Determine the value of the venture equity

Assignment Help Finance Basics
Reference no: EM131127091

Wok Yow Imports, Inc., is a rapidly growing, closely held corporation that imports and sells Asian style furniture and accessories at several retail outlets. The equity owners are considering selling the venture and want to estimate the enterprise or entity value and then determine the value of the venture's equity. Following is last year's income statement (2010) and projected income statements for the next four years (2011-2014). Sales are expected to grow at an annual 6 percent rate beginning in 2015 and thereafter.

524_b.jpg

Selected balance sheet accounts at the end of 2010 are as follows: Required cash, accounts receivable, and inventory accounts totaled $50,000; net fixed assets were $50,000; and accounts payable and accruals totaled $25,000. Each of these accounts was expected to grow with sales over time. Long-term debt was $30,000, and there were 10,000 shares of common stock outstanding at the end of 2010.

Data have been gathered for Fine Furniture Products, a comparable publicly traded firm in Wok Yow's industry. Fine Furniture's risk index is judged to be 2.00, compared to a risk index of 1.00 for firms of average riskiness. Management believes that a 2.00 adjustment factor should be multiplied times the expected market risk premium for average firms to reflect Wok Yow's (and Fine Furniture's) relatively greater riskiness. Wok Yow's long-term debt to long-term capital (long-term debt plus equity) ratio was 40 percent at the end of 2010. The interest rate on long-term U.S. government bonds is 7 percent, Wok Yow could issue new longterm debt at a 12 percent rate, and the average expected market risk premium (common stocks over government bonds) is 7.5 percent for average firms.

A. Project Wok Yow's NOPAT statements for 2011 to 2015.

B. Determine the annual increases in required net working capital and capital expenditures (CAPEX) for Wok Yow for the years 2011 to 2015.

C. Project annual operating free cash flows to the entity for the years 2011 to 2015.

D. Management initially thought that an 18 percent discount rate was reasonable.

E. Use the information from Part D to estimate Wok Yow's terminal value cash flow at the end of 2014.

F. Estimate the firm's enterprise or entity value at the end of 2010.

G. Adjust the enterprise value to determine Wok Yow's equity value in dollars and on a per-share basis at the end of 2010.

H. Now estimate Wok Yow's after-tax cost of long-term debt. Use the risk-free rate, the expected market risk premium, and the risk index for Fine Furniture Company to estimate Wok Yow's cost of equity capital. Determine Wok Yow's weighted average cost of capital (WACC).

I. Reestimate Wok Yow's enterprise value using the WACC calculated in Part H. Then adjust the enterprise value to determine Wok Yow's equity value in dollars and on a per-share basis at the end of2010.

Reference no: EM131127091

Questions Cloud

The role of advisor to the newly appointed us ambassador : Instruction: Taking on the role of advisor to the newly appointed US Ambassador of one of the countries covered in this course, students will write a policy brief of 2000 words on a policy oriented topic of their choosing (Topic a/ below is chosen).
What is difference between kuiper belt and the oort cloud : What is the difference between the Kuiper Belt and the Oort Cloud? What are comets made of
Draw fully protonated phosphoric acid : Draw a protonated fatty acid with 3 total carbon atoms. Do not include any C=C double bonds. - Draw fully protonated phosphoric acid.
How important it is to pay attention to government activity : How important it is to pay attention to state and local government activities. State/Local government tends to be much more visible to citizens because it often has a more significant and frequent influence on daily life, in general.
Determine the value of the venture equity : determine the value of the venture's equity. Following is last year's income statement (2010) and projected income statements for the next four years (2011-2014). Sales are expected to grow at an annual 6 percent rate beginning in 2015 and thereafter..
Calculate the total mass of hydrogen available for fusion : The total mass of the Sun is about 2 × 1030 kg, of which about 76 % was hydrogen when the Sun formed.Use the given data to calculate the total mass of hydrogen available for fusion over the lifetime of the Sun
How would prepare 500ml of a single solution : How would prepare (be specific) 500mL of a single solution containing 500mM Tris, 25mM glucose, and 5mM NaCl.- Describe how you would prepare 100mL of the following dilutions: 5mM and 2500mM.
What is the work done on the gas in joules : What is the work done on the gas in Joules.
How would the results be used to make a diagnosis : Explain which physical exams and diagnostic tests would be appropriate and how the results would be used to make a diagnosis. List five different possible conditions for the patient's differential diagnosis, and justify why you selected each.

Reviews

Write a Review

 

Finance Basics Questions & Answers

  What is the net present value (npv) of the investment under

Assume a direct positive impact of inflation on the prevailing rates (Fisher effect) and answer the following questions. What is the net present value (NPV) of the investment under the current required rate of return? What is the net present value (N..

  Business and developing business plan

I am currently starting a business and developing my business plan. I'm in need of some advice on how to start forming my business. I am not sure exactly how it will be financed and whether or not I want to take on partners. I am interested and wi..

  Purchasing and supply management

Purchasing and Supply Management 14th edition by Johnson, Leenders and FlynnOther Requirements: "Using at least 3 or more Books and Journal Articles, discuss three significant issues that researchers must consider while trying to increase the ..

  Dividends are expected to grow

Dividends are expected to grow at 8% annually for 3 years, followed by a 5% constant annual growth rate in years 4 to infinity. Dividends are expected to grow at 8% annually for 3 years, followed by a 0% constant annual growth rate in years 4 to infi..

  Determine the annual financing cost of borrowing

Assume that Pyramid has no funds in the account at the bank that can be used to meet the compensating balance requirement. Determine the annual financing cost of borrowing each of the following amounts under the credit agreement

  What is the internal rate of return irr of a project costs

-what is the internal rate of return irr of a project costs 45000 if it is expected to generate 15047 per year for

  Discuss why financial institutions are heavily regulated

After the training session on monetary policy and its ability to influence the money supply, you determine focus on the other key role of Fed, which is regulating the nation's banks.

  Determine the price of same disc

In the spot market, 10.5 Mexican pesos can be exchanged for 1 United State dollar. A compact disc costs $15 in the United States.

  Representation of the entity accounting

Accounting theory refers to the financial reporting that may be adopted by the organisation. It is necessary to note that fund accounting is the representation of the entity accounting theory as used in commercial accounting.

  What is the wacc

The market value of equity is $325 million and the market value of debt is $525 million. The cost of equity is 14% the pretax cost of debt is 12% and the tax rate is 34%. What is the WACC?

  If reserve requirements were eliminated in the future as

if reserve requirements were eliminated in the future as some economists advocate what effects would this have on the

  What are the uses of balance of payments data

What are the uses of Balance of Payments data? Is the trade balance sensitive to exchange rates? Are exchange rates sensitive to the current account? What roles does the current account play regarding the capital account and the national economy

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd