No Growth Incorporated had operating income before interest and taxes in 2011 of $250 million. The...

No Growth Incorporated had operating income before interest and taxes in 2011 of $250 million. The firm was expected to generate this level of operating income indefinitely. The firm had depreciation expense of $12 million that same year. Capital spending totaled $15 million during 2011. At the end of 2010 and 2011, working capital totaled $60 and $70 million, respectively. The firm’s combined marginal state, local, and federal tax rate was 40% and its debt outstanding had a market value of $1.5 billion. The 10-year Treasury bond rate is 5.5% and the borrowing rate for companies exhibiting levels of creditworthiness similar to No Growth is 8%. The historical risk premium for stocks over the risk free rate of return is 5.2%. No Growth’s beta was estimated to be 1.2. The firm had 2,500,000 common shares outstanding at the end of 2011. No Growth’s target debt to total capital ratio is 35%.

a- Estimate free cash flow to the firm in 2011.

b- Estimate the firm’s cost of capital.

c- Estimate the value of the firm (i.e., includes the value of equity and debt) at the end of 2011, assuming that it will generate the value of free cash flow estimated in (a) indefinitely.

d- Estimate the value of the equity of the firm at the end of 2011.

e- Estimate the value per share at the end of 2011.

Expert Solution

SEE THE IMAGE

PLEASE ASK YOUR PROFESSOR, THE VALUES ARE OK ,BECAUSE THE VALUE OF EQUITY IS COMING NEGATIVE. THE FIGURES HAVE CHANGED AND THAT MIGHT HAVE CHANGED THE PICTURE.

I HAVE CHECKED ALL CALCULATION 3 TIMES. EVERYTHING IS PERFECT

jeff jeffy answered 2 years ago

No Growth Incorporated had operating income before interest and taxes in 2011 of $225 million.The firm...

No Growth Incorporated had operating income before interest and taxes in 2011 of $225 million.The firm was expected to generate this level of operating income indefinitely. The firm had depreciation expense of $9.5 million that same year.Capital spending totaled $20 million during 2011. At the end of 2010 and 2011, working capital totaled $70 and $80 million, respectively.The firm’s combined marginal state, local, and federal tax rate was 30% and its debt outstanding had a market value of $1 billion.The...

Innovation Incorporated had operating income before interest and taxes in 2018 of $350 million. The firm...

Innovation Incorporated had operating income before interest and taxes in 2018 of $350 million. The firm was expected to generate this level of operating income indefinitely. The firm had depreciation expense of $25 million that same year. Capital spending totaled $40 million during 2018. At the end of 2017 and 2018, working capital totaled $90 and $70 million, respectively. The firm’s combined marginal state, local, and federal tax rate was 30% and its debt outstanding had a market value of...

A company had earnings before interest and taxes of $1.5 million in the most recent year,...

A company had earnings before interest and taxes of $1.5 million in the most recent year, and an interest expense of $250,000. The company has a marginal corporate tax rate of 35%. What is the net income for the leveraged company? What about the same company had they not used leverage (debt)? a) If we compare the leveraged with the unleveraged company, how much was paid out to debt holders, equity holders, and total between the two? b) We should...

The Mason Corporation’s income before interest, depreciation, and taxes (i.e., EBITDA) was $2.05 million in the...

The Mason Corporation’s income before interest, depreciation, and taxes (i.e., EBITDA) was $2.05 million in the year just ended. The firm expects its EBITDA to grow by 2.3% per year forever. To make this happen, the firm will have to invest in plants and equipments an amount equal to 24% of its pre tax operating cash flow (i.e., EBITDA) each year. The tax rate is 30%, depreciation in the year just ended was $233,500, and is expected to grow at...

katie had a before-tax income of $40,000 and paid taxes of $6,000. Ramesh had a before...

katie had a before-tax income of $40,000 and paid taxes of $6,000. Ramesh had a before tax income of $35,000 and paid taxes of $5,250. Based on this information, the tax system is ..... a.regressive for all income levels below $40,000 b. proportional c. progressive d. based on the benefits-received principle e. regressive for income levels between $35,000 and $40,000

Texas health plans currently use zero-debt financing. Its operating income (earnings before interest & taxes or...

Texas health plans currently use zero-debt financing. Its operating income (earnings before interest & taxes or EBIT) is $1 million, it pays taxes at 40% rate. It has $5 million in assests & because all its equity is financede, $5 million in equity. Suppose the firm is considering replacing half of its equity financing with debt financing bearing an interst rate of 8% (a)what impact would the new capital structure have on the firm's net income, total dollar return to...

Seattle Health Plans currently uses zero-debt financing. Its operating income (earnings before interest and taxes, or...

Seattle Health Plans currently uses zero-debt financing. Its operating income (earnings before interest and taxes, or EBIT) is $1 million, and it pays taxes at a 40 percent rate. It has $5 million in assets and, because it is all-equity financed, $5 million in equity. Suppose the firm is considering replacing half of its equity financing with debt financing bearing an interest rate of 8 percent. a. What impact would the new capital structure have on the firm's net income,...

13.1 Seattle Health Plans currently uses zero-debt financing. Its operating income (earnings before interest and taxes,...

13.1 Seattle Health Plans currently uses zero-debt financing. Its operating income (earnings before interest and taxes, or EBIT) is $1 million, and it pays at a 40 percent rate. It has $5 million in assets and, because it is all-equity financed, $5 million in equity. Suppose the firm is considering replacing half of its equity financing with debt financing bearing an interest rate of 8 percent. a. What impact would the new capital structure have on the firm's net income,...

Q2. Company B earned $20 million before interest and taxes on revenues of $60 million last...

Q2. Company B earned $20 million before interest and taxes on revenues of $60 million last year. Investment in fixed capital was $12 million, and depreciation was $8 million. Working capital investment was $3 million. The company expects earnings before interest and taxes (EBIT), investment in fixed and working capital, depreciation, and sales to grow at 12% per year for the next five years. After five years, the growth in sales, EBIT, and working capital investment will decline to a...

The MoMi Corporation’s cash flow from operations before interest and taxes was $4.8 million in the...

The MoMi Corporation’s cash flow from operations before interest and taxes was $4.8 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 20% of pretax cash flow each year. The tax rate is 35%. Depreciation was $340,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

Question