Ch05_Solutions - Chapter 5 Residual Income Valuation Solutions 1 Yes VIM earned a positive residual income EBIT Interest Pretax income Tax expense

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Chapter 5 – Residual Income Valuation Solutions 1. Yes, VIM earned a positive residual income: EBIT 300,000 Interest 120,000 (2,000,000 × 6%) Pretax income 180,000 Tax expense 72,000 Net income 108,000 Equity charge = Equity capital × Required return on equity = (1/3)(3,000,000) × 0.10 = 1,000,000 × 0.10 = 100,000 Residual income = Net income – Equity charge = 108,000 – 100,000 = 8,000 2. According to the residual income model, intrinsic value for a share of common stock equals book value per share plus the present value of expected future per- share residual income. Book value per share was given as $20. Noting that debt is (2/3)($3,000,000) = $2,000,000 so that interest is $2,000,000 × 6% = $120,000, we find that VIM has residual income of $8,000 calculated (as in Problem 1) as follows: Residual income = Net income – Equity charge = [(EBIT – Interest)(1 – Tax rate)] – [(Equity capital)(Required return on equity)] = [($300,000 – $120,000)(1 – 0.40)] – [($1,000,000)(0.10)] = $108,000 – $100,000 = $8,000 Therefore, residual income per share is $8,000/50,000 shares = $0.16 per share. Because EBIT is expected to continue at the current level indefinitely, we treat the expected per-share residual income of $0.16 as a perpetuity. With a required return on equity of 10 percent, we have Intrinsic value = $20 + $0.16/0.10 = $20 + $1.60 = $21.60 3. With g = b × ROE = (1 – 0.80)(0.15) = (0.20)(0.15) = 0.03, P/B = (ROE – g )/( r g ) = (0.15 – 0.03)/(0.12 – 0.03) = 0.12/0.09 = 1.33 or P/B = 1 + (ROE – r )/( r g ) 1
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
= 1 + (0.15 – 0.12)/(0.12 – 0.03) = 1.33 4. In this problem, interest expense has already been deducted in arriving at NMP’s pretax income of $5.1 million. Therefore, Net income = Pretax income × (1 – Tax rate) = $5.1 million × (1 – 0.4) = $5.1 × 0.6 = $3.06 million Equity charge: Total equity × Cost of equity capital = (0.1 × $450 million) × 12% = $45 million × 0.12 = $5,400,000 Residual income = Net income – Equity charge = $3,060,000 – $5,400,000 = –$2,340,000 NMP had negative residual income of –$2,340,000 in 2001. 5. To achieve a positive residual income, a company’s net operating profit after taxes as a percentage of its total assets can be compared with the weighted- average cost of its capital. For SWI: NOPAT/Assets = 10 million/100 million = 10 percent WACC = (0.5)(After-tax cost of debt) + (0.5)(Cost of equity) = (0.5)(0.09) (0.6) + (0.5)(0.12) = (0.5)(0.054) + (0.5)(0.12) = 0.027 + 0.06 = 0.087 = 8.7% Therefore, SWI’s residual income was positive. Specifically, residual income equals (0.10 – 0.087) × €100 million = €1.3 million. 6. A. EVA = NOPAT – WACC × (Beginning book value of assets) = 100 – (11%) × (200 + 300) = 100 – (11%)(500) = $45 B. RI t = E t rB t –1 = 5.00 – (11%)(30.00) = 5.00 – 3.30 = €1.70 C. RI t = (ROE t r ) × B t –1 = (18% – 12%) × (30) = €1.80 7. A. Economic value added = Net operating profit after taxes – (Cost of capital × Total capital) = $100 million – (14% × $700 million) = $2 million. In the absence of information that would be required to calculate the weighted average cost of debt and equity, and given that Sundanci has no long-term debt, the only capital cost used is the required rate of return on equity of 14 percent.
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 07/02/2008 for the course FINA 410 taught by Professor Yaxuan during the Winter '07 term at Concordia University Irvine.

Page1 / 8

Ch05_Solutions - Chapter 5 Residual Income Valuation Solutions 1 Yes VIM earned a positive residual income EBIT Interest Pretax income Tax expense

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online