Question

In: Finance

Desert Rose, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital...

Desert Rose, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 20 percent debt. Currently, there are 16,000 shares outstanding, and the price per share is $83. EBIT is expected to remain at $86,400 per year forever. The interest rate on new debt is 6 percent, and there are no taxes.

  

a.

Allison, a shareholder of the firm, owns 300 shares of stock. What is her cash flow under the current capital structure, assuming the firm has a dividend payout rate of 100 percent? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Cash flow $   

  

b.

What will Allison’s cash flow be under the proposed capital structure of the firm? Assume she keeps all 300 of her shares. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Cash flow $   

  

c.

Assume that Allison unlevers her shares and re-creates the original capital structure. What is her cash flow now? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Total Cash flow $   

Solutions

Expert Solution

Solution:
a. Cash flow $1,620.00  
Working Notes:
Dividend payout ratio is 100% means pay all earned during the period.
Total earnings during the period EBIT = 86,400
Earnings per share = EBIT/No. of shares outstanding
=86,400/16,000
=$5.40 per share
As payout ratio is 100% she will get $5.40 per share
Total cash flow under the current capital structure = No. of shares x $5.40
=300 x 5.40
=$1,620.00
b. Cash flow $1,651.50
Working Notes:
Current market value of the firm = No. of shares outstanding x Current price per share
=16,000 x 83
=$1,328,000
As per new capital structure 20% is debt = 20% x 1328000 = $265,600
No. of shares to be buy back= 20% x Market value of firm /current price per share
=20% x $1,328,000/$83
=3,200 shares
No. of shares after buyback = Total outstanding - No. of shares buyback
=16,000 -3,200
=12,800
Current EBIT $86,400
Less: Interest cost 15,936
[Total debt x interest rate ]
[265,600 x 6% ]
Earning available for Equity shareholders 70,464
New Earning per share = Earnings available to Equity shareholders / New no. of shares outstanding
=$70,464/12,800
=$5.505
As payout ratio is 100% she will get $5.505 per share
Total cash flow under the current capital structure = No. of shares x $5.505
=300 x 5.505
=$1,651.50
c.   Total Cash flow $1,620.00
Working Notes:
Allison unlevers her shares and re-creates the original capital structure.
To unlever
Then she sell her 20% shares buy the debt paying interest @6%
Debt value = 20% x 300 x price per share
=20% x 300 x $83
=4,980
Hence her Cash flow will be
Dividend from firm on 80% share = 300 x 80% = 240 shares
And interest on debt of 4,980
EPS calculated in b. = $5.505
Total cash flows = No. of shares left x EPS + Amount debt x interest rate
= (240 x 5.505) + (4980 x 6%)
=$1321.20 + 298.80
=1,620 Which is the cash flow in a. which was her all equity cash flow.
Please feel free to ask if anything about above solution in comment section of the question.

Related Solutions

Desert Rose, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital...
Desert Rose, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 30 percent debt. Currently, there are 7,000 shares outstanding, and the price per share is $44. EBIT is expected to remain at $30,100 per year forever. The interest rate on new debt is 9 percent, and there are no taxes.    a. Allison, a shareholder of the firm, owns 150 shares of stock. What is her cash flow under...
Mudpack, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure...
Mudpack, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 30 percent debt. Currently, there are 18,000 shares outstanding, and the price per share is $49. EBIT is expected to remain at $63,000 per year forever. The interest rate on new debt is 10 percent, and there are no taxes. a. Allison, a shareholder of the firm, owns 250 shares of stock. What is her cash flow under the current...
Conspicuous Consumption Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital...
Conspicuous Consumption Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 35 percent debt. Currently, there are 8,000 shares outstanding and the price per share is $70. EBIT is expected to remain at $30,000 per year forever. The interest rate on new debt is 8 percent per year and there are no taxes. a) Ms. Benson, a shareholder of the firm, owns 100 shares of the company. What is her...
Conspicuous Consumption Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital...
Conspicuous Consumption Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 35 percent debt. Currently, there are 8,000 shares outstanding and the price per share is $70. EBIT is expected to remain at $30,000 per year forever. The interest rate on new debt is 8 percent per year and there are no taxes. a) Ms. Benson, a shareholder of the firm, owns 100 shares of the company. What is her...
Seether, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure...
Seether, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 41 percent debt. Currently, there are 1,700 shares outstanding, and the price per share is $65. EBIT is expected to remain at $17,500 per year forever. The interest rate on new debt is 9 percent, and there are no taxes.    Allison, a shareholder of the firm, owns 100 shares of stock. Suppose the company does convert, but Allison prefers...
FCOJ, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure...
FCOJ, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 30 percent debt. Currently, there are 5,800 shares outstanding, and the price per share is $57. EBIT is expected to remain at $32,000 per year forever. The interest rate on new debt is 8 percent, and there are no taxes.    a. Allison, a shareholder of the firm, owns 100 shares of stock. What is her cash flow under the...
FCOJ, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure...
FCOJ, Inc., a prominent consumer products firm, is debating whether to convert its all-equity capital structure to one that is 20 percent debt. Currently, there are 12,000 shares outstanding, and the price per share is $87. EBIT is expected to remain at $25,200 per year forever. The interest rate on new debt is 8 percent, and there are no taxes. a. Allison, a shareholder of the firm, owns 250 shares of stock. What is her cash flow under the current...
FCOJ, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity...
FCOJ, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity capital structure to one that is 35 percent debt. Currently there are 5,000 shares outstanding and the price per share is $49. EBIT is expected to remain at $43,6000 per year forever. The interest rate on new debt is 7 percent wand there are no taxes. a. Ms. Brown, a shareholder of the firm, owns 100 shares of stock. What is her cash flow...
Star, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity...
Star, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity capital structure to one that is 40 percent debt. Currently, there are 2,000 shares outstanding and the price per share is $7. Its assets will be worth $21,500 in one year if the economy is strong, and $10,000 in one year if the economy is weak. Both events are equally likely. The interest rate on new debt is 8 percent, and there are no...
Star, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity...
Star, Inc., a prominent consumer products firm, is debating whether or not to convert its all-equity capital structure to one that is 40 percent debt. Currently there are 10,000 shares outstanding and the price per share is $60. EBIT is expected to remain at $60,000 per year forever. The interest rate on new debt is 8 percent, and there are no taxes. A: Ms. Brown, a shareholder of the firm, owns 200 shares of stock. What is her cash flow...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT