Question

You have been asked by an investor to value a restaurant. Last year, the restaurant earned...

You have been asked by an investor to value a restaurant. Last year, the restaurant earned pretax operating income of $350,000. Income has grown 5% annually during the last five years, and it is expected to continue growing at that rate into the foreseeable future. The annual change in working capital is $30,000, and capital spending for maintenance exceeded depreciation in the prior year by $20,000. Both working capital and the excess of capital spending over depreciation are projected to grow at the same rate as operating income. By introducing modern management methods, you believe the pretax operating income growth rate can be increased to 7% beyond the second year and sustained at that rate into the foreseeable future.

The ten-year Treasury bond rate is 6%, the equity risk premium is 6.5%, and the marginal federal, state and local tax rate is 40%. The beta and debt-to-equity ratio for publicly traded firms in the restaurant industry are 2.5 and 2.0, respectively. The business's target debt-to-equity ratio is 1, and its pretax cost of borrowing, based on its recent borrowing activities, is 8%. The business-specific risk premium for firms of this size is estimated to be 6.5%. The liquidity risk premium is believed to be 18%, relatively low for firms of this type due to the excellent reputation of the restaurant. Since the current chef and the staff are expected to remain after the business is sold, the quality of the restaurant is expected to be maintained. The investor is willing to pay a 13% premium to reflect the value of control.

a- What is free cash flow to the firm in year 1?

b- What is free cash flow to the firm in year 2?

c- What is the firm’s cost of equity?

d- What is the firm’s after-tax cost of debt?

E- What is the firm’s target debt-to-total capital ratio?

F- What is the weighted average cost of capital?

G- What is the business worth?

               

(Note: The first two terms represent the PV of the firm’s operating cash flows before the application of modern management methods is fully implemented; the third term is the terminal value and reflects the anticipated sustained improvement in cash flows when the benefits of the new management techniques are fully realized.)

Homework Answers

Answer #1

1. Free cash flow to the firm in year 1 = 350,000*1.05 -30,000*1.05 -20,000*1.05 = 315,000

2. Free cash flow to the firm in year 2 =350,000*1.05^2 -30,000*1.05^2 -20,000*1.05^2 = 330,750

3. First, we calculate the unleverd beta : Unlervered beta = levered beta/(1+(1-tax rate)*D/E) = 2.5/(1+(1-0.4)*2) = 1.13636

Levered beta for this firm (this restaurant) = 1.8182

Cost of equity = risk free return + beta * equity market risk premium = 6 + 1.81812*6.5 = 17.8182%

4. After tax cost of debt = petax cost of debt *(1-tax rate) = 8*(1-0.4) = 4.8%

Note: We have answered 4 sub-parts of this question. Only four sub-parts can be answered at a time. Kidnly post the others separately for experts to answer

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
?You have been asked by an investor to value a restaurant. Last year, the restaurant earned...
?You have been asked by an investor to value a restaurant. Last year, the restaurant earned pretax operating income of $350,000. Income has grown 5% annually during the last five years, and it is expected to continue growing at that rate into the foreseeable future. The annual change in working capital is $30,000, and capital spending for maintenance exceeded depreciation in the prior year by $20,000. Both working capital and the excess of capital spending over depreciation are projected to...
Assume you have just been hired as a business manager of Pizza Palace, a regional pizza...
Assume you have just been hired as a business manager of Pizza Palace, a regional pizza restaurant chain. The company’s EBIT was $50 million last year and is not expected to grow. The firm is currently financed with all equity, and it has 10million shares outstanding. When you took your corporate finance course, your instructor stated that most firms’ owners would be financially better off if the firms used some debt. When you suggested this to your new boss, he...
You have been asked by JJ Corporation to estimate its cost of capital. It currently has...
You have been asked by JJ Corporation to estimate its cost of capital. It currently has 9.1 million shares, $0.1 par value, outstanding trading at $10 per share. In addition, it has 50,000 bonds with a coupon rate of 8% trading at 98% of face value of $1000. The bonds yield a rate of return of 9%. The beta for equity is 1.2. The risk-free rate is 2.5%. The current market risk premium is 5%. The tax rate is 25%....
Lambert Corporation reported EBIT of $60 million for last year. Depreciation expense totaled $20 million and...
Lambert Corporation reported EBIT of $60 million for last year. Depreciation expense totaled $20 million and capital expenditures came to $5 million. Free cash flow is expected to grow at a rate of 4.5 percent for the foreseeable future. Lambert faces a 21 percent tax rate and has a .45 debt to equity ratio with $255 million (market value) in debt outstanding. Lambert's equity beta is 1.30, the risk-free rate is currently 5 percent, and the market risk premium is...
Lansing Corporation reported net income of $61 million for last year. Depreciation expense totaled $15 million...
Lansing Corporation reported net income of $61 million for last year. Depreciation expense totaled $15 million and capital expenditures came to $6 million. Free cash flow is expected to grow at a rate of 4.7% for the foreseeable future. Lansing faces a 40% tax rate and has a 0.38 debt to equity ratio with $290 million (market value) in debt outstanding. Lansing's equity beta is 1.61, the risk-free rate is currently 5% and the market risk premium is estimated to...
You have been asked to estimate the value of General Communications, a telecomm firm. General Communications...
You have been asked to estimate the value of General Communications, a telecomm firm. General Communications has a debt to capital ratio of 30%, a beta of 1.10 and a pre-tax cost of debt of 7.5%. The firm had earnings before interest and taxes of $ 600 million in 2020 (fiscal year end is March 31, 2020), after depreciation charges of $300 million. The firm had capital expenditures of $360 million, and non-cash working capital increased by $50 million during...
You have been asked by the president of your company to evaluate the proposed acquisition of...
You have been asked by the president of your company to evaluate the proposed acquisition of a new tractor using excel. (all calculations must be shown) • The tractor’s basic price is $50,000, and it will cost another $9,000 to modify it for special use by your firm. • The tractor falls into the MACRS five-year class {MACRS rates as percentages: 20, 32, 19, 12, 11, 6}, and will be sold after two years for $35,000. • Use of the...
Assume you have just been hired as a business manager of Pamela’s Pizza, a regional pizza...
Assume you have just been hired as a business manager of Pamela’s Pizza, a regional pizza restaurant chain. The firm is currently financed with all equity and it has 15 million shares outstanding. When you took your corporate finance course, your instructor stated that most firm’s owners would be financially better off if the firms used some        debt. When you suggested this to your new boss, he encouraged you to pursue the idea. As a first step, assume that...
You are a CEO of a national restaurant chain. You are facing an investment proposal of...
You are a CEO of a national restaurant chain. You are facing an investment proposal of building 20 new hotels across the country. Since hotel is a new business line for your company, the management finds Hilton Hotel corporation as one pure play company to assist the evaluation of this investment proposal. With the following information, what discount rate should you use to evaluate this investment proposal? 1 year government bond return: 0.85% 10 year government bond return: 2.41% Expected...
You are a manager in a start-up firm based in Bengaluru. The firm is planning to...
You are a manager in a start-up firm based in Bengaluru. The firm is planning to go public and you have been tasked at arriving at an approximate valuation for the firm. The firm is in the business of providing medical grade pure water. The asset beta of the firms’ in the industry with similar size is 1.3 and 1.4. The risk free rate is 5% and the market risk premium is 7%. At present, the firm doesn’t have any...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT