Question

In: Finance

You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your...

You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your initial review, you find that Julie’s has a reported equity beta of 1.7, a debt-to-equity ratio of .5, and a tax rate of 21 percent. In addition, market conditions suggest a risk-free rate of 6 percent and a market risk premium of 11 percent. If Julie’s had FCF last year of $50.0 million and has current debt outstanding of $125 million, find the value of Julie’s equity assuming a 3.5 percent growth rate in FCF. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)

Solutions

Expert Solution

Step 1 : Beta

Company's Beta = Equity Beta * [ 1 + Debt equity ratio * ( 1 - tax rate ) ]

                         = 1.70 * [ 1 + 0.50 * ( 1 - 0.21 ) ]

                         = 1.70 * [ 1 + 0.50 * 0.79 ]

                         = 1.70 * 1.395

                         = 2.3715

Step 2: Required return

Required return = Risk free rate + Market risk premium * Beta

                       = 6% + 11% * 2.3715

                       = 32.09%

Value of Firm = [ FCF0 * ( 1 + g ) / ( Re - g ) ]

                   = [ 50 million * ( 1 + 0.035 ) / ( 0.3209 - 0.035 ) ]

                   = 51.75 million / 0.2859

                   = 181 million

Value of equity = Value of firm - Value of debt

                      = 181 million - 125 million

                     = 56 million Answer


Related Solutions

You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your...
You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your initial review, you find that Julie’s has a reported equity beta of 1.4, a debt-to-equity ratio of .5, and a tax rate of 21 percent. In addition, market conditions suggest a risk-free rate of 2 percent and a market risk premium of 10 percent. If Julie’s had FCF last year of $43.5 million and has current debt outstanding of $112 million, find the value...
You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your...
You have been tasked with using the FCF model to value Julie’s Jewelry Co. After your initial review, you find that Julie’s has a reported equity beta of 1.7, a debt-to-equity ratio of .5, and a tax rate of 21 percent. In addition, market conditions suggest a risk-free rate of 6 percent and a market risk premium of 9 percent. If Julie’s had FCF last year of $52.0 million and has current debt outstanding of $129 million, find the value...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.4, a debt-to-equity ratio of .4, and a tax rate of 21 percent. Assume a risk-free rate of 4 percent and a market risk premium of 8 percent. Lauryn’s Doll Co. had EBIT last year of $41 million, which is net of a depreciation expense of $4.1 million. In addition, Lauryn's made $4 million...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.6, a debt-to-equity ratio of .6, and a tax rate of 21 percent. Assume a risk-free rate of 6 percent and a market risk premium of 8 percent. Lauryn’s Doll Co. had EBIT last year of $53 million, which is net of a depreciation expense of $5.3 million. In addition, Lauryn's made $4.75 million...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.4, a debt-to-equity ratio of .5, and a tax rate of 21 percent. Based on this information, what is the asset beta for Lauryn’s? (Do not round intermediate calculations. Round your answer to 2 decimal places.) Lauryn’s asset beta
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources
- Problem 6-6 Free Cash Flow Model (LO3, CFA7)You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.7, a debt-to-equity ratio of .7, and a tax rate of 21 percent. Assume a risk-free rate of 3 percent and a market risk premium of 8 percent. Lauryn’s Doll Co. had EBIT last year of $59 million, which is net of a depreciation expense of...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.5, a debt-to-equity ratio of .5, and a tax rate of 21 percent. Assume a risk-free rate of 5 percent and a market risk premium of 8 percent. Lauryn’s Doll Co. had EBIT last year of $47 million, which is net of a depreciation expense of $4.7 million. In addition, Lauryn's made $7.25 million...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.4, a debt-to-equity ratio of 0.4, and a tax rate of 30 percent. Assume a risk-free rate of 3 percent and a market risk premium of 7 percent. Lauryn’s Doll Co. had EBIT last year of $45 million, which is net of a depreciation expense of $4.5 million. In addition, Lauryn's made $4.25 million...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.6, a debt-to-equity ratio of 0.4, and a tax rate of 40 percent. Assume a risk-free rate of 5 percent and a market risk premium of 12 percent. Lauryn’s Doll Co. had EBIT last year of $51 million, which is net of a depreciation expense of $5.1 million. In addition, Lauryn's made $7.5 million...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources,...
You are going to value Lauryn’s Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.4, a debt-to-equity ratio of .7, and a tax rate of 21 percent. Assume a risk-free rate of 4 percent and a market risk premium of 11 percent. Lauryn’s Doll Co. had EBIT last year of $44 million, which is net of a depreciation expense of $4.4 million. In addition, Lauryn's made $5.25 million...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT