Question

In: Finance

Security valuation: equity. Next year, your company expects net income of $44 million. It pays 50%...

Security valuation: equity. Next year, your company expects net income of $44 million. It pays 50% of its earnings out in dividends and has a cost of equity capital of 11%.

a. If your company’s NI has a 7% growth rate, what is the estimated value of your company?

b. What is its re-investment rate (i.e. internal rate of return on earnings retained and reinvested)? Now suppose instead that the company’s re-investment rate (i.e. internal rate of return) on all future retained earnings is only 11%, and continue to assume initial earnings of $44 million.

c. What would be the value of your company if it maintains a dividend payout ratio of 50%?

d. Does the value of the company in c. above change if the payout ratio is reduced to 25%? Why or why not?

e. Find the company’s market capitalization one year from now under each of the two dividend policies described in c. and d. Which payout policy leads to a greater increase in stock price?

f. How can you reconcile the seemingly contradictory results obtained in parts d. and e.?

Expert Solution

(a) Expected Net Income (NI) Earning = $ 44 million, Payout Ratio = 50%, Cost of Equity = ke = 11%

Expected NI Growth Rate = g = 7%

Expected Dividend = Payout Ratio x Expected NI Earnings = 0.5 x 44 = $ 22 million

Estimated Firm Value = 22 / (ke - g) = 22/(0.11-0.07) = $ 550 million

(b) Growth Rate = g = Return on Equity (Internal rate of Return on Retained Earnings/Reinvestment Rate) x (1-Payout Ratio)

7 = Reinvestment Rate x (1-0.5)

Reinvestment Rate = 7/0.5 = 14 %

New Reinvestment Rate = 11 %

(c) Payout Ratio = 50%

New Growth Rate = New Reinvestment Rate x (1-Payout Ratio) = 11 x 0.5 = 5.5 %

Estimated Firm Value = 22 / (Cost of Capital - New Growth Rate) = 22 / (0.11-0.055) = $ 400 million

(d) New Payout Ratio = 25 %

Expected Dividend = Expected NI Earnings x New Payout Ratio = 44 x 0.25 = $ 11 million

New Growth Rate = Reinvestment Rate x (1-New Payout Ratio) = 11 x (1-0.25) = 8.25 %

Estimated Firm Value = 11 / (0.11 - 0.0825) = $ 400 million

As is observable, the firm's estimated value remains same under both circumstances owing to the fact that the cost of using capital (equity cost of capital worth 11%) equals the reinvestment rate of return (rate of return earned on the capital invested)

NOTE: Please raise separate queries for solutions to the remaining sub-parts as one query is restricted to the solution of only up to four sub-parts for a particular question.

jeff jeffy answered 3 months ago

The Wei Corporation expects next year's net income to be $ 15 million. The firm's debt...

The Wei Corporation expects next year's net income to be $ 15 million. The firm's debt ratio is currently 40%. Wei has $ 12 million of profitable investment opportunities, and it wishes to maintain its existing debt ratio. According to the residual model ( assuming all payments are in the form of dividends), how large should Wei's dividend payout ratio be next year?

A company with net income of $30 million and shareholder equity of $200 million and a...

A company with net income of $30 million and shareholder equity of $200 million and a 40% payout ratio would expect a sustainable constant-growth rate of: A) 4%. B) 9%. C) 21%. D) 25%.

The Wei Corporation expects next year’s net income to be $15 million. The firm’s debt ratio...

The Wei Corporation expects next year’s net income to be $15 million. The firm’s debt ratio is currently 40%. Wei has $12 million of profitable investment opportunities, and it wishes to maintain its existing debt ratio. According to the residual distribution model (assuming all payments are in the form of dividends), how large should Wei’s dividend payout ratio be next year? (10 points)

1) The Garlington Corporation expects next year’s net income to be $15 million. The firm’s debt/assets...

1) The Garlington Corporation expects next year’s net income to be $15 million. The firm’s debt/assets ratio currently is 40 percent. Garlington has $12 million of profitable investment opportunities, and it wishes to maintain its existing debt ratio. According to the residual dividend policy, how large should Garlington’s dividend payout ratio be next year? 2. Last year, Axel Tires retained $180,000 of the $450,000 net income it generated. This year, Axel generated net income equal to $510,000. If Axel follows...

Krypton Engineering expects to have net profit next year of $ 16.01 million and free cash...

Krypton Engineering expects to have net profit next year of $ 16.01 million and free cash flow of $ 22.36 million. Krypton's marginal corporate tax rate is 40 %. a. If Krypton increases leverage so that its interest expense rises by $ 4.8 million, how will its net profit change? b. For the same increase in interest expense, how will free cash flow change?

44.The net income reported on the income statement for the current year was $307,371. Depreciation recorded...

44.The net income reported on the income statement for the current year was $307,371. Depreciation recorded on fixed assets and amortization of patents for the year were $33,146, and $9,120, respectively. Balances of current asset and current liability accounts at the end and at the beginning of the year are as follows: End Beginning Cash $39,691 $68,467 Accounts receivable 102,966 120,202 Inventories 81,162 104,718 Prepaid expenses 8,275 4,037 Accounts payable (merchandise creditors) 73,153 52,791 What is the amount of cash...

Mr. Burns wants a net income of $3 million next year for the Springfield Nuclear Plant....

Mr. Burns wants a net income of $3 million next year for the Springfield Nuclear Plant. Their cost of goods sold run 18% of sales and they have $5 million in other operating expenses plus $2.6 million in depreciation. If they have interest expense of $1.5 million and their tax rate is 40%, what revenue level will be necessary to reach his goal? A. $50,555,556 B. $64,444,444 C. $20,243,902 D. $17,195,122

Without leverage, Impi Corporation will have net income next year of $ 4.5 million. If Impi's...

Without leverage, Impi Corporation will have net income next year of $ 4.5 million. If Impi's corporate tax rate is 21 % and it pays 8 % interest on its debt, how much additional debt can Impi issue this year and still receive the benefit of the interest tax shield next year? (Note: Assume Impi's revenues exceed $ 25 million, and that interest tax deductions are limited to 30 % of EBIT under the TCJA.)

Without leverage, Impi Corporation will have net income next year of $ 8.0 million. If Impi's...

Without leverage, Impi Corporation will have net income next year of $ 8.0 million. If Impi's corporate tax rate is 21 % and it pays 9 % interest on its debt, how much additional debt can Impi issue this year and still receive the benefit of the interest tax shield next year? (Note: Assume Impi's revenues exceed $ 24 million, and that interest tax deductions are limited to 30 % of EBIT under the TCJA.) The debt is $____million.

Anthony has an income of $10,000 this year, and he expects an income of $5,000 next...

Anthony has an income of $10,000 this year, and he expects an income of $5,000 next year. He can borrow and lend money at an interest rate of 10%. Consumption goods cost $1 per unit this year and there is no inﬂation. Utility function is U(c1, c2)=4ln(c1)+2ln(c2) a. How would his utility change if the interest rate goes up to 15%? Is he better off or worse off? Explain. b. What about if there is a 10% inflation? Show how...