Question

Newkirk, Inc., is an unlevered firm with expected annual earnings before taxes of $23 million in...

Newkirk, Inc., is an unlevered firm with expected annual earnings before taxes of $23 million in perpetuity. The current required return on the firm’s equity is 16 percent, and the firm distributes all of its earnings as dividends at the end of each year. The company has 1.5 million shares of common stock outstanding and is subject to a corporate tax rate of 35 percent. The firm is planning a recapitalization under which it will issue $32 million of perpetual 11 percent debt and use the proceeds to buy back shares.

  

a-1.

Calculate the value of the company before the recapitalization plan is announced. (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  Current value $   

   

a-2.

What is the price per share? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Price per share $   

  

b-1.

Use the APV method to calculate the company value after the recapitalization plan is announced. (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  Value after recapitalization $   

  

b-2.

What is the price per share after the recapitalization is announced? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

  Price per share $   

    

c-1.

How many shares will be repurchased? (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  Shares repurchased   

  

c-2.

What is the price per share after the recapitalization and repurchase? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

  

   Price per share $   

   

d.

Use the flow to equity method to calculate the value of the company’s equity after the recapitalization. (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  Value of the equity $   

Homework Answers

Answer #1

a1) Value of equity = EBIT x (1 - tax) / Cost = 23 x (1 - 35%) / 16% = $93,437,500

a2) Price per share = 93,437,500 / 1,500,000 = $62.29

b1) Value after recap = Unlevered value + Debt x tax rate = 93,437,500 + 35% x 32,000,000 = $104,637,500

b2) Price after recap = 104,637,500 / 1.5 = $69.76

c1) No. of shares repurchased = 32,000,000 / 69.76 = 458,716 shares

c2) Price per share = (104,637,500 - 32,000,000) / (1,500,000 - 458,716) = $69.76

d) Dividend per share = (EBIT - Interest) x (1 - tax) / No. of shares

= (23,000,000 - 32,000,000 x 11%) x (1 - 35%) / 1,041,284 = $12.16

New Cost of equity = rs + (rs - rd) x D/E x (1 - tax) = 16% + (16% - 11%) x (1 - 35%) x 32,000,000 / 104,637,500

= $69.76

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
Summers, Inc., is an unlevered firm with expected annual earnings before taxes of $31.7 million in...
Summers, Inc., is an unlevered firm with expected annual earnings before taxes of $31.7 million in perpetuity. The current required return on the firm’s equity is 12 percent and the firm distributes all of its earnings as dividends at the end of each year. The company has 2.26 million shares of common stock outstanding and is subject to a corporate tax rate of 23 percent. The firm is planning a recapitalization under which it will issue $40.4 million of perpetual...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered plan (Plan II). Under Plan I, the company would have 745,000 shares of stock outstanding. Under Plan II, there would be 495,000 shares of stock outstanding and $8.25 million in debt outstanding. The interest rate on the debt is 11 percent, and there are no taxes. Use M&M Proposition I to find the price per share of equity. (Do not round intermediate calculations and...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered plan (Plan II). Under Plan I, the company would have 755,000 shares of stock outstanding. Under Plan II, there would be 505,000 shares of stock outstanding and $8.75 million in debt outstanding. The interest rate on the debt is 7 percent, and there are no taxes. Use M&M Proposition I to find the price per share of equity. (Do not round intermediate calculations and...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered plan (Plan II). Under Plan I, the company would have 705,000 shares of stock outstanding. Under Plan II, there would be 455,000 shares of stock outstanding and $6.25 million in debt outstanding. The interest rate on the debt is 11 percent, and there are no taxes. Use M&M Proposition I to find the price per share of equity. (Do not round intermediate calculations and...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered...
Kyle Corporation is comparing two different capital structures, an all-equity plan (Plan I) and a levered plan (Plan II). Under Plan I, the company would have 730,000 shares of stock outstanding. Under Plan II, there would be 480,000 shares of stock outstanding and $7.5 million in debt outstanding. The interest rate on the debt is 8 percent, and there are no taxes. Use M&M Proposition I to find the price per share of equity. (Do not round intermediate calculations and...
The Elkmont Corporation needs to raise $52.2 million to finance its expansion into new markets. The...
The Elkmont Corporation needs to raise $52.2 million to finance its expansion into new markets. The company will sell new shares of equity via a general cash offering to raise the needed funds. The offer price is $38 per share and the company’s underwriters charge a spread of 7 percent. The SEC filing fee and associated administrative expenses of the offering are $1,462,000.    What are the required proceeds from the sale necessary for the company to pay the underwriter's...
The Zuri Co. needs to raise $65.8 million to finance its expansion into new markets. The...
The Zuri Co. needs to raise $65.8 million to finance its expansion into new markets. The company will sell new shares of equity via a general cash offering to raise the needed funds. The offer price is $58 per share and the company’s underwriters charge a spread of 8 percent. The SEC filing fee and associated administrative expenses of the offering are $458,000.      What are the required proceeds from the sale necessary for the company to pay the underwriter's...
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...
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...
Mojito Mint Company has a debt–equity ratio of .25. The required return on the company’s unlevered...
Mojito Mint Company has a debt–equity ratio of .25. The required return on the company’s unlevered equity is 12 percent, and the pretax cost of the firm’s debt is 8.6 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $19,100,000. Variable costs amount to 75 percent of sales. The tax rate is 40 percent, and the company distributes all its earnings as dividends at the end of each year.    a. If...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT