Adjusted Cash Flow from Assets. Ward Corp. is expected to have an EBIT of $1.9 million next year.
To determine: The price per equity share.
Introduction:
Adjusted cash flow from assets refers to the cash flow from assets that excludes the tax benefit obtained from debt financing. It calculates the taxes on the earnings before interest and taxes.
Answer to Problem 24QP
The price per share is $28.20 percent.
Explanation of Solution
Given information:
The EBIT (Earnings before interest and taxes) of Company W is $1,900,000 for the first year. It will have depreciation amounting to $165,000, change in net working capital amounting to $85,000, and capital spending amounting to $115,000. All the estimates will grow at 18 percent for the next four years.
The debt value of the company is $13,000,000, and it has 800,000 shares outstanding. The adjusted cash flow from assets in Year 5 will grow for an indefinite period at 3 percent. The weighted average cost of capital of the company is 8.5 percent, and the tax rate is 35 percent.
The formula to calculate the EBIT from Year 2 to Year 5:
The formula to calculate the depreciation from Year 2 to Year 5:
The formula to calculate the “Taxes*”:
“EBIT” refers to the earnings before interest and taxes
“TC” refers to the corporate tax rate
The formula to calculate the change in net working capital from Year 2 to Year 5:
The formula to calculate the capital spending from Year 2 to Year 5:
The formula to calculate the “CFA*”:
Where,
“CFA*” refers to the adjusted cash flow from assets
“EBIT” refers to the earnings before interest and taxes
“Taxes*” refer to the tax on EBIT
The formula to calculate the terminal value or the value of the company at period “t”:
Where,
“Vt” refers to the terminal value
“CFA*t+1” refers to the adjusted cash flow from assets at the end of period “t+1”
“WACC” refers to the weighted average cost of capital
“g” refers to the growth rate at which the cash flow will grow indefinitely
The formula to calculate the value of the company:
Where,
“V0” refers to the value of the company at present
“CFA*1 to CFA*t” refer to the adjusted cash flow from assets from period 1 to period t
“Vt” refers to the terminal value or the value of the company at period “t”
“WACC” refers to the weighted average cost of capital
The formula to calculate the total value of equity:
The formula to calculate the price per share of the company’s stock:
Compute the EBIT for Year 2:
The EBIT for Year 1 is $1,900,000. The growth rate is 18 percent.
Hence, the EBIT for Year 2 is $2,242,000.
Compute the EBIT for Year 3:
The EBIT for Year 2 is $2,242,000. The growth rate is 18 percent.
Hence, the EBIT for Year 3 is $2,645,560.
Compute the EBIT for Year 4:
The EBIT for Year 3 is $2,645,560. The growth rate is 18 percent.
Hence, the EBIT for Year 4 is $3,121,761.
Compute the EBIT for Year 5:
The EBIT for Year 4 is $3,121,761. The growth rate is 18 percent.
Hence, the EBIT for Year 5 is $3,683,678.
Compute the depreciation for Year 2:
The depreciation for Year 1 is $165,000. The growth rate is 18 percent.
Hence, the depreciation for Year 2 is $194,700.
Compute the depreciation for Year 3:
The depreciation for Year 2 is $194,700. The growth rate is 18 percent.
Hence, the depreciation for Year 3 is $229,746.
Compute the depreciation for Year 4:
The depreciation for Year 3 is $229,746. The growth rate is 18 percent.
Hence, the depreciation for Year 4 is $271,100.
Compute the depreciation for Year 5:
The depreciation for Year 4 is $271,100. The growth rate is 18 percent.
Hence, the depreciation for Year 5 is $319,898.
Compute the “Taxes*”:
Taxes* | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
EBIT(A) | $1,900,000 | $2,242,000 | $2,645,560 | $3,121,761 | $3,683,678 |
Tax rate(B) | 35% | 35% | 35% | 35% | 35% |
Taxes*(A)×(B) | $665,000 | $784,700 | $925,946 | $1,092,616 | $1,289,287 |
Compute the change in net working capital of Year 2:
The change in net working capital for Year 1 is $85,000. The growth rate is 18 percent.
Hence, the change in net working capital for Year 2 is $100,300.
Compute the change in net working capital of Year 3:
The change in net working capital for Year 2 is $100,300. The growth rate is 18 percent.
Hence, the change in net working capital for Year 3 is $118,354.
Compute the change in net working capital of Year 4:
The change in net working capital for Year 3 is $118,354. The growth rate is 18 percent.
Hence, the change in net working capital for Year 4 is $139,658.
Compute the change in net working capital of Year 5:
The change in net working capital for Year 4 is $139,658. The growth rate is 18 percent.
Hence, the change in net working capital for Year 5 is $164,796.
Compute the capital spending for Year 2:
The capital spending for Year 1 is $115,000. The growth rate is 18 percent.
Hence, the capital spending for Year 2 is $137,500.
Compute the capital spending for Year 3:
The capital spending for Year 2 is $137,500. The growth rate is 18 percent.
Hence, the capital spending for Year 3 is $160,126.
Compute the capital spending for Year 4:
The capital spending for Year 3 is $160,126. The growth rate is 18 percent.
Hence, the capital spending for Year 4 is $188,949.
Compute the capital spending for Year 5:
The capital spending for Year 4 is $188,949. The growth rate is 18 percent.
Hence, the capital spending for Year 5 is $222,959.
Compute the adjusted cash flow from assets “CFA*”:
Adjusted cash flow from assets "CFA*" | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
EBIT | $1,900,000 | $2,242,000 | $2,645,560 | $3,121,761 | $3,683,678 |
Add: | |||||
Depreciation | $165,000 | $194,700 | $229,746 | $271,100 | $319,898 |
$2,065,000 | $2,436,700 | $2,875,306 | $3,392,861 | $4,003,576 | |
Less: | |||||
Taxes* | $665,000 | $784,700 | $925,946 | $1,092,616 | $1,289,287 |
Capital spending |
$115,000 | $135,700 | $160,126 | $188,949 | $222,959 |
Change in Net working capital |
$85,000 | $100,300 | $118,354 | $139,658 | $164,796 |
CFA* | $1,200,000 | $1,416,000 | $1,670,880 | $1,971,638 | $2,326,533 |
Compute the terminal value or the value of the company at period “t”:
The adjusted cash flow from assets in year 5 is $2,326,533. The weighted average cost of capital is 8.5 percent. The adjusted cash flow from assets will grow at 3 percent for an indefinite period.
Hence, the terminal value at Year 5 is $43,569,618.
Compute the value of the company:
The adjusted cash flow from assets for Year 1, Year 2, Year 3, Year 4, and Year 5 are $1,200,000, $1,416,000, $1,670,880, $1,971,638, and $2,326,533. The terminal value is $43,569,618. The weighted average cost of capital is 8.5 percent.
Hence, the value of the company is $35,562,673.40.
Compute the total value of equity:
Hence, the total value of equity is $22,562,673.40.
Compute the price per share of the company’s stock:
Hence, the price per share is $28.20.
Want to see more full solutions like this?
Chapter 12 Solutions
ESSEN.OF CORP.FINANCE-W/ACCESS
- Chasse Building Supply Inc. reported net cash provided by operating activities of $243,000, capital expenditures of $112,900, cash dividends of $35,800, and average maturities of long-term debt over the next 5 years of $122,300. What is Chasses free cash flow and cash flow adequacy ratio? a. $94,300 and 0.77, respectively c. $130,100 and 1.06, respectively b. $94,300 and 0.82, respectively d. $165,900 and 1.36, respectivelyarrow_forwardLong-Term Financing Needed At year-end 2018, Wallace Landscapings total assets were 2.17 million, and its accounts payable were 560,000. Sales, which in 2018 were 3.5 million, are expected to increase by 35% in 2019. Total assets and accounts payable are proportional to sales, and that relationship will be maintained. Wallace typically uses no current liabilities other than accounts payable. Common stock amounted to 625,000 in 2018, and retained earnings were 395,000. Wallace has arranged to sell 195,000 of new common stock in 2019 to meet some of its financing needs. The remainder of its financing needs will be met by issuing new long-term debt at the end of 2019. (Because the debt is added at the end of the year, there will be no additional interest expense due to the new debt.) Its net profit margin on sales is 5%, and 45% of earnings will be paid out as dividends. a. What were Wallaces total long-term debt and total liabilities in 2018? b. How much new long-term debt financing will be needed in 2019? [Hint: AFN New stock = New long-term debt.)arrow_forwardStrickler Technology is considering changes in its working capital policies to improve its cash flow cycle. Stricklers sales last year were 3,250,000 (all on credit), and its net profit margin was 7%. Its inventory turnover was 6.0 times during the year, and its DSO was 41 days. Its annual cost of goods sold was 1,800,000. The firm had fixed assets totaling 535,000. Stricklers payables deferral period is 45 days. a. Calculate Stricklers cash conversion cycle. b. Assuming Strickler holds negligible amounts of cash and marketable securities, calculate its total assets turnover and ROA. c. Suppose Stricklers managers believe the annual inventory turnover can be raised to 9 times without affecting sale or profit margins. What would Stricklers cash conversion cycle, total assets turnover, and ROA have been if the inventory turnover had been 9 for the year?arrow_forward
