Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    Solutions - L5 & 6 - CH 9 (Equity Valuation)

    Uploaded by

    kokmunwai717
    This document provides solutions to questions from Chapter 9 of a finance textbook. Question 27 calculates the enterprise value and equity value of a company given financial information. Question 28a values a company by forecasting cash flows over 6 years with declining growth rates, calculating a terminal value, and discounting the future cash flows to determine the company's value today and share price. The solutions show the step-by-step work and calculations to value the companies based on the financial information and assumptions provided in the questions.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Solutions - L5 & 6 - CH 9 (Equity Valuation)

    Uploaded by

    kokmunwai717
    7 views3 pages
    This document provides solutions to questions from Chapter 9 of a finance textbook. Question 27 calculates the enterprise value and equity value of a company given financial information. Question 28a values a company by forecasting cash flows over 6 years with declining growth rates, calculating a terminal value, and discounting the future cash flows to determine the company's value today and share price. The solutions show the step-by-step work and calculations to value the companies based on the financial information and assumptions provided in the questions.

    Original Title

    Solutions - L5 & 6 - Ch 9 (Equity Valuation)

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides solutions to questions from Chapter 9 of a finance textbook. Question 27 calculates the enterprise value and equity value of a company given financial information. Question 28a values a company by forecasting cash flows over 6 years with declining growth rates, calculating a terminal value, and discounting the future cash flows to determine the company's value today and share price. The solutions show the step-by-step work and calculations to value the companies based on the financial information and assumptions provided in the questions.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    7 views3 pages

    Solutions - L5 & 6 - CH 9 (Equity Valuation)

    Uploaded by

    kokmunwai717
    This document provides solutions to questions from Chapter 9 of a finance textbook. Question 27 calculates the enterprise value and equity value of a company given financial information. Question 28a values a company by forecasting cash flows over 6 years with declining growth rates, calculating a terminal value, and discounting the future cash flows to determine the company's value today and share price. The solutions show the step-by-step work and calculations to value the companies based on the financial information and assumptions provided in the questions.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 3

    FINA 3303 Chapter 9 Solutions Fall 2022

    (Equity Valuation) - Chapter 9 – Q27, Q28a

    27. We need to find the enterprise value of the company. We can calculate EBITDA as sales minus costs, so:

    EBITDA = Sales – Costs

    EBITDA = $43,000,000 – 14,000,000

    EBITDA = $29,000,000

    Solving the EV/EBITDA multiple for enterprise value, we find:

    Enterprise value = $29,000,000(6.4)

    Enterprise value = $185,600,000

    The total value of equity is the enterprise value minus any outstanding debt, plus cash, so:

    Equity value = Enterprise value – Debt + Cash

    Equity value = $185,600,000 – 58,000,000 + 19,000,000

    Equity value = $146,600,000

    So, the price per share is:

    Stock price = $146,600,000/1,850,000

    Stock price = $79.24

    Page 1 of 3
    FINA 3303 Chapter 9 Solutions Fall 2022

    Kennedy’s Remark for Q28 – Please kindly make the following adjustments regarding growth rates in the
    question background:-

    “Each of these values is expected to grow at 14 percent the following year, with the growth rate declining by 2
    percent per year (insert “from Year 2 to Year 5”) until the growth rate reaches 5 percent (insert “Year 6”), where
    it is expected to remain indefinitely”

    If we do not make the adjustments in the question background, growth rate of Year 6 is arguably as 6% and
    terminal year will be in Year 7 accordingly, but not in Year 6

    28. a. To value the stock today, we first need to calculate the cash flows for the next 6 years. The sales, costs,
    and net investment all grow by the same rate, namely 14 percent, 12 percent, 10 percent, and 8 percent,
    respectively, for the following 4 years, then 5 percent indefinitely. So, the cash flows for each year will
    be:

    Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

    Sales $95,000,000 $108,300,000 $121,296,000 $133,425,600 $144,099,648 $151,304,630

    Costs 52,000,000 59,280,000 66,393,600 73,032,960 78,875,597 82,819,377

    EBT $43,000,000 $49,020,000 $54,902,400 $60,392,640 $65,224,051 $68,485,254

    Taxes 9,030,000 10,294,200 11,529,504 12,682,454 13,697,051 14,381,903

    Net income $33,970,000 $38,725,800 $43,372,896 $47,710,186 $51,527,000 $54,103,350

    Investment 9,000,000 10,260,000 11,491,200 12,640,320 13,651,546 14,334,123

    Cash flow $24,970,000 $28,465,800 $31,881,696 $35,069,866 $37,875,455 $39,769,228

    To find the terminal value of the company in Year 6, we can discount the Year 7 cash flows as a growing
    perpetuity, which will be:

    Terminal value = $39,769,228(1 + .05)/(.13 – .05)

    Terminal value = $521,971,112

    Page 2 of 3
    FINA 3303 Chapter 9 Solutions Fall 2022

    So, the value of the company today is:

    Company value today = $24,970,000/1.13 + $28,465,800/1.132 + $31,881,696/1.133

    + $35,069,866/1.134 + $37,875,455/1.135 + ($39,769,228 + 521,971,112)/1.136

    Company value today = $378,366,434

    Dividing the company value by the shares outstanding to get the share price, we get:

    Share price = $378,366,434/6,500,000

    Share price = $58.21

    Page 3 of 3

    You might also like