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,...
Wayne, Inc., wishes to expand its facilities. The company currently has 6 million shares outstanding and...
Wayne, Inc., wishes to expand its facilities. The company currently has 6 million shares outstanding and no debt. The stock sells for $30 per share, but the book value per share is $8. Net income is currently $3 million. The new facility will cost $60 million, and it will increase net income by $840,000. 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,...
25. FFDP Corp. has yearly sales of $28.9 million and costs of $13.7 million. The company’s...
25. FFDP Corp. has yearly sales of $28.9 million and costs of $13.7 million. The company’s balance sheet shows debt of $54.9 million and cash of $38.9 million. There are 1,960,000 shares outstanding and the industry EV/EBITDA multiple is 8.4.    What is the company’s enterprise value? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.) What is the stock price per share? (Do not round...
Cheer, Inc., wishes to expand its facilities. The company currently has 12 million shares outstanding and...
Cheer, Inc., wishes to expand its facilities. The company currently has 12 million shares outstanding and no debt. The stock sells for $27 per share, but the book value per share is $36. Net income for Teardrop is currently $5.1 million. The new facility will cost $60 million and will increase net income by $920,000. 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...
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...
Castle, Inc., has no debt outstanding and a total market value of $220,000. Earnings before interest...
Castle, Inc., has no debt outstanding and a total market value of $220,000. Earnings before interest and taxes, EBIT, are projected to be $26,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 15 percent higher. If there is a recession, then EBIT will be 20 percent lower. The firm is considering a debt issue of $120,000 with an interest rate of 8 percent. The proceeds will be used to repurchase shares...