Question
In: Finance
A consultant has collected the following information regarding a company: Total Assets= 4,000 Million Tax Rate=...
A consultant has collected the following information regarding a company:
|
Total Assets= 4,000 Million |
Tax Rate= 40% |
|
Operating Income (EBIT)= 800 Million |
Debt Ratio= 0% |
|
Interest expense= 0 Million |
WACC (return on asset)= 10% |
|
Net Income= 480 Million |
EPS=Dividend= $4.50 |
|
Share Price= $40 |
The company has no growth opportunities (g=0), so the company pays out all of its earnings as dividends (EPS=DPS). The stock price can be calculated by simply dividing earnings per share by the required rate of return on equity capital, which currently equals the WACC because the company has no debt. The consultant believes that the company would be much better off it is were to change its capital structure to 50% debt and 50% equity. After meeting with investment bankers, the consultant concludes that the company could issue 2000 million of debt at a cost of 8%, leaving the company with interest expense of 160 million. The 2000 million raised from the debt issue would be used to repurchase stock at $40 per share. How many shares will be repurchased? The repurchase will have no effect on the firm's EBIT however, after the repurchase, the cost of equity will increase to 11%. Calculate the Net Income after the debt issue. If the firm follows the consultant's advice, what will be its estimated stock price after the capital structure change?
Solutions
Expert Solution
There seems to be a problem in the question , EPS given doesn't seem right that's why I have calculated the same again below -
| Income Statement | ||
| Particulars | Current | Proposed |
| EBIT | $ 800,000,000.00 | $ 800,000,000.00 |
| Interest | $ - | $ 160,000,000.00 |
| EBT | $ 800,000,000.00 | $ 640,000,000.00 |
| Tax | $ 320,000,000.00 | $ 256,000,000.00 |
| EAT | $ 480,000,000.00 | $ 384,000,000.00 |
| No. of Shares | 120000000 | 70000000 |
| EPS | $ 4.00 | $ 5.49 |
| WACC | 10% | 7.9% |
| Price per share | $ 40.00 | $ 69.44 |
| 1. Number of shares that would be repurchased | ||
| Amount to be raised/ price per share | ||
| $2000000000/$40 | = | 50000000 |
| 2. Net Income after debt issue | ||
| As calculated above = | $ 384,000,000.00 | |
| 3. Price per share after restructuring | ||
| As calculated above = | $ 69.44 | |
jeff jeffy answered 1 year agoRelated Solutions
The Sooner Equipment Company has total assets of $100 million. Of this total, $45 million was...
The Sooner Equipment Company has total assets of $100 million.
Of this total, $45 million was financed with common equity and $55
million with debt (both long and short-term). Its average accounts
receivable balance is $24 million, and this represents an 80-day
average collection period. Sooner believes it can reduce its
average collection period from 80 to 65 days without affecting
sales or the dollar amount of net income after taxes (currently
$4.5 million). What will be the effect of...
The Sooner Equipment Company has total assets of $110 million. Of this total, $40 million was...
The Sooner Equipment Company has total assets of $110 million.
Of this total, $40 million was financed with common equity and $70
million with debt (both long and short-term). Its average accounts
receivable balance is $24 million, and this represents an 80-day
average collection period. Sooner believes it can reduce its
average collection period from 80 to 60 days without affecting
sales or the dollar amount of net income after taxes (currently $6
million). What will be the effect of...
The Sooner Equipment Company has total assets of $110 million. Of this total, $40 million was...
The Sooner Equipment Company has total assets of $110 million.
Of this total, $40 million was financed with common equity and $70
million with debt (both long and short-term). Its average accounts
receivable balance is $24 million, and this represents an 80-day
average collection period. Sooner believes it can reduce its
average collection period from 80 to 60 days without affecting
sales or the dollar amount of net income after taxes (currently $6
million). What will be the effect of...
The Sooner Equipment Company has total assets of $90 million. Of this total, $40 million was...
