Question
In: Accounting
Woof Company manufactures toys for dogs. Last year, Woof earned operating income of $310,500 after income...
Woof Company manufactures toys for dogs. Last year, Woof earned operating income of $310,500 after income taxes. Capital employed equaled $3.7 million. Woof is 30% equity and 70% 10-year bonds paying 6.25 percent interest. Woof’s marginal tax rate is 25 percent. The company is considered a fairly risky investment and probably commands a 12-point premium above the 2.5 percent rate on long-term Treasury bonds. The owner of the company would like to improve EVA. Compute EVA under each of the following independent scenarios the owner is considering.
PART A
Assume no changes are made. Calculate EVA using the original data.
PART B
A different type of plastic will be used in the production of dog toys. This should not affect costs but will begin to affect the market assessment of Woof Company, bringing the premium above long-term Treasury bills to 11 percent the first year. Calculate revised EVA for the first year.
Solutions
Expert Solution
|
Answer 1 |
|||
|
Cost of equity (12%+2.5%) |
14.5000% |
||
|
Cost of debt (6.25%*(1-25%)) (Net of Tax) |
4.6875% |
||
|
WACC |
|||
|
Source |
Cost of Source |
Weight |
Weighted average |
|
Equity |
14.5000% |
0.3 |
4.35000% |
|
Debts |
4.6875% |
0.7 |
3.28125% |
|
WACC (Weighted average cost of capital) |
7.63125% |
||
|
EVA |
|||
|
Operating income after Tax |
310,500.00 |
||
|
Less: cost of Capital employed (3700000*7.63125%) |
282,356.25 |
||
|
Economic value added (EVA) |
28,143.75 |
||
|
Answer 2 |
|||
|
Cost of equity (11%+2.5%) |
13.5000% |
||
|
Cost of debt (6.25%*(1-25%)) (Net of Tax) |
4.6875% |
||
|
WACC |
|||
|
Source |
Cost of Source |
Weight |
Weighted average |
|
Equity |
13.5000% |
0.3 |
4.05000% |
|
Debts |
4.6875% |
0.7 |
3.28125% |
|
WACC (Weighted average cost of capital) |
7.33125% |
||
|
Revised EVA for the first year |
|||
|
Operating income after Tax |
310,500.00 |
||
|
Less: cost of Capital employed (3700000*7.33125%) |
271,256.25 |
||
|
Economic value added (EVA) |
39,243.75 |
||
ekkarill92 answered 2 years agoRelated Solutions
Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $195,000 after income taxes....
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $195,000 after income taxes.
Capital employed equaled $2.9 million. Brewster is 45 percent
equity and 55 percent 10-year bonds paying 6 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
13-point premium above the 5 percent rate on long-term Treasury
bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the new CEO...
Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $193,000 after income taxes....
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $193,000 after income taxes.
Capital employed equaled $2.9 million. Brewster is 45 percent
equity and 55 percent 10-year bonds paying 6 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
12-point premium above the 5 percent rate on long-term Treasury
bonds.
Required:
Use a spreadsheet to perform your calculations and round all
interim and percentage figures...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $191,000 after...
Calculating EVA
Brewster Company
manufactures elderberry wine. Last year, Brewster earned operating
income of $191,000 after income taxes. Capital employed equaled
$2.6 million. Brewster is 40 percent equity and 60 percent 10-year
bonds paying 7 percent interest. Brewster’s marginal tax rate is 40
percent. The company is considered a fairly risky investment and
probably commands a 12-point premium above the 5 percent rate on
long-term Treasury bonds.
Jonathan Brewster’s
aunts, Abby and Martha, have just retired, and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $195,000 after...
Calculating EVA
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $195,000 after income taxes.
Capital employed equaled $2.2 million. Brewster is 40 percent
equity and 60 percent 10-year bonds paying 6 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
13-point premium above the 5 percent rate on long-term Treasury
bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $195,000 after...
Calculating EVA
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $195,000 after income taxes.
Capital employed equaled $2.4 million. Brewster is 45 percent
equity and 55 percent 10-year bonds paying 7 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
13-point premium above the 5 percent rate on long-term Treasury
bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $192,000 after...
Calculating EVA
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $192,000 after income taxes.
Capital employed equaled $2 million. Brewster is 45 percent equity
and 55 percent 10-year bonds paying 6 percent interest. Brewster’s
marginal tax rate is 40 percent. The company is considered a fairly
risky investment and probably commands a 13-point premium above the
4 percent rate on long-term Treasury bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $195,000 after...
Calculating EVA
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $195,000 after income taxes.
Capital employed equaled $2.1 million. Brewster is 40 percent
equity and 60 percent 10-year bonds paying 7 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
12-point premium above the 4 percent rate on long-term Treasury
bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $189,000 after...
Calculating EVA
Brewster Company manufactures elderberry wine. Last year,
Brewster earned operating income of $189,000 after income taxes.
Capital employed equaled $2.8 million. Brewster is 45 percent
equity and 55 percent 10-year bonds paying 6 percent interest.
Brewster’s marginal tax rate is 40 percent. The company is
considered a fairly risky investment and probably commands a
12-point premium above the 4 percent rate on long-term Treasury
bonds.
Jonathan Brewster’s aunts, Abby and Martha, have just retired,
and Brewster is the...
Calculating EVA Brewster Company manufactures elderberry wine. Last year, Brewster earned operating income of $188,000 after...
Calculating EVA Brewster Company manufactures elderberry wine.
Last year, Brewster earned operating income of $188,000 after
income taxes. Capital employed equaled $2.6 million. Brewster is 45
percent equity and 55 percent 10-year bonds paying 7 percent
interest. Brewster’s marginal tax rate is 40 percent. The company
is considered a fairly risky investment and probably commands a
13-point premium above the 4 percent rate on long-term Treasury
bonds. Jonathan Brewster’s aunts, Abby and Martha, have just
retired, and Brewster is the...
Gemco Jewelers earned $5 million in after tax operating income last year (EBIT*(1-T)). The firm had...
Gemco Jewelers earned $5 million in after tax operating income
last year (EBIT*(1-T)). The firm had capital expenditures of $4
million and depreciation of $2 million during the year, and no NWC.
Gemco has a pretax cost of debt of 3%, and a tax rate of 20%. The
company has an unlevered beta of 1. The risk-free interest rate is
1.5% and the market risk premium is 4%.
1.Find Gemco’s Free Cash Flow (FCF)
2.Assume the FCF found is perpetual....
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- The following information is available for Robstown Corporation for 20Y8: Inventories January 1 December 31 Materials...
- /* Complete the TO DO comments below */ window.onload = function() { /* TODO add a...
- Trevor Price bought 10-year bonds issued by Harvest Foods five years ago for $4,532.35. The bonds...
- How do you represent 5.1 (5 + 1/10) in binary? I know that it is 0101....
- More and more adults are considering commuting to work by bicycle rather than car, but few...
- Please answer these questions Data Processing and Analysis using python. Thank you In statistics, an outlier...
- Write a function file that accepts each of the four vectors as inputs. The function file...
ADVERTISEMENT