In: Finance
LIS Corporation, an environmental service provider, had revenues of $209 million in 2002 and reported losses of $3.1 million. It had earnings before interest and taxes of $12.5 million in 2002, and had debt outstanding of $109 million (in market value terms). There are 15.9 million shares outstanding, trading at $11 per share. The pre-tax interest rate on debt owed by the firm is 8.5%, and the stock has a beta of 1.15. The firm's EBIT is expected to increase 10% a year from 2003 to 2006, after which the growth rate is expected to drop to 4% in the long term. Capital expenditures will be offset by depreciation, and working capital needs are negligible. (The corporate tax rate is 40%, and the treasury bond rate is 7%.)
1. Estimate the cost of capital for LIS.
2. Estimate the value of the firm.
3. Estimate the value of equity (both total and on a per share basis).
Total Outstanding shares = 15.9 million
Share price = $11
Market capitalization = $174.9
Total debt outstanding = $109 million
ENTERPRISE VALUE = MARKET CAP + DEBT - CASH&CASH EQUIVALENT (not given,assume = 0)
= 174.90+109 -0 = $283.9 million
weightage of market cap = 174.9 / (174.9 + 109) = 0.62
Weightage of Debt = 109 / (174.9 +109) = 0.38
Risk free return = 7% (treasury bond rate)
Market premium = 10% (assume)
Beta = 1.15
Cost of equity (CAPM MODEL) = 7% + 1.15*10 = 18.5 %
Cost of Debt =8.5 (1- .4) = 5.1 % [ post tax (40 %) interest rate (8.5%) ]
1. Cost of capital = 18.5* 0.62 + 5.1*0.38 = 21.06%
2. Value of the firm is the present value of all the future cash flow to the firm.
Cash Flow to Firm = EBIT (1 - tax) + depreciation - capital expenditure - working capital
Given: Depreciation = capital expenditure
Working capital = negligible
therefore, Cash flow to Firm = EBIT (1 - tax rate)
Corporate tax rate = 40%
Long term growth rate of EBIT = 4%
Terminal value = EBIT (2006) / 0.04
PARAMETERS/ PERIOD | 2002 | 2003 | 2004 | 2005 | 2006 | TERMINAL VALUE |
EBIT | 12.5 | 13.75 | 15.13 | 16.64 | 18.30 | |
EBIT (1-TAX) | 7.5 | 8.25 | 9.08 | 9.98 | 10.98 | 274.52 |
FCFF | 8.25 | 9.08 | 9.98 | 10.98 | 274.52 | |
WACC | 21.06% | 21.06% | 21.06% | 21.06% | 21.06% | |
PV of all future cash flow | 6.81 | 6.19 | 5.63 | 5.11 | 127.81 |
Total Present value of all future cash flow = 6.81 +6.19+5.63+5.11+127.81 = $151.56 milion
The Value of the Firm = $151.56 million
3. The equity value = Value of the Firm - debt outstanding
= $151.56 - 109
= $42.56 million
The share price = Equity value / outstanding shares
= $42.56 / 15.9
= $2.68 / share
NOTE: Since the market premium is not given, the calculated cost of capital may vary.
Therefore this share price may or may not be equal to the expected share price.