Question

Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...

Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $240 million and a YTM of 9 percent. The company’s market capitalization is $360 million, and the required return on equity is 14 percent. Joe’s currently has debt outstanding with a market value of $35.5 million. The EBIT for Joe’s next year is projected to be $16 million. EBIT is expected to grow at 8 percent per year for the next five years before slowing to 4 percent in perpetuity. Net working capital, capital spending, and depreciation as a percentage of EBIT are expected to be 7 percent, 13 percent, and 6 percent, respectively. Joe’s has 2.35 million shares outstanding and the tax rate for both companies is 30 percent.

  

a.

What is the maximum share price that Happy Times should be willing to pay for Joe’s? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Maximum share price $   

  

After examining your analysis, the CFO of Happy Times is uncomfortable using the perpetual growth rate in cash flows. Instead, she feels that the terminal value should be estimated using the EV/EBITDA multiple. The appropriate EV/EBITDA multiple is 8.

  

b.

What is your new estimate of the maximum share price for the purchase? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Maximum share price $   

References

Homework Answers

Answer #1

1. Joe's

Total No of Shares = 2,350,000

Total Debt = $ 35,500,000.00

EBIT = $ 16,000,000.00

Growth rate for 5 Years = 8%

Growth rate threafter = 4 %

Therefore

Net Working Capital = $ 16,000,000.00 X 0.07 = $ 1,120,000.00

Capital Spending = $ 16,000,000.00 X 0.13 = $2,080,000.00

Depreciation = $ 16,000,000.00 X 0.06 = $ 960,000.00

Market Capitalisation = Total Debt - Cash and Investment

= $ 35,500,000.00 - ($ 1,120,000.00 + $ 2,080,000.00 + $ 960,000.00) = $ 31,340,000.00

Share Price = Market Capitalisation / No. of Shares

= $ 31,340,000.00 / 2,350,000 = $ 13.34

Ans The Maximum Share Price is $ 13.34

2. Joe's

EV/EBITDA = 8

Therefore EV (Enterprise Value) = 8 X EBITDA

EV = 8 X $ 16,000,000.00 = $ 128,000,000.00

Share Price = EV / No. of Shares = $ 128,000,000.00 / 2,350,000 = $ 54.57

Ans The Maximum Share Price is $ 54.57

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $170 million and a YTM of 8 percent. The company’s market capitalization is $410 million and the required return on equity is 13 percent. Joe’s currently has debt outstanding with a market value of...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $130 million and a YTM of 10 percent. The company’s market capitalization is $350 million and the required return on equity is 15 percent. Joe’s currently has debt outstanding with a market value of...
Eaton, Inc., wishes to expand its facilities. The company currently has 5 million shares outstanding and...
Eaton, Inc., wishes to expand its facilities. The company currently has 5 million shares outstanding and no debt. The stock sells for $36 per share, but the book value per share is $8. Net income is currently $4 million. The new facility will cost $45 million, and it will increase net income by $780,000. Assume a constant price-earnings ratio. a-1 Calculate the new book value per share. (Do not round intermediate calculations and round your answer to 2 decimal places,...
Cheer, Inc., wishes to expand its facilities. The company currently has 8 million shares outstanding and...
Cheer, Inc., wishes to expand its facilities. The company currently has 8 million shares outstanding and no debt. The stock sells for $34 per share, but the book value per share is $42. Net income for Teardrop is currently $4.7 million. The new facility will cost $50 million and will increase net income by $800,000. The par value of the stock is $1 per share. Assume a constant price-earnings ratio. a-1. Calculate the new book value per share. Assume the...
Ghost, Inc., has no debt outstanding and a total market value of $262,500. Earnings before interest...
Ghost, Inc., has no debt outstanding and a total market value of $262,500. Earnings before interest and taxes, EBIT, are projected to be $42,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 16 percent higher. If there is a recession, then EBIT will be 27 percent lower. The company is considering a $140,000 debt issue with an interest rate of 5 percent. The proceeds will be used to repurchase shares of...
Ghost, Inc., has no debt outstanding and a total market value of $220,100. Earnings before interest...
Ghost, Inc., has no debt outstanding and a total market value of $220,100. Earnings before interest and taxes, EBIT, are projected to be $38,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 12 percent higher. If there is a recession, then EBIT will be 23 percent lower. The company is considering a $120,000 debt issue with an interest rate of 5 percent. The proceeds will be used to repurchase shares of...
Sunrise, Inc., has no debt outstanding and a total market value of $250,000. Earnings before interest...
Sunrise, Inc., has no debt outstanding and a total market value of $250,000. Earnings before interest and taxes, EBIT, are projected to be $19,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 18 percent higher. If there is a recession, then EBIT will be 30 percent lower. The company is considering a $100,000 debt issue with an interest rate of 8 percent. The proceeds will be used to repurchase shares of...
Ames, Inc., has a current stock price of $44.50. For the past year, the company had...
Ames, Inc., has a current stock price of $44.50. For the past year, the company had net income of $6,400,000, total equity of $21,610,000, sales of $39,300,000, and 4.4 million shares of stock outstanding. What are earnings per share (EPS)? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Earnings per share [] $ What is the price?earnings ratio? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)...
Ames, Inc., has a current stock price of $43.00. For the past year, the company had...
Ames, Inc., has a current stock price of $43.00. For the past year, the company had net income of $6,550,000, total equity of $21,640,000, sales of $39,600,000, and 4.7 million shares of stock outstanding. What are earnings per share (EPS)? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Earnings per share            $ What is the price?earnings ratio? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Price?earnings...
Makers Corp. had additions to retained earnings for the year just ended of $301,000. The firm...
Makers Corp. had additions to retained earnings for the year just ended of $301,000. The firm paid out $179,000 in cash dividends, and it has ending total equity of $4.84 million. The company currently has 150,000 shares of common stock outstanding.    What are earnings per share? (Do not round intermediate calculations and round your final answer to 2 decimal places, e.g., 32.16.)       Earnings $  per share    What are dividends per share? (Do not round intermediate calculations and round...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT
Active Questions
  • a) Describe the difference between cumulative and non-cumulative preferred stock. b) What are some reasons that...
    asked 59 seconds ago
  • If the merchandise gross is 75,400 and term is 1/10, n/30, what is the payment?
    asked 1 minute ago
  • Write about westernized elements in life; westernization in our life, and this includes Americanization please solve...
    asked 1 minute ago
  • 121.0  g of NH3 is mixed with 207.1 g of O2 and allowed to react. The reaction...
    asked 1 minute ago
  • A small intro about cells including (definitions & shapes of prokaryotics & eukaryotics)
    asked 2 minutes ago
  • Lean Accounting The annual budgeted conversion costs for a lean cell are $218,880 for 1,900 production...
    asked 2 minutes ago
  • (a) Salam Investment has outstanding borrowings that include preferred stock. One of these borrowings is (nonconvertible)...
    asked 2 minutes ago
  • 12. Larry received an inheritance of $25,000 he plans to invest in an account that pays...
    asked 5 minutes ago
  • Determining Amino Acid Sequence • A nonapeptide was determined to have the following amino acid composition:...
    asked 5 minutes ago
  • The lengths of a particular​ animal's pregnancies are approximately normally​ distributed, with mean muequals276 days and...
    asked 6 minutes ago
  • Lead Time Analysis Furry Friends Inc. manufactures toy stuffed animals. The direct labor time required to...
    asked 6 minutes ago
  • Cost of Quality and Value-Added/Non-Value-Added Reports for a Service Company Three Rivers Inc. provides cable TV...
    asked 8 minutes ago