The Sooner Equipment Company has total assets of $90 million. Of
this total, $40 million was financed with common equity and $50
million with debt (both long and short-term). Its average accounts
receivable balance is $20 million, and this represents an 85-day
average collection period. Sooner believes it can reduce its
average collection period from 85 to 65 days without affecting
sales or the dollar amount of net income after taxes (currently
$4.71 million). What will be the effect of...
ABC has accumulated $23 million in assets, operating income of $1.75 million. The tax rate is...
ABC has accumulated $23 million in assets, operating income of
$1.75 million. The tax rate is 35%. It finances 25%, 50% and 75% of
its assets with debt at costs of 9%,10& and 12% respectively.
Discuss your results. a. Determine the ROE under three models. b.
Which capital structure is best and why? c. What if EBIT increases
by 10%, which capital structure is best?
Your company faces a 34% tax rate and has $258 million in assets, currently financed entirely...
Your company faces a 34% tax rate and has $258 million in
assets, currently financed entirely with equity. Equity is worth
$8.80 per share, and book value of equity is equal to market value
of equity. Also, let's assume that the firm's expected values for
EBIT depend upon which state of the economy occurs this year, with
the possible values of EBIT and their associated probabilities as
shown below: State Pessimistic Optimistic Probability of State .25
.75 Expect EBIT in...
Consider the following information about Earl Grey, Inc. Total assets $250 million Total debt $110 million...
Consider the following information about Earl Grey, Inc.
Total assets $250 million
Total debt $110 million
Preferred stock $ 35 million
Common stockholders' equity $105 million
Net profits after taxes $25.5 million
Number of preferred stock outstanding 1.5 million shares
Number of common stock outstanding 9 million shares
Preferred dividends paid $2.5 per share
Common dividends paid $0.70 per share
Market price of the preferred stock $32.55 per share
Market price of the common stock $26.00 per share
Use the...
Consider the following information about Earl Grey, Inc. Total assets $250 million Total debt $110 million...
Consider the following information about Earl Grey, Inc.
Total assets $250 million
Total debt $110 million
Preferred stock $ 35 million
Common stockholders’ equity $105 million
Net profits after taxes $25.5 million
Number of preferred stock outstanding 1.5 million shares
Number of common stock outstanding 9 million shares
Preferred dividends paid $2.5 per share
Common dividends paid $0.70 per share
Market price of the preferred stock $32.55 per share
Market price of the common stock $26.00 per share
Use the...
NoNuns Cos. has a 25 percent tax rate and has $302.40 million in assets, currently financed...
NoNuns Cos. has a 25 percent tax rate and has $302.40 million in
assets, currently financed entirely with equity. Equity is worth
$30 per share, and book value of equity is equal to market value of
equity. Also, let’s assume that the firm’s expected values for EBIT
depend upon which state of the economy occurs this year, with the
possible values of EBIT and their associated probabilities as shown
below:
State
Recession
Average
Boom
Probability of state
0.20
0.55
0.25...
NoNuns Cos. has a 25 percent tax rate and has $302.40 million in assets, currently financed...
NoNuns Cos. has a 25 percent tax rate and has $302.40 million in
assets, currently financed entirely with equity. Equity is worth
$30 per share, and book value of equity is equal to market value of
equity. Also, let’s assume that the firm’s expected values for EBIT
depend upon which state of the economy occurs this year, with the
possible values of EBIT and their associated probabilities as shown
below:
State
Recession
Average
Boom
Probability of state
0.20
0.55
0.25...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- What experience have you had with Organization Development or with Change Management? Describe the organization, the...
- 1. Renfro Rentals has issued bonds that have a 12% coupon rate, payable semiannually. The bonds...
- Given an array of positive integers a, your task is to calculate the sum of every...
- Define “culture.” Software is defined by the Merriam-Webster Dictionary as "the programs that run on a...
- In humans, hypotrichosis (sparse body hair) is a rare autosomal recessive condition. Let h = hypotrichosis...
- Increase all of the listing prices by 5% for all listings under $500,000 and 10% for...
- Samsung Industry that requires you to act as a change agent to form an organizational change...
ADVERTISEMENT