Adventure is a company that manufactures and sells gears and equipment for outdoor activities such as hiking, canoeing, camping, kayaking, etc. You have been asked to value Adventure whose revenues are $150 million and operating margins are 25 percent. Due to intense competition in the market, the company is in a zero-growth stage and likely to stay this way in the foreseeable future. Since the company is not growing, working capital is constant and capital expenditures are spent only to replace depreciation. The company has $100 million in debt outstanding and has a cost of debt equal to 5 percent (the company's bonds trade at par, so interest payments can be computed using the cost of debt). The company has 20 million shares outstanding and its stock is trading at $7.50 . The company has a cost of equity equal to 12 percent. The company faces a tax rate of 40 percent.

EBK CONTEMPORARY FINANCIAL MANAGEMENT
14th Edition
ISBN:9781337514835
Author:MOYER
Publisher:MOYER
Chapter13: Capital Structure Concepts
Section: Chapter Questions
Problem 5P
icon
Related questions
Question

Adventure is a company that manufactures and sells gears and equipment for outdoor activities such as hiking, canoeing, camping, kayaking, etc. You have been asked to value Adventure whose revenues are

$150

million and operating margins are 25 percent. Due to intense competition in the market, the company is in a zero-growth stage and likely to stay this way in the foreseeable future. Since the company is not growing, working capital is constant and capital expenditures are spent only to replace depreciation. The company has

$100

million in debt outstanding and has a cost of debt equal to 5 percent (the company's bonds trade at par, so interest payments can be computed using the cost of debt). The company has 20 million shares outstanding and its stock is trading at

$7.50

. The company has a cost of equity equal to 12 percent. The company faces a tax rate of 40 percent.

 

Answer the following questions:
a. Compute free cash flow.
b. Assuming the current capital structure proxies the target capital structure,
estimate the weighted average cost of capital.
Hints:
•
•
.
c.
Using a no-growth perpetuity (FCF divided by WACC), estimate the
company's enterprise value, the company's equity value, and its stock price.
Is the company undervalued?
d. If interest tax shields are discounted at the unlevered cost of equity, what is
the unlevered cost of equity?
e. Computę enterprise value using adjusted present value. How does your result
differ from Part c?
NOPLAT = Revenue - operating costs - depreciation - taxes
FCF = NOPLAT + depreciation - net investment (or increase in invested capital)
Think about what net investment would be if the company is not growing,
working capital is constant, and capital expenditures equal depreciation.
Transcribed Image Text:Answer the following questions: a. Compute free cash flow. b. Assuming the current capital structure proxies the target capital structure, estimate the weighted average cost of capital. Hints: • • . c. Using a no-growth perpetuity (FCF divided by WACC), estimate the company's enterprise value, the company's equity value, and its stock price. Is the company undervalued? d. If interest tax shields are discounted at the unlevered cost of equity, what is the unlevered cost of equity? e. Computę enterprise value using adjusted present value. How does your result differ from Part c? NOPLAT = Revenue - operating costs - depreciation - taxes FCF = NOPLAT + depreciation - net investment (or increase in invested capital) Think about what net investment would be if the company is not growing, working capital is constant, and capital expenditures equal depreciation.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Similar questions
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage