Question

In: Finance

Can you assist with the following? What formulas should I use for these questions and what...

Can you assist with the following? What formulas should I use for these questions and what does it all mean? I want to be better at this, but I just can't seem to understand.

A firm can get $1,000,000 in exchange of 25% of its equity. After investing the amount raised in the firm, the firm expects to generate $300,000 in FCF next year, which is expected to grow at 3% in perpetuity after that.

Before closing the deal, Mr. Wonderful approaches the firm and argues that he is willing to provide the $1,000,000 but since he is “smart capital”, he requests 40% of the equity of the firm.


c) Calculate the cost of Mr. Wonderful capital for the firm if he does not intervene in the firm’s operations (i.e., assuming that the firm’s cash flows are as described above). How is this cost of capital related to the WACC of the firm?


d) Suppose now that Mr. Wonderful affects the firm’s cash flows, i.e., he can accelerate firm’s growth to 5% for the first 5 years. After that, the firm’s cash flow will grow at 3% in perpetuity.
Calculate the cost of Mr. Wonderful capital to the firm. How does this cost relate to the WACC of the firm?

e) Is Mr. Wonderful a desirable source of funds for the owners of the firm?


f) Suppose that Mr. Wonderful is able to make the firm grow at k% rather than 3% for the first five years. Find the rate of growth that would leave the firm indifferent between bringing Mr.
Wonderful as a source of capital to the firm.

Solutions

Expert Solution

1,000,000 USD in exchange for 25% stake in the company .

This means that the post money valuation = Investment / Stake = 1,000,000 / 25% = 4,000,000 USD

Pre Money valuation = Post Money Valuation - Investment = 3,000,000

FCF1 = 300,000

Growth rate = 3% till perpetuity

Mr. Wonderful proposes 1,000,000 USD for 40% stake in the company.

This means that the post money valuation = Investment / Stake = 1,000,000 / 40% = 2,500,000 USD

Pre Money valuation = Post Money Valuation - Investment = 1,500,000

Answer C)

Cost of Mr. Wonderful's Capital

Value of Firm = FCF at end of year 1 / Cost of equity - Growth %

2,500,000 = 300,000 / Cost of Equity - 3%

2,500,000 * (Cost of Equity - 3%) = 300,000

2,500,000 * Cost of Equity - 75,000 = 300,000

2,500,000 * Cost of Equity = 375,000

Cost of Equity =  375,000 / 2,500,000

Cost of Equity = 15%

Answer D)

Cash Flows with support of Mr. Wonderful grow at 5% for First 5 years

Year 1 Year 2 Year 3 Year 4 Year 5
   300,000    315,000    330,750    347,288    364,652

Value of firm at end of 5th year = Value * (1+Growth%)^n

= 2,500,000 * (1.05)^5

=3,190,704 USD

Value of Firm at end of 5th year = FCF at end of year 6 / Cost of equity - Growth %

3,190,704 = 364,652*(1.03) / Cost of Equity - 3%

3,190,704  = 375,591.43 / Cost of Equity - 3%

3,190,704 * Cost of Equity - 95,721.11 = 375,591.43

3,190,704 * Cost of Equity = 471,312.55

Cost of Equity = 471,312.55 / 3,190,704

Cost of Equity = 14.77%

Answer E)

Yes, mr. wonderful is a reliable source of funds for the entrepreneur, even though his cost of capital is higher than other investors. This is because of the following reasons:

GUIDANCE AND EXPERTISE:

Mr. Wonderful would already have rich experience in creating and taking start-ups to the next level, their expertise and guidance can prove to be useful for the entrepreneur. Mr. wonderful can help with strategy consulting, technical assistance, resources, etc. in order to make the venture successful.

HELP IN FORM OF CONNECTIONS, HIRING NEEDS, ETC.

MR. Wonderful will bring his entire valuable and unmatched network on the table given the huge equity holding in the company. They also have huge connections in the industry and connect you with suppliers to reduce your costs of production or servicing, cheaper raw materials, etc. or can connect you with right people needed for your organisation such as android developers, marketers, etc.

RAPID GROWTH

Conencting with Mr. Wonderful will grow your startup/venture at a higher rate than what the other investors can help in or you would have achieved yourself.  


Related Solutions

What strategies and questions can i use if i want to interview a people in leadership...
What strategies and questions can i use if i want to interview a people in leadership roles in educational leadership? And how can i consider the strengths and weaknesses of the interview?
Can you please assist me with setting this question in excel and what functions to use...
Can you please assist me with setting this question in excel and what functions to use PROBLEM 5 Minneapolis Health System has bonds outstanding that have four years remaining to maturity, a coupon interest rate of 9 percent paid annually, and a $1,000 par value. a. What is the yield to maturity on the issue if the current market price is $829? b. If the current market price is $1,104? c. Would you be willing to buy one of these...
Can anyone assist me with the following problem posted below? I just need some simple use...
Can anyone assist me with the following problem posted below? I just need some simple use case diagrams made for all the systems at play as described, ill do my best to answer any questions you may have, thank you! SYSTEM DETAILS: The warehouse stores items for purchase by customers. To expedite order fulfillment, stock of most items is kept and a minimum reorder is made when stocks are below a set trigger quantity. Items ordered that are not in...
Use excel and show both the numbers and the formulas so I can learn how to...
Use excel and show both the numbers and the formulas so I can learn how to do it If I want to invest $1200 a year for 20 years and then stop investing for 10 years, to pay for my slacker child to get a doctorate, how much will I need to invest a year in my final 10 years of work to get my $2,000,000 to make me really happy at 12% interest?
What starting reagent should I use to synthesize chlorocyclohexene? What starting reagent should I use to...
What starting reagent should I use to synthesize chlorocyclohexene? What starting reagent should I use to synthesize 2-chloro-2-methylpropane? The options for starting reagents are 3-methyl-1-butanol, benzyl alcohol, cyclohexanol, and 2-methyl-2-propanol. Alcohol Halogenation Procedure Enter the synthesis lab [left-hand desk]. Click on Alcohol Halogenation on the chalkboard. Decide on the appropriate starting reagent[s] to synthesize chlorocyclohexane. Use ether as solvent. Build the experimental setup. Use a heater, condenser and nitrogen gas. Add the appropriate organic reagents to a flask, and move...
The following are questions for discussion assignment. Could you please assist me with these questions? Thank...
The following are questions for discussion assignment. Could you please assist me with these questions? Thank you. Rite Aid Corporation; NYSE: RAD Income Statement: Listed as Consolidated of Operations, page 76 Balance Sheet: Listed as Consolidated Balance Sheets, page 75 Statement of Stockholder's Equity: Listed as Consolidated Statements of Stockholders' Equity, page 78 Statement of Cash Flows: Listed as Consolidated Statements of Cash Flows, page 79 https://www.sec.gov/Archives/edgar/data/84129/000104746918003207/a2235393z10-k.htm SEC 10K Project: Income Statement Respond to one or more question(s) from each...
Please assist with the information below. Use Table below for questions 23 to 27. You are...
Please assist with the information below. Use Table below for questions 23 to 27. You are asked to estimate Return%. Use simple regression. What is the regression equation? Fund Annual Expense Ratio (%) Return (%) Company A 1.59 49 Company B 1.35 52 Company C 1.68 89 Company D 1.56 58 Company E 2.16 131 Company F 1.8 59 Company G 1.88 99 Company H 0.9 53 Company I 1.79 77 Company J 1.49 54 Company K 1.05 57 Company...
Can you please show me the formulas you used in these problems? I keep using the...
Can you please show me the formulas you used in these problems? I keep using the wrong ones. In his last ride in a rocket sled in 1955, Col. Stapp was accelerated to 632 miles per hour in 5.0 s, and then brought to a stop with an acceleration of 46.2 g, the largest acceleration voluntarily endured by a human. a. How far did the sled move in the first phase, as it accelerated to maximum speed? b. How far...
Please answer the following questions. You should use between 200 to 300 words for each. 1.      What...
Please answer the following questions. You should use between 200 to 300 words for each. 1.      What is the principle of complementarity? Giving one example from each the following 4 different organizational levels, cells, tissues, organs, and organ systems, show how you have understood the principle of complementarity in the human body. 2.      What is homeostasis? Explain how the whole body contributes to the homeostasis of body pH. Refer to all the body systems, if a body system is not involved you...
You suggest that the Villige Pharmacy should use a flexible budget to assist decision making, planning...
You suggest that the Villige Pharmacy should use a flexible budget to assist decision making, planning and control. The company expects to issue prescriptions 20,000 over the coming year.   Assuming that the first 10,000 prescriptions require 0.10 direct labour hours to dispense and the remainder require 0.15 direct labour hours and that overheads are absorbed on the basis of direct labour hours. The budgeted semi-variable costs for each of the four overhead items are split as follows: Fixed Cost Variable...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT