Question

In: Finance

It is December 2018. You are analyzing YKNOT Inc., a company headquartered in Waukesha, WI, which...

It is December 2018. You are analyzing YKNOT Inc., a company headquartered in Waukesha, WI, which is manufacturing sailing ropes. You look at managerial projections of earnings, and in 2019, the company is expected to produce EBITDA of $18M. In the same projections for 2019, you discover that the depreciation and amortization expenses of $2M are expected. And in the same projections, the company expects to invest $2.3M in property, plant, and equipment in that year. Additionally, the company expects to invest an additional $300,000 into Net Working Capital in that year. They do not expect to sell any equipment currently in place. The owners ask you to value the firm and the firm’s equity. You decide to use Discounted Cash Flow methodology to do that. To provide a better estimate, you decide to use both WACC and APV methods. Clearly, you need some additional information for that. You ask managers about their debt policy. They tell you that the company currently has about $30M of bank loans, on which the company pays an average interest rate of 5% per year. But managers also tell you that they try to maintain the proportion of debt financing at 20% of total capital, which is an industry’s average. Managers say that 2019 is expected to be very representative of the future. In the future, they expect the firm’s free cash flow to grow at 3% per year forever. You perform some research and discover that the asset beta of firms in the YKNOW’s industry is 1.5. As a finance professional, you know that the current rate on U.S. Treasury 10-year bonds is 2.9% per year, considered risk-free, the prevailing market risk premium is 5%, and the marginal Federal tax rate on U.S. corporations is 21%.

. Please calculate the weighted average cost of capital (WACC) of the firm. ______________________________________ b. Using WACC, calculate firm value using discounted cash flow approach. ______________________________________ c. Using firm value obtained in b, calculate the value of the firm’s equity.Calculate firm value using adjusted present value (APV) approach assuming 30M debt is held forever. ______________________________________ e. Using firm value obtained in d, calculate the value of the firm’s equity.

Solutions

Expert Solution

a. Asset beta of firms in the industry of YKNOT= 1.5

Therefore, Asset beta of YKNOT = Asset beta of firms in industry = Unlevered beta = 1.5

Weight of debt in capital = D/T = 20%, Weight of Equity in capital = E/T = 1 - (D/T) = 1 - 20% = 80%

So we get, D/E = (D/T) / (E/T) = 20%/80% = 0.25

Levered Beta or Equity Beta = Unlevered Beta [ 1 + (1-tax rate) (D/E)] = 1.5 [ 1 + (1-21%) (0.25)] = 1.5(1 + 79% x 0.25) = 1.5 x 1.1975 = 1.79625

Cost of equity = re = Risk free rate + Levered Beta x market risk premium = 2.9% + 1.79625 x 5% = 2.9% + 8.98125% = 11.88125%

Cost of debt = interest rate on bank loan = rd = 5%

WACC = rd (D/T)(1-tax rate) + re (E/T)

WACC = 5%(20%)(1-21%) + 11.88125%(80%) = 5% x 20% x 79% + 11.88125% x 80% = 0.79% + 9.505% = 10.295%

Therefore WACC = 10.295%

b. EBITDA for 2019 = $18M , Depreciation and amortization for 2019 = $2M, Net Capital expenditure for 2019 = $2.3M, Net Investment in working capital for 2019 = $300000 = $(300000/1000000)M =0.3M

Free cash flow to firm for 2019 = FCFF2019 = EBITDA(1-tax rate) + Depreciation x tax rate - Net Capital expenditure - Net investment in working capital = 18(1-21%) + 2 x 21% - 2.3 - 0.3 = 14.22 + 0.42 - 2.3 - 0.3 = $12.04M = $12.04 x 1000000 = $12040000

Constant Growth rate of free cash flow for future = g = 3%

V2018 = Value of firm at end of 2018 or in December 2018, Using constant growth rate model to find the value of the firm by applying discounted cash flow approach

V2018 = FCFF2019 / (WACC - g) = 12040000 / (10.295% - 3%) = 12040000 / 7.295% = $165044551.0624 =

$ (165044551.0624 / 1000000) M = 165.0445510624M

c. Value of debt at end of 2018 = $30M

Value of Equity of firm at end of 2018 = Value of firm at end of 2018 - Value of debt at end of 2018 = 165.0445510624M - 30M = $135.0445510624M = $135044551.0624

d. Asset beta = 1.5

Unlevered cost of equity = Risk free rate + Asset beta x market risk premium = 2.9% + 1.5 x 5% = 2.9% + 7.5% = 10.40%

According to Adjusted present value method

Value of firm at end 2018 = Value of unlevered firm + Present value of interest tax shield

Now using constant growth rate model we get

Value of unlevered firm at end of 2018 = FCFF2019 / (Unlevered cost of equity - g) = 12040000 / (10.40% - 3%) = 12040000 / 7.40% = $162702702.7027 = $162.7207027027M

Interest tax shield for 2019 = Debt x cost of debt x tax rate = $30M x 5% x 21% = 0.315M

Since debt of the company will remain constant at 30M, therefore interest tax shield will form a perpetuity

Present value of perpetuity = Perpetuity / Discount rate

In this case discount rate = cost of debt = 5%, therefore

Present value of interest tax shield = Interest tax shield / cost of debt = 0.315 / 5% = $6.30M

Value of firm at end of 2018 using APV = Value of unlevered firm + present value of interest tax shield = 162.7027027027 + 6.30M = $169.0027027027M = $169002702.7027

e. Value of equity of firm at end of 2018 using APV = Value of firm using APV - Value of debt = 169.0027027027 - 30 = $139.0027027027M = $139002702.7027


Related Solutions

It is December 2018. You are analyzing YKNOT Inc., a company headquartered in Waukesha, WI, which...
It is December 2018. You are analyzing YKNOT Inc., a company headquartered in Waukesha, WI, which is manufacturing sailing ropes. You look at managerial projections of earnings, and in 2019, the company is expected to produce EBITDA of $18M. In the same projections for 2019, you discover that the depreciation and amortization expenses of $2M are expected. And in the same projections, the company expects to invest $2.3M in property, plant, and equipment in that year. Additionally, the company expects...
intermediate accounting 1 Case WINERY INC. Winery Inc. (WI) is a private corporation formed in 2018....
intermediate accounting 1 Case WINERY INC. Winery Inc. (WI) is a private corporation formed in 2018. Prior to 2018, WI had been operating as a partnership by the Verity family. Due to their success and desire to expand, they have made the decision to incorporate so that they will have additional sources of financing. They are just establishing their accounting policies for their first year-end as a corporation. Their previous financial statements as a partnership were used for filing their...
On December 20, 2017, Butanta Company (a U.S. company headquartered in Miami, Florida) sold parts to...
On December 20, 2017, Butanta Company (a U.S. company headquartered in Miami, Florida) sold parts to a foreign customer at a price of 55,000 ostras. Payment is received on January 10, 2018. Currency exchange rates for 1 ostra are as follows: December 20, 2017 $ 1.15 December 31, 2017 1.12 January 10, 2018 1.08 How does the fluctuation in exchange rates affect Butanta's 2017 income statement? How does the fluctuation in exchange rates affect Butanta's 2018 income statement?
On December 20, 2017, Butanta Company (a U.S. company headquartered in Miami, Florida) sold parts to...
On December 20, 2017, Butanta Company (a U.S. company headquartered in Miami, Florida) sold parts to a foreign customer at a price of 135,000 ostras. Payment is received on January 10, 2018. Currency exchange rates for 1 ostra are as follows: December 20, 2017 $ 1.23 December 31, 2017 1.20 January 10, 2018 1.16 How does the fluctuation in exchange rates affect Butanta's 2017 income statement? How does the fluctuation in exchange rates affect Butanta's 2018 income statement?
If you were the CFO for a $10 billion-a-year international company headquartered in Ireland, which accounting...
If you were the CFO for a $10 billion-a-year international company headquartered in Ireland, which accounting rules would you recommend your company to follow: U.S. GAAP or IFRS? Are these rules comparable? What are the major differences between the two accounting standards? What was your rationale for choosing a rule?
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several...
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several of Mergaronite’s accounts have been omitted. Credit balances are indicated by parentheses. Dividends were declared and paid in the same period. Mergaronite Hill Revenues $(600,000) $(250,000) Cost of goods sold 280,000 100,000 Depreciation expense 120,000 50,000 Investment income Not given NA Retained earnings, 1/1/18 (900,000) (600,000) Dividends declared 130,000 40,000 Current assets 200,000 690,000 Land 300,000 90,000 Buildings (net) 500,000 140,000 Equipment (net) 200,000...
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several...
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several of Mergaronite’s accounts have been omitted. Credit balances are indicated by parentheses. Dividends were declared and paid in the same period. Mergaronite Hill Revenues $ (602,000 ) $ (240,000 ) Cost of goods sold 260,000 114,000 Depreciation expense 120,000 44,000 Investment income NA NA Retained earnings, 1/1/18 (892,000 ) (602,000 ) Dividends declared 120,000 44,000 Current assets 200,000 662,000 Land 318,000 94,000 Buildings (net)...
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several...
Following are selected accounts for Mergaronite Company and Hill, Inc., as of December 31, 2018. Several of Mergaronite’s accounts have been omitted. Credit balances are indicated by parentheses. Dividends were declared and paid in the same period. Mergaronite Hill Revenues $ (584,000 ) $ (248,000 ) Cost of goods sold 298,000 112,000 Depreciation expense 106,000 58,000 Investment income NA NA Retained earnings, 1/1/18 (896,000 ) (590,000 ) Dividends declared 134,000 44,000 Current assets 210,000 676,000 Land 316,000 84,000 Buildings (net)...
Phoenix Airways Inc. is an airline company headquartered in Hong Kong. It was founded in 2010...
Phoenix Airways Inc. is an airline company headquartered in Hong Kong. It was founded in 2010 and currently provides passenger and cargo services to more than 50 regional and international destinations. The passenger service is operated by Phoenix Airways under the brand name of “Phoenix” while the cargo service is provided by its wholly owned subsidiary, Phoenix Cargo. The airline operates a fleet consisting of Boeing 737, Airbus 320, Airbus A330, and Airbus A350 aircrafts. In September 2016, the airline...
Caterpillar, Inc., headquartered in Peoria, Illinois, is an American corporation with a worldwide dealer network which...
Caterpillar, Inc., headquartered in Peoria, Illinois, is an American corporation with a worldwide dealer network which sells machinery, engines, financial products and insurance. Caterpillar is the world's leading manufacturer of construction and mining equipments, -diesel and natural gas engines, industrial gas turbines and diesel-electric locomotives. Although providing financial services through its Financial Products segment, Caterpillar primarily operates through its three product segments of Construction Industries, Resource Industries, and Energy & Transportation. Founded in 1925, the company presently has sales and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT