. The operating margin of Youx will remain the same in the foreseeable future. Selling and general administrative expenses are expected to be 3% of Youx's revenues in 2022. These costs are expected to remain the same in the foreseeable future. The capital expenditures of Youx are expected to be 25% of its revenues. Youx will reinvest the same fraction of its revenues as capital expenditures in the subsequent years. The depreciation amounts to 30% of capital expenditures every period. Youx will spend USD 0.5 million in Research and Development (R&D) in 2022. R&D expenses are expected to grow proportionately to sales. Youx has no net working capital (i.e. current assets minus current liabilities) in 2021. Going forward, Youx will require a net working capital of 2% of revenues to operate. 2. Estimate the appropriate discount rate for Youx if Youx remains unlevered in the future. Carefully explain each step of your analysis. [20 points]
Expert Answer:
Related Book For
Foundations Of Business
ISBN: 9780357717943
7th Edition
Authors: William M. Pride, Robert J. Hughes, Jack R. Kapoor
Posted Date:
Students also viewed these finance questions
-
1. Based on the information provided in the case below, what is the key strategic goal for Tim Hortons as of August 2014? It would be a year of dramatic change for Tim Hortons Inc. On August 26,...
-
Harley-Davidson: Preparing for the Next Century There are very few products that are so exciting that people will tattoo your logo on their body. Richard Teerlink, Retired CEO, Harley-Davidson In...
-
Jeffrey Glockzin was an employee of Nordyne, Inc. (Nordyne), which manufactured air conditioning units. Sometimes Glockzin worked as an assembly line tester. The job consisted of using bare metal...
-
Describe the major differences between term and cash-value life insurance. What are the primary advantages and disadvantages of each?
-
A company that produces fine crystal knows from experience that 10% of its goblets have cosmetic flaws and must be classified as "seconds." a. Among six randomly selected goblets, how likely is it...
-
Explain the nature of the production cycle.
-
Upscale Products Inc. uses a standard cost system in accounting for the cost of production of its only product, Suave. The standards for the production of one unit of Suave follow: Direct materials:...
-
Read the Danshui Plant 2 case in your Course Pack, Using budget data, how many Apple iPhone 4's would have to have been completed for Danshui Plant 2 to break-even? Using budget data, what was the...
-
Simplify: + H 3x+3 x+6x+5 x+6x+5
-
At March 3 1 , 2 0 X 6 , Rachel Corporation had the following account balances ( this is only a partial trial balance ) : General and administrative expenses $ 3 0 , 0 0 0 Income tax expense $ 2 , 9...
-
10. (20pts) Describe in English, the language defined by the following grammar: a | a b | b c | C
-
18. Is the expression 2 < 6 < 4 the same as the expression (2 < 6) && (6 <4)? Why or why not?
-
d. The fraction of undergraduate students who smoke is 15% and the fraction of graduate students who smoke is 25%. One-fifth of the University students are graduate students and the rest are...
-
Certainly! Lets analyze the information provided: .RDTOH Balance at Year-End : Total RDTOH balance: $17,000 Eligible portion: $10,000 Non-eligible portion: $7,000 .Taxable Dividends Paid During the...
-
Clearly justify the understanding of information technology and patient transitions in different types of healthcare settings. Includes discussion of federal government initiatives and Explains...
-
Evaluate the line integral, where C is the given curve. C x 2 dx + y 2 dy, C consists of the arc of the circle x 2 + y 2 = 4 from (2, 0) to (0, 2) followed by the line segment from (0, 2) to (4, 3)
-
Eigenvalues without pain: CHEBFUN code. Eigenfunctions can be derived using the CHEBFUN with MATLAB since it has an overloaded eig function. The following code solves for the eigenfunctions of the...
-
For the Biot problem in a slab by expanding the sin and cos term and keeping only terms up to \(\lambda^{2}\) the following approximate relation can be obtained for the eigenvalues for small Biot...
-
Consider the problem of transient heat transfer with a constant heat source in a slab. Show that the governing equation in dimensionless form is \[\begin{equation*}\frac{\partial \theta}{\partial...
Study smarter with the SolutionInn App