In: Finance
Consider the following financial data for Salesforce, Inc.: US 10-Year T-Bond Yield = .63% Market Risk Premium = 6.25% Tax Rate = 21% Also the following data for Salesforce, Inc. : Stock Price = $249.21 Market Cap = $226.78 billion Beta = 1.24 Moody's = A- (111 basis points) Total Debt = $6.19 billion Number of Shares Outstanding = 910 million EPS = $2.59 Return on Assets = .93% Total Debt/Equity = 16.10 Current Ratio = 1.14 Book Value/share = $42.33 Revenues =$19.38 billion Price/Earning Multiple = 96.22
Using the Salesforce, Inc. financial profile information above, what is the Market Value Added (MVA) for Salesforce?
(1) $312.97B
(2) $173.48B
(3) $226.78B
(4) $188.26B
(5) $232.97B
Formula of Market Value Added = Total Market Value - Total Capital Invested
Total Market Value or Enterprise Value = Market cap + Debt
Market Cap = $ 226.78 Billion
Total Debt = $ 6.19 Billion
Total Market Value or Enterprise Value = 226.78 Billion + 6.19 = $ 232.97 Billion
Total Capital Invested = Book value of Equity + Book value of Debt
Book Value per share = $ 42.33
Number of shares outstanding = 910 million
Book value of Equity = 42.33 * 910 million = $ 38.52 Billion
Total Capital invested = 38.52 + 6.19 = $ 44.71 Billion
Market Value Added = 232.97 - 44.71 = $ 188.26 Billion
Hence, Market Value Added for Saleforce is $ 188.26 Billion which is the 4th Option.