Question

In: Finance

Harry Carson is analyzing Tucson Corp., a manufacturing firm which follows US GAAP. He has gathered...

Harry Carson is analyzing Tucson Corp., a manufacturing firm which follows US GAAP. He has gathered the financial information shown below in Exhibits 1, 2, and 3. Corporate income is taxed at a flat rate of 28%.

Exhibit 1: Tucson's current capital structure

Market Value (millions)

Required return

Bonds

$500

4.0%

Common stock

$700

7.0%

Total Capital

$1,200

Exhibit 2: Selected financial data for Tucson (20X6)

(millions)

Revenues

$1,604

Depreciation expense

$50

Interest expense

$13

Fixed capital investment

$80

Net income available to common shareholders

$145

Exhibit 3: Selected balance sheet data for Tuscon

As of 31 December (in millions)

20X6

20X5

Cash and cash equivalents

$118

$105

Accounts receivable

$265

$234

Inventories

$589

$583

Total current assets

$972

$922

Accounts payable

  $74

  $63

Notes payables

  $70

  $83

Other current liabilities

$507

$506

Total current liabilities

$651

$652

Carson then talks to his colleague, Mitchell Saunders, who forecasts that Tuscon's net income will be $160 million in 20X7 and that the following assumptions can be made for 20X7 and beyond:

  • Net fixed assets will increase by 20% of net income annually
  • Annual investments in working capital will be 35% net income
  • Target capital structure is 70% equity, 30% debt, and no preferred stock
  • Free cash flow to the firm (FCFF) will be 75% of net income and grow by 3.0% annually
  • Free cash flow to equity (FCFE) will grow by 4.1% annually
  • The firm's cost of equity will remain at its current level and its weighted average cost of capital will be 4.9%

Carson then asks another colleague, Wendy Pritchard, about the proper method to value the firm. Pritchard makes the following statements:

Statement 1: "Tucson pays dividends that are closely linked to its capacity to pay dividends since its Board of Directors have approved a constant dividend payout ratio policy. Therefore, free cash flow methods are preferred. Dividend discount models are invalid."

Statement 2: "Tucson’s capital structure seems unstable since it might issue a large amount of long-term debt in the next couple of years. Therefore, Tucson should use the FCFE method rather than the FCFF method to value the company."

Statement 3: "The market consensus is that a private equity firm intends to acquire a large share of Tucson stock to take control of the company. Therefore, free cash flow measures are more appropriate than dividend discount models."

Finally, while discussing alternative methods of computing free cash flow with Pritchard, Carson makes the following comment: “We must adjust for after-tax interest since interest paid is considered an operating cash flow under US GAAP. Also, Tucson has just announced that it will take more tax deductions than assumed when reporting its deferred tax asset. Tucson would most accurately estimate free cash flow by subtracting the deferred tax asset from its free cash flows.”

Questions: Are Pritchard’s statements (statement 1, 2, and 3) about valuation methodology accurate? justify

Is Carson’s comment about calculating free cash flows from operating cash flows correct? Why

Solutions

Expert Solution

Statement 1 is incorrect, because constant dividend policy is that which pays some percentage of earnings of a company. If company reports higher earnings, the dividend goes up and if reports lower earnings, dividends goes down. So, we can use dividend discount model for the valuation.

Statement 2 is also incorrect. If the capital structure is volatile, we cant use the FCF valuation models.

Statement 3 is correct. The one who holds a major stake, can dictate the dividend policy of the firm. Hence, Free cash flow model is used for the valuation. Dividend discount model is used for the minority shareholders.

The formula for FCFF nd FCFE are mentione below

Hence, after tax interest should be adjusted but not the deffered tax asset to arrive at the Free cash flow


Related Solutions

Harry Carson is analyzing Tucson Corp., a manufacturing firm which follows US GAAP. He has gathered...
Harry Carson is analyzing Tucson Corp., a manufacturing firm which follows US GAAP. He has gathered the financial information shown below in Exhibits 1, 2, and 3. Corporate income is taxed at a flat rate of 28%. Exhibit 1: Tucson's current capital structure Market Value (millions) Required return Bonds $500 4.0% Common stock $700 7.0% Total Capital $1,200 Exhibit 2: Selected financial data for Tucson (20X6) (millions) Revenues $1,604 Depreciation expense $50 Interest expense $13 Fixed capital investment $80 Net...
Kinga Corp. is a manufacturing firm which has two service departments, Maintenance and Engineering, and two...
Kinga Corp. is a manufacturing firm which has two service departments, Maintenance and Engineering, and two production departments, Assembly and Painting. The Maintenance Department costs of $50,000 are allocated on the basis of square feet. The Engineering Department costs of $90,000 are allocated based on the engineering hours. The costs of production departments, Assembly and Painting, are $544,000 and $258,000, respectively. Data on overhead costs, square feet and engineering hours, are as follows: Service Departments production Departments ​ Maintenance Department...
Marigold Corp. has gathered the following information concerning one model of shoe: Variable manufacturing costs $36000...
Marigold Corp. has gathered the following information concerning one model of shoe: Variable manufacturing costs $36000 Variable selling and administrative costs $10000 Fixed manufacturing costs $160000 Fixed selling and administrative costs $120000 Investment $1700000 ROI 30% Planned production and sales 4000 pairs What is the target selling price per pair of shoes? $177 $209 $139 $198
Sarah Corp. is a manufacturing firm which has two service departments, General plant administration and Storeroom,...
Sarah Corp. is a manufacturing firm which has two service departments, General plant administration and Storeroom, and two production departments, Machining and Assembly. The General plant administration Department costs of $100,000 are allocated on the basis of indirect labor hours. The Storeroom Department costs of $25,000 are allocated based on the number of requisitions. The costs of production departments, Machining and Assembly, are $560,000 and $450,000, respectively. Data on overhead costs, and information about the indirect labor hours and number...
Alpha Corp is a mature firm in the manufacturing sector and currently has a market capitalization...
Alpha Corp is a mature firm in the manufacturing sector and currently has a market capitalization of $ 500 million with 100 million shares outstanding. The firm has an annual cash flow earnings of $60 million and its cost of capital is 12%. Alpha Corp is considering taking over Beta Corp which has done reasonably well in the recent past. Beta Corp currently has 10 million shares outstanding with a market capitalization of $ 20 million and annual cash flow...
Trance Corp., a US based firm, has just concluded negotiations for sale of a powder coating...
Trance Corp., a US based firm, has just concluded negotiations for sale of a powder coating machine to Regency, a British firm, for £1,200,000. The sale is made in March with payment due three months later in June. As the CFO of Trance, you are comparing remaining unhedged with using either the forward market hedge or the money market hedge to manage this risk. The following information is available to you. The spot rate is GBP/USD 1.4640, whereas the 90-day...
A firm has borrowed $100m by selling bonds in the US on which it pays a...
A firm has borrowed $100m by selling bonds in the US on which it pays a fixed coupon rate. This money was used to build a plant in Germany and all the sales from this plant are in Euros. The firm is facing currency risk because if Euro depreciates then the amount received in $ will go down. So the firm decides to enter into a currency swap with a notional principal of $100m. The swap will be for 2...
A manufacturing firm has adopted a new layout for its production process, which is intended to...
A manufacturing firm has adopted a new layout for its production process, which is intended to increase worker productivity. With the old layout, mean daily output was 200 units. A manager wants to test the null hypothesis that with the new layout, mean daily output is no greater than 200, against the alternative hypothesis that it is greater than 200. Assume that daily output levels are approximately normally distributed, with standard deviation 18 units. The manager decides they will take...
Paul Corp. is a retailing firm which has two service departments, Human resources and Information systems,...
Paul Corp. is a retailing firm which has two service departments, Human resources and Information systems, and two operating departments, Corporate sales and Consumer sales. The Human resources Department costs of $100,000 are allocated on the basis of number of employees. The Information systems Department costs of $150,000 are allocated based on the processing time. The costs of operating departments, Corporate sales and Consumer sales, are $528,000 and $222,000, respectively. Data on overhead costs, and information about the number of...
Brennan Corp. has subsidiaries in four countries which have frequent transactions among themselves. The firm nets...
Brennan Corp. has subsidiaries in four countries which have frequent transactions among themselves. The firm nets out these transactions. The current payables of each subsidiary to the other are:                   Taiwan owes         $2m to Mexico                                       Mexico owes        $4m to Taiwan                                                       $3m to Brazil                                                                                 $5m to Brazil                                                       $1m to France                                                                               $1m to France                                                                         Brazil owes             $3m to Taiwan                                              France owes      $2m to Taiwan                                                       $3m to Mexico                                                                              $4m to Mexico                                                       $2m to France                                                                              ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT