Kemboja Bhd, a local company which specializes in the manufacturing of surgical instruments, had recently been...

Kemboja Bhd, a local company which specializes in the manufacturing of surgical instruments, had recently been listed on the ACE Market of Bursa Malaysia. It has embarked on an aggressive strategy for expanding its activities into overseas market. Since a lot of cash is required to fund this ongoing venture, the company has decided not to pay any dividend to its shareholders. At least none are expected in the near future. The company is expected to earn RM2 million in net free cash flow next year. This cash flow is expected to grow at 10% during the next four years and then grow at 8% per year indefinitely. The company has RM20 million in debt and 500,000 shares outstanding. Calculate the intrinsic value of the stock using 15% discount rate.

Expert Solution

Value of Firm = Present Value (PV) of Future Cash Flows at discount Rate of 15%

Value of Firm = PV of CF₁ + PV of CF₂ +PV of CF₃ +PV of CF₄ + PV of CF₅ + PV of Terminal Value at year 5 (when growth rate is consistent for indefinite period)

Cash Flow Year 1, CF₁ = 2,000,000
CF₂ = 2,000,000* (1 + 10%)¹ = 2,200,000
CF₃ = 2,000,000* (1 + 10%)² = 2,420,000
CF₄ = 2,000,000* (1 + 10%)³ = 2,662,000
CF₅ = 2,000,000* (1 + 10%)⁴ = 2,928,200
CF₆ = 2,928,200* (1 + 8%) = 3,162,456

Terminal Value at Year 5 = CF₆ / (R- g)
TV₅ = 3162456 / (15% - 8%)
TV₅ = 3162456 / 7%
TV₅ = 45,177,943

Value of Firm = CF₁ / (1+r)¹ + CF₂ / (1+r)²+ CF₃ / (1+r)³+ CF₄ / (1+r)⁴+ CF₅ / (1+r)⁵+ TV₅ / (1+r)⁵

Value of Firm = 2000000 / (1+15%)¹ + 2200000/ (1+15%)²+ 2420000/ (1+15%)³+ 2662000 / (1+15%)⁴+ 2928200 / (1+15%)⁵+ 45177943 / (1+15%)⁵

Value of Firm = 2000000 / (1.15)¹ + 2200000/ (1.15)²+ 2420000/ (1.15)³+ 2662000 / (1.15)⁴+ 2928200 / (1.15)⁵+ 45177943 / (1.15)⁵

Value of Firm = 30,433,098

Value of Equity = Value of Firm - Value of Debt
Value of Equity = 30,433,098 - 20,000,000
Value of Equity = 10,433,098

Intrinsic Value = Value of Equity / Shares Outstanding
Intrinsic Value = 10,433,098/500,000
Intrinsic Value = RM 20.87

jeff jeffy answered 2 years ago

SciTools Incorporated, a company that specializes in scientific instruments, has been invited to make a bid...

SciTools Incorporated, a company that specializes in scientific instruments, has been invited to make a bid on a government contract. The contract calls for a specific number of these instruments to be delivered during the coming year. The bids must be sealed (so that no company knows what the others are bidding), and the low bid wins the contract. SciTools estimates that it will cost $5000 to prepare a bid and $95,000 to supply the instruments if it wins the...

b) Company CC is a manufacturing company that produced automotive parts for local market. Recently, the...

b) Company CC is a manufacturing company that produced automotive parts for local market. Recently, the top management of the Company CC intended to market their products for global markets. Thus, they will form a group to handle this project. The team will engage some important task such as planning, market entry strategies and designing global products for automotive industries. Discuss on how to make the team effective and the marketing features to market the products globally.

A local restauranteur who had been running a profitable business for many years recently purchased a...

A local restauranteur who had been running a profitable business for many years recently purchased a three-way liquor license. This license gives the owner the legal right to sell, beer, wine, and spirits in her restaurant. The cost of obtaining the three way license was about $90,000 since only 300 such licenses were issued by the state. While the license is transferable, only $75,000 is refundable if the owner chooses not to use the license. After selling alcoholic beverages for...

ABC company basically manufacturing the musical instruments. You have been auditing this company from the past...

ABC company basically manufacturing the musical instruments. You have been auditing this company from the past 8 years. The company financial statements are “true and fair” the accounts of the company never been qualified from the beginning. The company total net worth amounted OMR 10 million. Consolidated financial statements recognize profit before tax of OMR 9 million (2018 – OMR 6 million) and total assets of OMR 20 million (2018 OMR 18 million). The company accountant has informed that there...

You have recently been promoted to district manager of a large scale restaurant chain which specializes...

You have recently been promoted to district manager of a large scale restaurant chain which specializes in affordable meals in a pleasant environment. In accordance with management objectives, you are responsible for increasing sales of appetizers by 20 percent by the next quarter for the 15 locations in your area. Keeping channel richness in mind, how will you make contact with the restaurant employees to facilitate the sales increase? Organizational Behavior

A manager at a local manufacturing company has been monitoring the output of one of the...

A manager at a local manufacturing company has been monitoring the output of one of the machines used to manufacture chromium shells. Past data indicate that if the machine is functioning properly, the length of the shells produced by this machine can be modeled as being normally distributed with a mean of 118 centimeters and a standard deviation of 4.3 centimeters. Suppose 10 shells produced by this machine are randomly selected. What is the probability that the average length of...

Maggie has recently been appointed to a position as a division leader of a manufacturing company....

Maggie has recently been appointed to a position as a division leader of a manufacturing company. Her salary includes a baseline amount, plus a bonus of 5% of the amount of sales that exceed $500,000 dollars. Discuss at least three potential agency problems this compensation plan could present, and some ways good corporate governance can mitigate those issues.

TG Sdn. Bhd. is an electrical manufacturing company located in Pagoh. It is a wellestablished company...

TG Sdn. Bhd. is an electrical manufacturing company located in Pagoh. It is a wellestablished company with a favorable reputation for the quality of their products. The company manages to increase its production to meet their customer’s demand. Among the company’s goals is to have a better management in controlling product costs. Presented below is the information for the year ended 31 December 2019: RM Sales 6,300,000 Sales Expenses 210,000 Administration Expenses 135,000 Income Tax Expenses 75,000 Direct Material Purchased...

You have just begun your summer internship at Tmedic. The company supplies sterilized surgical instruments for...

You have just begun your summer internship at Tmedic. The company supplies sterilized surgical instruments for physicians. To expand sales, Tmedic is considering paying a commission to its sales force. The controller, Jane Hewitt, asks you to compute (1) the new breakeven sales figure and (2) the operating profit if sales increase 15% under the new sales commission plan. She thinks you can handle this task because you learned CVP analysis in your accounting class. You spend the next...

Ms. Reid is a resident from a long-term care facility who recently had a minor surgical...

Ms. Reid is a resident from a long-term care facility who recently had a minor surgical procedure done at the hospital. Prior to surgery, Ms. Reid was ambulatory and somewhat self-sufficient. Upon return to the home, the evening nurse reads the report from the hospital which contains the following information: Vital signs, condition of surgical dressing (on left hip), and reports that the patient has been eating well. Ms. Reid is alert upon arrival. During the night, Ms. Reid falls...

Question