BIOMET VALUATION PROBLEM Three-Stage FCFE Model Biomet Inc., designs, manufactures and markets reconstructive and trauma devices,...

BIOMET VALUATION PROBLEM Three-Stage FCFE Model

Biomet Inc., designs, manufactures and markets reconstructive and trauma devices, and reported earnings per share of $0.56 in 1993, on which it paid no dividends. (It had revenues per share in 1993 of $2.91). It had capital expenditures of $0.13 per share in 1993 and depreciation in the same year of $0.08 per share. The working capital was 60% of revenues in 1993 and will remain at that level from 1994 to 1998, while earnings and revenues are expected to grow 17% a year. The earnings growth rate is expected to decline linearly over the following five years to a rate of 5% in 2003. During the high growth and transition periods, capital spending and depreciation are expected to grow at the same rate as earnings, but are expected to offset each other when the firm reaches steady state. Working capital is expected to drop from 60% of revenues during the 1994- 1998 period to 30% of revenues after 2003. The firm has no debt currently, but plans to finance 10% of its net capital investment and working capital requirements with debt.

The stock is expected to have a beta of 1.45 for the high growth period (1994-1998), and it is expected to decline to 1.10 by the time the firm goes into steady state (in 2003). The treasury bond rate is 7%. Market risk premium is 5.5%. Estimate the value per share, using the FCFE model. ASSUME YOU ARE AT THE START OF THE YEAR 1994.

PLEASE SUBMIT EXCEL SPREADSHEET WITH FORMULAS TO UNDERSTAND CALCULATIONS.

Solutions

Expert Solution

Please understand excel spredsheet cannot be uloaded. Excel Spredsheet Screenshot provided with explanation.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Biomet Inc., designs, manufactures and markets reconstructive and trauma devices, and reported earnings per share of...

Meatball is preparing a valuation of Space Force Inc (SFI) using a multiple-stage FCFE valuation model...

Meatball is preparing a valuation of Space Force Inc (SFI) using a multiple-stage FCFE valuation model with the following estimates. The FCFE per share for the current year is $1.25. The FCFE is expected to grow at 12 percent for the next four years, then at 8 percent annually for the following three years, and finally at a constant growth rate of 5 percent starting the eighth year. SFI’s estimated beta is 1.15, and Meatball believes that the current market...

Starfruit Inc., headquartered in Ridgway, Colorado, designs, manufactures, and markets mobile communication and media devices, personal...

Starfruit Inc., headquartered in Ridgway, Colorado, designs, manufactures, and markets mobile communication and media devices, personal computers, and portable digital music players and sells a variety of related software and services. The following is Starfruit's (simplified) balance sheet from a recent year (fiscal year ending on the last Saturday of September). STARFRUIT INC. CONSOLIDATED BALANCE SHEET September 27, 2014 (dollars in millions) ASSETS Current assets: Cash $ 14,034 Short-term investments 11,385 Accounts receivable 17,693 Inventories 2,135 Other current assets 24,152...

Cannington Inc. designs, manufactures, and markets personal computers and related software. Cannington also manufactures and distributes...

Cannington Inc. designs, manufactures, and markets personal computers and related software. Cannington also manufactures and distributes music players (cPod), mobile phones (cPhone), and smartwatches (Cannington Watch) along with related accessories and services, including online distribution of third-party music, videos, and applications. The following information was taken from a recent annual report of Cannington: Property, Plant, and Equipment (in millions): Current Year Preceding Year Land and buildings $569,240 $330,159 Machinery, equipment, and internal-use software 540,778 426,930 Other fixed assets 688,780 518,008...

Cannington Inc. designs, manufactures, and markets personal computers and related software. Cannington also manufactures and distributes...

Cannington Inc. designs, manufactures, and markets personal computers and related software. Cannington also manufactures and distributes music players (cPod), mobile phones (cPhone), and smartwatches (Cannington Watch) along with related accessories and services, including online distribution of third-party music, videos, and applications. The following information was taken from a recent annual report of Cannington: Property, Plant, and Equipment (in millions): Current Year Preceding Year Land and buildings $494,500 $286,810 Machinery, equipment, and internal-use software 469,775 370,875 Other fixed assets 598,345 449,995 ...

Cannington, Inc., designs, manufactures, and markets personal computers and related software. The following information was taken...

Cannington, Inc., designs, manufactures, and markets personal computers and related software. The following information was taken from a recent annual report of Cannington industries: Property, Plant, and Equipment (in millions): Current Year Preceding Year Land and buildings $518,130 $300,515 Machinery, equipment, and internal-use software 492,224 388,598 Other fixed assets related to leases 626,937 471,498 Accumulated depreciation and amortization (658,025) (549,218) a. Compute the book value of the fixed assets for the current year and the preceding year. Current year book...

(DDM-Three stage Model Question) Cathy Evert has been given the assignment of preparing a business valuation...

(DDM-Three stage Model Question) Cathy Evert has been given the assignment of preparing a business valuation of ABC LTD. The following information was collected: High Growth Stage Stable Growth Stage Return on Assets 19% 4% Payout 35% 59% Debt Ratio 0.20 0.65 Length 2 Years Indefinite Beta 1.05 0.90 Evert expects the high growth period to phase into the stable growth period evenly over a 2 year period before reaching stable growth in Year 5. The 20 year government bond...

So called “H-Model” in stock valuation is a variant of the following model. 3-stage dividend discount...

So called “H-Model” in stock valuation is a variant of the following model. 3-stage dividend discount model (DDM) 2-stage DDM the Gordon model

Rocket Products manufactures three types of remote control devices

Rocket Products manufactures three types of remote control devices: Economy Standard, and Deluxe. The company, which uses activity-based costing, has identified five activities (and related cost drivers). Each activity, its budgeted cost and related cost driver is identified below. ActivityCostCost DriverMaterial handling$ 225,000Number of partsMaterial insertion2,475,000Number of partsAutomated machinery840,000Machine hoursFinishing170,000Direct labor hoursPackaging170,000Orders shipped Total $3,880,000 The following information pertains to the three product lines for next year: Units to be producedEconomyStandardDeluxeOrders to be shipped10,0005,0002,000Number of parte per unit1,000500200Machine hours per unit135Labor hours per unit222Assume...

Your firm designs, manufactures, and markets children’s toys for sale in the U.S. Almost90% of your...

Your firm designs, manufactures, and markets children’s toys for sale in the U.S. Almost90% of your production is done in China. During the 1990s, U.S. relations with China improved.Even though there were many disagreements between the two countries, the United Statesgranted normal trade status to China and supported China’s membership in the WTO in 2001.Your firm invested heavily in China during that time. You have developed close ties to Chinesesuppliers and have come to depend greatly on inexpensive Chinese labor...

Subjects