- LONG-TERM FINANCING NEEDED At year-end 2019, total assets for Arrington Inc. were 1.8 million and accounts payable were 450,000. Sales, which in 2019 were 3.0 million, are expected to increase by 25% in 2020. Total assets and accounts payable are proportional to sales, and that relationship will be maintained; that is, they will grow at the same rate as sales. Arrington typically uses no current liabilities other than accounts payable. Common stock amounted to 500,000 in 2019, and retained earnings were 475,000. Arrington plans to sell new common stock in the amount of 130,000. The firms profit margin on sates is 5%; 35% of earnings will be retained. a. What were Arringtons total liabilities in 2019? b. How much new long-term debt financing will be needed in 2020? (Hint: AFN - New stock = New long-term debt.)arrow_forwardPayne Products had $1.6 million in sales revenues in the most recent year and expects sales growth to be 25% this year. Payne would like to determine the effect of various current assets policies on its financial performance. Payne has $1 million of fixed assets and intends to keep its debt ratio at its historical level of 60%. Payne’s debt interest rate is currently 8%. You are to evaluate three different current asset policies: (1) a restricted policy in which current assets are 45% of projected sales, (2) a moderate policy with 50% of sales tied up in current assets, and (3) a relaxed policy requiring current assets of 60% of sales. Earnings before interest and taxes are expected to be 12% of sales. Payne’s tax rate is 40%. What is the expected return on equity under each current asset level? In this problem, we have assumed that the level of expected sales is independent of current asset policy. Is this a valid assumption? Why or why not? How would the overall risk of the firm vary under each policy?arrow_forwardFranktown Motors is expected to have an EBIT of $2.2 million next year. Depreciation, the increase in net working capital, and capital spending are expected to be $158,000, $92,000, and $114,000, respectively. All are expected to grow at 15 percent per year for four years. The firm currently has $12 million in debt and 750,000 shares outstanding. After year 5, the adjusted cash flow from assets is expected to grow at 2.5 percent indefinitely. The company’s WACC is 8.7 percent and the tax rate is 34 percent. What is the price per share of the company’s stock? $27.82 $29.34 $22.07 $26.12 $16.47arrow_forward
- Pearl Corp. is expected to have an EBIT of $2,900,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $160,000, $130,000, and $170,000, respectively. All are expected to grow at 19 percent per year for four years. The company currently has $15,000,000 in debt and 1,300,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3 percent indefinitely. The company’s WACC is 8.5 percent and the tax rate is 21 percent. What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)arrow_forwardCrarytown Motors is expected to have an EBIT of $680,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $45,000, $9,000, and $40,000respectively. All cash flow items are expected to grow at 6 percent per year for two years. After Year 3, the CFA is expected to grow at 3 percent indefinitely. The company currently has $3.5 million in debt and 250,000 shares outstanding The company's WACC is 9.5 percent and the tax rate is 20 percent. What is the present value of terminal value? Show your steps.arrow_forwardCrazytown Motors is expected to have an EBIT of $680,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $45,000, $9,000, and $40,000, respectively. All cash flow items are expected to grow at 6 percent per year for two years. After Year 3, the CFA is expected to grow at 3 percent indefinitely. The company currently has $3 million in debt and 250,000 shares outstanding. The company's WACC is 9.5 percent and the tax rate is 20 percent. What is the present value of terminal value? Show your steps. What is the price per share of the company's stock? Show your steps.arrow_forward
- Find the operating cash flow for the year for Robinson and Sons if it had sales revenue of $80,000,000, cost of goods sold of $35,000,000, sales and administrative costs of $6,400,000, depreciation expense of $7,600,000, and a tax rate of 30%. Manning Company reported the following information for 2019: Cash provided by operating activities $425,000 Cash used by investing activities $200,000 Average debt maturing over the next 5 years $80,000 Capital expenditures $275,000 Cash dividends $60,000 Required: Compute free cash flow and the cash flow adequacy ratio.arrow_forwardRenew Life Industries has an EBIT of $28 million, depreciation of $3 million and a tax rate of 38%. Renew Life invests $8 million in fixed assets and $13 million to increase current assets. Accounts payable is expected to increase by $3 million, accruals total $2 million, and liabilities increase to $6 million. Determine the available cash flow.arrow_forwardOn December 2020, the company Psi SA is financed with debt and equity. This company has a cost of capital (WACC) equal to 12%. Also on December 2020, the company presented an EBIT equal to 1,500€, 350€ of amortization and 150€ of depreciation, and 300€ of corporate taxes. The company invested in fixed assets for 500€, and its working capital increased in 50€. After a decade of rapid growth, the cash flows in the last two years increased only at a constant rate of 2%, and it is expected that the cash flows will remain growing at this level in the future. Determine the value of the firm on December 2020.arrow_forward
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningIntermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning
- Fundamentals Of Financial Management, Concise Edi...FinanceISBN:9781337902571Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning