Question

In: Finance

Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...

Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to fund its operations. (In other words, Miami Rivet has no preferred stock on its balance sheet.) Miami Rivet had no other current liabilities. Assume that Miami Rivet only non-cash item was depreciation.

Miami Rivet has 500,000 common shares outstanding, and the common stock amount on the balance sheet is $5 million. The company has not issued or repurchased common stock during the year. Last year's balance in retained earnings was $11.2 million, and the firm paid out dividends of $1.8 million during the year.

1. If the firm’s stock price at year-end is $52, what is the firm’s market value added (MVA)?

2. If the firm’s after-tax percentage cost of capital is 9%, what is the firm’s Long-term debt at year-end?

Solutions

Expert Solution

Answer 1) Market Value Added = Market Value of Shares - Book Value of Shareholder's Equity

Market Value of Shares = Market Price of Shares * Shares Outstanding

Market Value of Shares = 52*500,000= 26,000,000

MVA = 26,000,000-5,000,000

MVA = 21,000,000

Answer 2) Interest expenses =1,000,000 After tax cost of capital = 9%

Interest Rate * (1- tax%) = After tax cost of capital

Interest Rate * (1-25%) = 9%

Interest Rate = 12%

Long term debt at year end * 12% = 1,000,000

Long term debt = 8,333,333.33


Related Solutions

Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to fund its...
1) Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was...
1) Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to fund...
Information given: Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense...
Information given: Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to...
Last year Charlie Brown had $5 million in operating income (EBIT). It’s depreciation expense was $1...
Last year Charlie Brown had $5 million in operating income (EBIT). It’s depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 40%. At year-end, it had $14 million in current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Charlie had no other current liabilities. Assume the Charlie’s only noncash item was depreciation. What was the company’s net...
Gemco Jewelers earned $5 million in after tax operating income last year (EBIT*(1-T)). The firm had...
Gemco Jewelers earned $5 million in after tax operating income last year (EBIT*(1-T)). The firm had capital expenditures of $4 million and depreciation of $2 million during the year, and no NWC. Gemco has a pretax cost of debt of 3%, and a tax rate of 20%. The company has an unlevered beta of 1. The risk-free interest rate is 1.5% and the market risk premium is 4%. 1.Find Gemco’s Free Cash Flow (FCF) 2.Assume the FCF found is perpetual....
The Moore Corporation had operating income (EBIT) of $800,000. The company's depreciation expense is $240,000. Moore...
The Moore Corporation had operating income (EBIT) of $800,000. The company's depreciation expense is $240,000. Moore is 100% equity financed, and it faces a 35% tax rate. What is the company's net income? $   Assuming no changes to any of the Balance Sheet accounts, what is its net cash flow? $  
Lauryn’s Doll Co. had EBIT last year of $49 million, which is net of a depreciation...
Lauryn’s Doll Co. had EBIT last year of $49 million, which is net of a depreciation expense of $4.9 million. In addition, Lauryn’s made $4.5 million in capital expenditures and increased net working capital by $2.2 million. Assume that Lauryn’s has a reported equity beta of 1.7, a debt-to-equity ratio of .7, and a tax rate of 21 percent. What is Lauryn’s FCF for the year?(Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)
Lauryn’s Doll Co. had EBIT last year of $44 million, which is net of a depreciation...
Lauryn’s Doll Co. had EBIT last year of $44 million, which is net of a depreciation expense of $4.4 million. In addition, Lauryn’s made $5.25 million in capital expenditures and increased net working capital by $3.3 million. Assume that Lauryn’s has a reported equity beta of 1.4, a debt-to-equity ratio of .7, and a tax rate of 21 percent. What is Lauryn’s FCF for the year?(Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)...
The 2018 income statement for Duffy’s Pest Control shows that depreciation expense was $193 million, EBIT...
The 2018 income statement for Duffy’s Pest Control shows that depreciation expense was $193 million, EBIT was $496 million, and the tax rate was 35 percent. At the beginning of the year, the balance of gross fixed assets was $1,566 million and net operating working capital was $413 million. At the end of the year, gross fixed assets was $1,809 million. Duffy’s free cash flow for the year was $409 million. Calculate the end-of-year balance for net operating working capital
The 2018 income statement for Duffy’s Pest Control shows that depreciation expense was $195 million, EBIT...
The 2018 income statement for Duffy’s Pest Control shows that depreciation expense was $195 million, EBIT was $500 million, and the tax rate was 36 percent. At the beginning of the year, the balance of gross fixed assets was $1,570 million and net operating working capital was $415 million. At the end of the year, gross fixed assets was $1,815 million. Duffy’s free cash flow for the year was $413 million. Calculate the end-of-year balance for net operating working capital....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT