Calculate the companys horizon value, Financial Management

Assignment Help:

A. Mitt starts Examine Your Zipper Incorporated ("XYZ") in 2012 by selling common stock of $12,000,000. He promises the investors in his company a 15% return on their capital.

B. On December 31, 2012, Mitt takes this money and buys $1,000,000 worth of land, $5,000,000 of equipment, $5,000,000 of licenses, and put the remaining $1,000,000 into an operating checking account to fund day-to-day operations. Consequentially, the Free Cash Flow ("FCF") for 2012 is a negative $12,000,000 (-$12,000,000).

C. XYZ has a contract to provide 1,000,000 of their product a year to a distributor. They never sell more or less than 1,000,000 units. So in 2013, XYZ produces and sells 1,000,000 units.

D. The contract runs for 99 years (assume it goes forever).

E. The contract specifies the price the distributor will pay each year. In 2013, the price per unit is $6.50. After 2013, the price escalates as follows:

1739_Calculate the companys horizon value.png

So in 2018, the price should be $8.44/unit if you've done this correctly.
 
F. XYZ pays 25% of its total revenues in inventory costs and 50% of its total revenues in labor costs every year. If done correctly, this should result in Cost of Goods Sold (COGS) of $4,875,000 in 2013.

G. XYZ depreciates its equipment over 10 years with no salvage value. XYZ amortizes its licenses over 20 years.

H. XYZ's tax rate is 40%.

I. XYZ needs to always have some inventory on hand to keep production constant. As a result, XYZ has a practice in December of each year of buying one month of inventory to have on hand for January. So, in other words, each December XYZ purchases 1/12th of its current year inventory purchase in December to hold it over to the next year. If you've done this correctly, your balance sheet should show $135,416.67 of inventory in 2013 and $148,958.33 of inventory in 2014.

J. XYZ purchases half of this extra inventory on credit. Thus, XYZ always carries an Accounts Payable at the end of every year in the amount of half of the inventory purchase. If you've done this correctly, your balance sheet should show $67,708.33 in 2013 and $74,479.17 in 2014.

K. Starting in 2014, XYZ is forced to add additional equipment and licenses to its operations to keep up with growth. They add the following amounts each year:

1397_Calculate the companys horizon value1.png

So, in 2014 the total equipment should be $5.7M and the total licenses should be $5.7M. The depreciation expense for each year should continue to be the total equipment divided by ten.

The amortization expense for each year should continue to be the total licenses divided by twenty. If you've done this correctly, your depreciation expense should be $500,000 in 2013 and $570,000 in 2014 and your amortization expense should be $250,000 in 2013 and $285,000 in 2014.

L. Mitt wants to hold on to $1,000,000 at the end of every year to have some cash to cover operations and distribute the rest to his shareholders as a dividend. This means $1,207,291.67 of dividends in 2013 if done correctly.

QUESTIONS:

1. What is the value of the XYZ's operations? Calculate the company's horizon value in 2018.

2. Assume that a bank would be willing to lend Mitt as much money as he wants on the following terms: 30 year amortization, 2% annual interest. How much money would Mitt have to borrow to get his investors the 15% return that they require? (If he is borrowing the money, he would do this instead of issuing stock. He still needs to raise $12M, he just would do part of it with debt.


Related Discussions:- Calculate the companys horizon value

Explain and compare forward vs. backward internalization, Explain and compa...

Explain and compare forward vs. backward internalization. Forward internalization takes place when MNCs with intangible assets make FDI in order to use the assets on a larger sca

How do tax considerations affect the cost of debt, How do tax consideration...

How do tax considerations affect the cost of debt and the cost of equity? For the reason that interest on debt is tax deductible to the issuing firm, the higher the tax rate th

How many types of segments in the mutual fund industry, How many types of s...

How many types of segments in the mutual fund industry? There are two segments into the mutual fund industry: long-term funds and short-term funds. In Long-term funds bond fund

Monte-carlo simulation, Monte-Carlo Simulation Let us, for a shortwhil...

Monte-Carlo Simulation Let us, for a shortwhile, leave the illustration for determining the price and consider a simpler illustration for understanding the Monte-Carlo method

Explain terminal value calculation at end of forcast period, Explain the te...

Explain the terminal value calculation at the end of the forecast period.  Why is it necessary? The firm whose business operation is being valued isn't expected to suddenly cea

Explain the factors which company should apply, Explain the factors which c...

Explain the factors which company should apply Companies to be the very best must Establish what competition is doing Set the very best standards to exceed Es

Determination of values price and volume, Determination of values The v...

Determination of values The values for which NPV turns into zero are found by calculating the break-even values for the selected variables. Once determined these give an indica

Briefly define liquidity risk faced by a bank, Question: You have just ...

Question: You have just been appointed the secretary of the ALM Committee (ALCO) of ABN Bank. The ALCO members have some queries relating to the liquidity risk faced by the ban

Why do corporations declare stock splits and stock dividends, What is the e...

What is the effect of stock (not cash) dividends and stock splits on the market price of common stock?  Why do corporations declare stock splits and stock dividends? Stock divi

Write Your Message!

Captcha
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