Question

In: Finance

Answer Questions 13 & 14 based on the following information: Summary Income Statement in $ Sales               ...

Answer Questions 13 & 14 based on the following information:

Summary Income Statement in $

Sales                5,000,000

EBIT               1,000,000

Int. Expense         40,000

EBT                   960,000

Net Income        624,000

Other Financial Information in $

Market Value of LT Debt          500,000

Market Value of Equity          4,500,000

Avg. P/E                               12x

Growth rate “g” = 0.04

13.Calculate required rate of return “r”

14.Calculate intrinsic value. [Assume or substitute Net Income for Cash Flow].

Solutions

Expert Solution

(13) Growth Rate = 0.04 or 4 %

Growth Rate = ROE x Retention Ratio = 4 %

(Net Income / Market Value of Equity) x 100 x Retention Ratio = 4 %

(624000 / 4500000) x 100 x Retention Ratio = 4

13.867 x Retention Ratio = 4

Retention Ratio = 4 /13.867 ~ 0.2884

Dividend Payout Ratio = (1-Retention Ratio) = (1-0.2884) = 0.7116

Therefore, Dividend Paid = Net Income x Dividend Payout Ratio = 624000 x 0.7116 = $ 444038.4

Expected Future Dividend = (1+Growth Rate) x Dividend Paid = (1.04) x 444038.4 = $ 461799.936

Expected Dividend per Share = D1 = 461799.936 / K (K is the assumed total number of shares outstanding) and Current Price Per Share = P0 = Market Value of Equity / K = 4500000 / K

Therefore, Required Rate of Return = (D1/P0) + g = (461799.936/K ) x (K / 4500000) + 0.04 = 0.10262 + 0.04 = 0.14262 or 14.262 %

(14) Net Income = Cash Flow (assumed) = $ 624000 and perpetual growth rate = 4 %

Required Rate of Return = 14.262 %

Expected Cash Flow = 624000 x 1.04 = $ 648960

Therefore, Intrinsic Value = 648960 / (0.14262 - 0.04) = $ 6323777.403


Related Solutions

Based on the following information, answer the questions. Korean Electronics 2017 Income Statement Sales Costs of...
Based on the following information, answer the questions. Korean Electronics 2017 Income Statement Sales Costs of goods sold EBIT Taxes (50%) Net income   1,000,000 800,000   200,000 (100,000)              (100,000) 2017 Balance Sheet Assets Liabilities and Equity Current assets Net fixed assets Total (1,000,000) (6,000,000) (7,000,000) Debt Equity Total (5,000,000) (2,000,000) (7,000,000) If Profit Margin (PM) is 10 percent, i) what is the net income? If ROEis 5 percent, ii) what is the total equity? Use the net income that you figured...
Based on the following information on Levered Company, answer these questions: a) If sales increase by...
Based on the following information on Levered Company, answer these questions: a) If sales increase by 10%, what should happen to operating income? b) If operating income increases by 10%, what should happen to EPS? c) If sales increase by 10%, what should be the effect on EPS? Sales (100,000 units)                             $1,400,000 Variable Costs                                      $800,000 Fixed Costs                                            $250,000 Interest paid                                            $125,000 Tax rate                                                          34% Common stocks issued/outstanding 100,000 shares
Question 14 Please answer the following set of questions, based on the information provided below. A...
Question 14 Please answer the following set of questions, based on the information provided below. A service company is curious to know whether customer age is crucial in deciding to subscribe. The company has collected a random sample of 1000 people, and asked everyone whether he or she would subscribe to the service. The company knows which age group the person falls into: under 18 years of age, 18 - 29 years of age, 30-45 years of age and 46...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a Recent Year Total sales and revenues ...................................................................................... $55,184,000 Less: Cost of products sold ................................................................................... $40,391,000 Gross profit .......................................................................................,.................... $ 14,793,000 Less: Operating costs : Selling, general, and administrative expenses ................................................ $ 5,697,000 Research and development expenses ............................................................ $2,135,000 Other operating expenses ............................................................................... $1,633,000 Total operating costs ............................................................................................. $ 9,465,000 Operating profit ..................................................................................................... $ 5,328,000 Less: Other expenses ............................................................................................ 245,000 Consolidated profit before taxes .............................................................................
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a Recent Year Total sales and revenues ...................................................................................... $55,184,000 Less: Cost of products sold ................................................................................... $40,391,000 Gross profit .......................................................................................,.................... $ 14,793,000 Less: Operating costs : Selling, general, and administrative expenses ................................................ $ 5,697,000 Research and development expenses ............................................................ $2,135,000 Other operating expenses ............................................................................... $1,633,000 Total operating costs ............................................................................................. $ 9,465,000 Operating profit ..................................................................................................... $ 5,328,000 Less: Other expenses ............................................................................................ 245,000 Consolidated profit before taxes .............................................................................
Here is all of the information to answer questions 13, 14, 15. I have asked this...
Here is all of the information to answer questions 13, 14, 15. I have asked this already and recieved wrong answers to those questions. Thank you for your help in this matter. The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $73 per unit in two geographic regions—the East and West regions. The following information pertains to the company’s first year of operations in which it produced 44,000 units and sold...
Use the following information to answer questions 12-13 [The following information applies to the questions displayed...
Use the following information to answer questions 12-13 [The following information applies to the questions displayed below.] On May 1, Donovan Company reported the following account balances: Current assets $ 130,000 Buildings & equipment (net) 260,000 Total assets $ 390,000 Liabilities $ 98,500 Common stock 150,000 Retained earnings 141,500 Total liabilities and equities $ 390,000 On May 1, Beasley paid $465,200 in stock (fair value) for all of the assets and liabilities of Donovan, which will cease to exist as...
The following information applies to questions 13 & 14: Product Z is sold with a warranty...
The following information applies to questions 13 & 14: Product Z is sold with a warranty offering free replacement if the product fails; it is estimated that 3% of units sold will fail and be replaced. The product sell for $75 per unit, and costs $40 to produce. Six hundred units of Product Z were sold during the month of November, and 14 units were replaced under warranty. 13. How much Warranty Expense should be recorded for the month of...
PREGUNTA 14 Use the following information to answer questions 14 to 18. to A certain brand...
PREGUNTA 14 Use the following information to answer questions 14 to 18. to A certain brand of apple juice is supposed to have 64 ounces of juice.  Because the punishment for under-filling bottles is severe, the target mean amount of juice is 64.05 ounces.  It is known that the standard deviation of the population is 0.06. However, the filling machine is not precise, and the exact amount of juice varies from bottle to bottle.  The quality – control manager wishes to verify that...
Information for questions #14-20. Complete the following ANOVA table and then answer the questions that follow.  The...
Information for questions #14-20. Complete the following ANOVA table and then answer the questions that follow.  The ANOVA test was conducted using a significance level of 0.05. ANOVA Source of Variation SS df MS F P-value F crit Between Groups 1030964 3 c e 0.074 f Within Groups 2561191 b d Total a 23 14) In the ANOVA table above, what is the value of (a)? A)  3,591,155 B)  1,030,964 C)  2,561,191 D)  1,530,227 E)  3,592,155 15) In the ANOVA table above, what is the value...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT