Question

In: Finance

3. LAMA Corporation, one of the largest defense contractors in the U.S., reported EBITDA of $1290...

3. LAMA Corporation, one of the largest defense contractors in the U.S., reported EBITDA of $1290 million in 1993, prior to interest expenses of $215 million and depreciation charges of $400 million. Capital Expenditures in 1993 amounted to $450 million, and working capital was 7% of revenues (which were $13,500 million). The firm had debt outstanding of $3.068 billion (in book value terms), trading at a market value of $3.2 billion, and yielding a pre-tax interest rate of 8%. There were 62 million shares outstanding, trading at $64 per share, and the most recent beta is 1.10. The tax rate for the firm is 40%. (The treasury bond rate is 7%.)
The firm expects revenues, earnings, capital expenditures and depreciation to grow at 9.5% a year from 1994 to 1998, after which the growth rate is expected to drop to 4%. (Capital spending will offset depreciation in the steady state period.) The company also plans to lower its debt/equity ratio to 50% for the steady state (which will result in the pre-tax interest rate dropping to 7.5%.)
A. Estimate the value of the firm.
B. Estimate the value of the equity in the firm and the value per share.

Solutions

Expert Solution

Yr EBITDA Deprec'n EBIT

EBIT

 Cap _ WC FCFF Term

(1-t)

 Exp. Value
0

$1,290

$400

$890

$534

 $450

$82

$402
1

$1,413

$438

$975

$585

 $493

$90

$440
2

$1,547

$480

$1,067

$640

 $540

$98

$482
3

$1,694

$525

$1,169

$701

 $591

$108

$528
4

$1,855

$575

$1,280

$768

 $647

$118

$578
5

$2,031

$630

$1,401

$841

 $708

$129

$633

$14,326
'93-97 After 1998
Cost of Equity = 13.05% 12.30%
AT Cost of Debt = 4.80% 4.50%
Cost of Capital = 9.37% 9.69%

Terminal Value

= {EBIT (1-t)(1+g) - (Rev1998 - Rev1997) * WC as % of Rev}/(WACC-g)

= (841 * 1.04) - (13500 * 1.0955 * 1.04 - 13500 * 1.0955)

* 0.07 /(.0969-.04) = $14,326

Value of the Firm

= 440/1.0937 + 482/1.09372 + 528/1.09373 + 578/1.09374 + (633 + 14941)/1.09375 = $11,172

B. Value of Equity in the Firm = ($11566 - Market Value of Debt) = 11172 - 3200 = $7,972

Value Per Share = $7,972/62 = $128.57

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Full answer needed with Excel formulas Lockheed, one of the largest defense contractors in the United...
Full answer needed with Excel formulas Lockheed, one of the largest defense contractors in the United States, reported EBITDA of $1,290 million in a recent financial year, prior to interest expenses of $215 million and depreciation charges of $400 million. Capital expenditures amounted to $450 million during the year, and working capital was 7% of revenues (which were $13,500 million). The firm had debt outstanding of $3,068 billion (in book value terms), trading at a market value $3.2 billion, and...
Cullumber Corporation recently reported an EBITDA of $30.70 million and net income of $9.7 million. The...
Cullumber Corporation recently reported an EBITDA of $30.70 million and net income of $9.7 million. The company had $6.8 million in interest expense, and it's average corporate tax rate was 35 percent. What was its depreciation and amortization expense? (Round answer to 2 decimal places and enter your answer in dollars, e.g. 9,700,000.25)
Cox Corporation recently reported an EBITDA of $61 million and $10 million of net income.
Cox Corporation recently reported an EBITDA of $61 million and $10 million of net income. The company has $15 million interest expense and the corporate tax rate is 40.0% percent. What was the company's depreciation and amortization expense? (Answers are in $ millions.)$56.00$46.00$51.00$36.00$29.33
Trevi Corporation recently reported an EBITDA of $31,400 and $9,500 of net income. The company has...
Trevi Corporation recently reported an EBITDA of $31,400 and $9,500 of net income. The company has $6,600 interest expense, and the corporate tax rate is 35 percent. What was the company’s depreciation and amortization expense? Round to the nearest cent.
Trevi Corporation recently reported an EBITDA of $31,200 and $9,700 of net income. The company has...
Trevi Corporation recently reported an EBITDA of $31,200 and $9,700 of net income. The company has $6,700 interest expense, and the corporate tax rate is 35 percent. What was the company’s depreciation and amortization expense?
Question 1 Trevi Corporation recently reported an EBITDA of $31,200 and $9,700 of net income. The...
Question 1 Trevi Corporation recently reported an EBITDA of $31,200 and $9,700 of net income. The company has $6,600 interest expense, and the corporate tax rate is 35 percent. What was the company’s depreciation and amortization expense? Round to the nearest cent. Answer Question 2 Working capital: Winston Electronics reported the following information at its annual meetings. The company had cash and marketable securities worth $1,236,268, accounts payables worth $4,160,826, inventory of $7,121,886, accounts receivables of $3,488,415, notes payable worth...
Cox Corporation recently reported EBITDA of $22.5 million and $5.4 million of net income. The company...
Cox Corporation recently reported EBITDA of $22.5 million and $5.4 million of net income. The company has $6 million interest expense and the corporate tax rate is 25 percent. What was the company's depreciation and amortization expense? Show work.
Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to...
Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to interest expenses of $1,000 million and depreciation charges of $600 million. Capital expenditures in the year just ended amounted to $1,000 million, and working capital was 8% of revenues (which was $20,000 million). The tax rate for the firm was 40%. The firm had debt outstanding of $18.00 billion (in book value terms), trading at a market value of $20.0 billion and yield a...
Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to...
Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to interest expenses of $1,000 million and depreciation charges of $600 million. Capital expenditures in the year just ended amounted to $1,000 million, and working capital was 8% of revenues (which was $20,000 million). The tax rate for the firm was 40%. The firm had debt outstanding of $18.00 billion (in book value terms), trading at a market value of $20.0 billion and yield a...
Patterson Brothers recently reported an EBITDA of $17.5 millionand net income of $5.1 million. It...
Patterson Brothers recently reported an EBITDA of $17.5 million and net income of $5.1 million. It had $2.0 million of interest expense, and its corporate tax rate was 40%. What was its charge for depreciation and amortization? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Round your answer to the nearest dollar, if necessary. Do not round intermediate calculations.
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT