Shine Industries capital structure contains 40% debt and 60% equity. Its after-tax cost of debt is...

Shine Industries capital structure contains 40% debt and 60% equity. Its after-tax cost of debt is 10% and investors require an 19% return on the firm's common stock. Shine has no preferred stock outstanding and the value of its debt, VD, is 65,000,000. It has 8,250,000 shares of common stock outstanding. The firm's free cash flow (FCF) in the immediate past year was $10,000,000 and it is expected to grow at a compound annual rate of 13% over the next four years, beyond which it will grow at 6% annually forever.

a.	Calculate Shine's weighted average cost of capital (WACC).
b.	Calculate the firm's total enterprise value, VF, today.
c.	Calculate the total share value and the per-share value, P0, of Shine's common stock.

Solutions

Expert Solution

). Calculating Weighted Cost of Capital (WACC):-

WACC= (Weight of Debt)(After-tax Cost of Debt) + (Weight of Equity)(Cost of Equity)

WACC = (0.40)(10%) + (0.60)(19%)

WACC = 4% + 11.40%

WACC = 15.40%

b). FCF past year =$10,000,000

Growth rate for the next 4 years (g)= 13%

Growth rate beyonf those years (g1) = 6% forever

Calculating the firm's Enterprise Value, VF, Today:-

VF = 9,792,027.73 + 9588,380.71 + 9388968.98 + 9193,704.46 + 103,673,688.54

VF = $141,636,770.42

So, the firm's Enterprise Value, VF, Today is $141,636,770.42

c).

Enterprise Value = Share Value + Value of Debt

$141,636,770.42 = Share Value + $65,000,000

Share Value = $76,636,770.423

So, Firm's share value is $76,636,770.42

No of share outstanding = 8250,000

Share value per share = Share Value/No of share outstanding

=$76,636,770.42/8250,000

=$9.29 per share

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Hook industries’ capital structure consist of 55% common equity and 45% debt, and its tax rate is 40%.

WACC AND PERCENTAGE OF DEBT FINANCING Hook industries’ capital structure consist of 55% common equity and 45% debt, and its tax rate is 40%. Olsen must raise additional capital cost of rd = 11%, and its common stock currently pays a $2.00 dividend per share (D0 = $2.00). The stock’s price is currently $2.20, its expected constant growth rate is 6%, and its common stock sells for $26. EEC’s tax rate is 40%. Two projects are available: Project A has a...

Evans Technology has the following capital structure. Debt 40 % Common equity 60 The aftertax cost...

Evans Technology has the following capital structure. Debt 40 % Common equity 60 The aftertax cost of debt is 8.00 percent, and the cost of common equity (in the form of retained earnings) is 15.00 percent. a. What is the firm’s weighted average cost of capital? (Do not round intermediate calculations. Input your answers as a percent rounded to 2 decimal places.) An outside consultant has suggested that because debt is cheaper than equity, the firm should switch to a...

Bartlett Company's target capital structure is 40% debt, 15% preferred, and 45% common equity. The after-tax...

Bartlett Company's target capital structure is 40% debt, 15% preferred, and 45% common equity. The after-tax cost of debt is 6.00%, the cost of preferred is 7.50%, and the cost of common using reinvested earnings is 12.75%. The firm will not be issuing any new stock. You were hired as a consultant to help determine their cost of capital. What is its WACC?

David Ortiz Motors has a target capital structure of 40% debt and 60% equity.

Managerial Finance 650Problem 9-08 (WACC)David Ortiz Motors has a target capital structure of 40% debt and 60% equity. The yield to maturity on the company's outstanding bonds is 10%, and the company's tax rate is 25%. Ortiz's CFO has calculated the company's WACC as 10.2%. What is the company's cost of equity capital?Round your answer to the nearest whole number.

Petro Co. has a target capital structure that consists of 60% debt, and 40% equity, the...

Petro Co. has a target capital structure that consists of 60% debt, and 40% equity, the company is considering a project (capital budget) that costs $1,500,000 for the coming year. It is forecasting net income of $800,000. 1- The equity needed for the capital budget is: * $900,000 $600,000 $480,000 $320,000 None of the above 2- If the company needs to expand its project, the dividend it can pay for shareholders is: * $0 $200,000 $320,000 $480,000 None of the...

i) A company is financed 60% by debt and 40% by equity. The pre-tax cost of...

i) A company is financed 60% by debt and 40% by equity. The pre-tax cost of debt is currently 10%. The Finance Director has stated that the weighted average cost of capital for the company is 9.6%. What is the cost of equity? Assume the tax rate is 40%. a) 11.4% b) 9.8% c) 12% d) 15% ii) Ashley Ardern has been researching a vaccine for Covid-19. The cost of the research efforts has already amounted to $500,000. If Ashley...

1. The cost of capital for a firm with a 60/40 debt/equity split, 2.93% cost of...

1. The cost of capital for a firm with a 60/40 debt/equity split, 2.93% cost of debt, 15% cost of equity, and a 35% tax rate would be 2. Complete the following sentence. The WACC _________________. Group of answer choices a. Is equal to the firm’s embedded debt cost times (1- the tax rate). b. Is directly observable in financial markets. c. Is the required return on any investments a firm makes that have a level of risk greater than...

Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6%...

Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6% RM 13% Beta 1% Working capital 10% next year's sales No terminal cash flows Project 1 Capital investment 1,000,000 Year Revenues Expenses 1 780,000 585,000 2 799,500 599,625 3 819,488 614,616 4 839,957 629,981 5 860,974 645,731 6 882,498 661,874 7 904,561 678,421 8 927,175 695,381 Instructions a) Compute the cost of debt financing b) Compute the cost of equity financing using the capital...

Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6%...

Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6% RM 13% Beta 1% Working capital 10% next year's sales No terminal cash flows Project 1 Capital investment 1,000,000 Year Revenues Expenses 1 850,000 680,000 2 871,250 697,000 3 893,031 714,425 4 915,357 732,286 5 938,241 750,593 6 961,697 769,358 7 985,739 788,592 8 1,010,383 808,306 Instructions a) Compute the cost of debt financing b) Compute the cost of equity financing using the capital...

Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6%...

Subjects