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 $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 $32 million. The EBIT for Joe’s next year is projected to be $15 million. EBIT is expected to grow at 7 percent per year for the next five years before slowing to 5 percent in perpetuity. Net working capital, capital spending, and depreciation as a percentage of EBIT are expected to be 6 percent, 12 percent, and 5 percent, respectively. Joe’s has 2 million shares outstanding and the tax rate for both companies is 35 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.)

b. 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 7. 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.)

Homework Answers

Answer #1

A) EBIT at end of 5 years =15(1+0.07)^5 = 21.03

Cash flow at Year 5 = 21.03 +.05*21.03 (depr) -0.12*21.03(capitalspends) -0.06*21.03(Nwc expense)

= 18.3

Terminal Value = FCF5 (1-T)(1+G)/(r-g)

SO terminal value = (18.3*0.65(1+0.05)/(0.13-0.04)

= 138.69

Ans B

Lets assume Max value of share price of Joe that Happy should pay =X

EV of Joe = 2.00M*X +Debt-Cash.

EBIT of Joe = 15

Depreciation=5% of EBIT so EBITDA = 15*1.05= 15.75

Cash =15(1+(0.05-0.06-0.12)*0.6 = 8.97

EV/EBITDA = (2.00X+32-8.97)/15.75 = 7

2.00X+23.09= 15.75*7

=110.25 Solving for X= (110.25-23.09)/2

=43.58 per share Happy should pay

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 $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...
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...
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,...
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...
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 $185,000. Earnings before interest...
Ghost, Inc., has no debt outstanding and a total market value of $185,000. Earnings before interest and taxes, EBIT, are projected to be $29,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 30 percent higher. If there is a recession, then EBIT will be 40 percent lower. The company is considering a $65,000 debt issue with an interest rate of 7 percent. The proceeds will be used to repurchase shares of...
Ghost, Inc., has no debt outstanding and a total market value of $200,000. Earnings before interest...
Ghost, Inc., has no debt outstanding and a total market value of $200,000. Earnings before interest and taxes, EBIT, are projected to be $24,000 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 30 percent lower. The company is considering a $70,000 debt issue with an interest rate of 7 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...
I HAVE ALL ANSWERS EXCEPT FOR D. Locomotive Corporation is planning to repurchase part of its...
I HAVE ALL ANSWERS EXCEPT FOR D. Locomotive Corporation is planning to repurchase part of its common stock by issuing corporate debt. As a result, the firm’s debt–equity ratio is expected to rise from 35 percent to 50 percent. The firm currently has $3.4 million worth of debt outstanding. The cost of this debt is 8 percent per year. The firm expects to have an EBIT of $1.33 million per year in perpetuity and pays no taxes.    a. What...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT
Active Questions
  • How would you decide between magnesium chloride hexahydrate and zinc chloride if they are both unknown...
    asked 2 minutes ago
  • Which of the following are true about the Grameen group lending model? Select all that apply....
    asked 3 minutes ago
  • Click to watch the Tell Me More Learning Objective 5 video and then answer the questions...
    asked 3 minutes ago
  • Please give an example of the difference between a Income statement And Balance sheet
    asked 3 minutes ago
  • 9. Children (approximately 11 years old) with cochlear implants (CI) and children with typical hearing (TH)...
    asked 3 weeks ago
  • The following selected account balances appeared on the financial statements of the Franklin Company. Use these...
    asked 6 minutes ago
  • 39. Carter Garcia is studying towards an online BS in Finance degree from George Washington University...
    asked 6 minutes ago
  • ___33. In the evolution of the vertebrates, the osteocytes are important in the formation of the:...
    asked 7 minutes ago
  • Flexible Budget for Selling and Administrative Expenses for a Service Company Cloud Productivity Inc. uses flexible...
    asked 7 minutes ago
  • Which of the following statements is/are incorrect? 1) A security's beta measures its market risk. 2)...
    asked 7 minutes ago
  • Describe the difference between acoustic impedance, specific acoustic impedance and characteristic acoustic impedance.
    asked 7 hours ago
  • Coyote Ugly LLC pays $100,000 to Roadrunner Development Company to acquire a 10-year lease with an...
    asked 11 minutes ago