3e Chapter09_solutions_Prob13.xls

3e Chapter09_solutions_Prob13.xls - Toy Co Enterprise DCF...

Info icon This preview shows pages 1–5. Sign up to view the full content.

45a7bdca146f869497e78e2cd7835782417a7355.xls Toy Co. Enterprise DCF Valuation Solution Legend Valuation analysis of a strategic merger & acquisition - Mini-case = Value given in problem = Formula/Calculation/Analysis required = Qualitative analysis or Short answer required = Goal Seek or Solver cell = Crystal Ball Input = Crystal Ball Output Setting: It is January 2015 and as the Chief Executive Officer of TM Toys Inc. you are evaluating a strategic acquisition of Toy Co. Inc. Toy Co. Inc. designs, manufactures and markets a variety of toy products worldwide through sales to retailers and wholesalers and directly to consumers. Toy Co's closing market value of equity per share on 12/31/09 was $19.49. Your task is to estimate the intrinsic value of Toy Co. Inc.'s equity (on a per share basis) at 12/31/09 using the Enterprise DCF Model; this will assist you with the determining what per share offer to make to Toy Co. Inc.’s shareholders. In performing your analysis keep in mind the following:
Image of page 1

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

45a7bdca146f869497e78e2cd7835782417a7355.xls
Image of page 2
Toy Co. Weighted Average Cost of Capital = Value give = Formula/C = Qualitative = Goal Seek = Crystal Ba = Crystal Ba Assumptions Risk Free Rate 0.0466 Beta 0.777 MRP 0.05 Kd - 10k Footnotes 6.13% Solution Cost of Debt Interest rate on lastest senior note 6.13% Tax rate 27.29% kd (1 - t) 4.45% Cost of Equity Risk free rate 4.66% Beta 0.7770 Market risk premium 7.60% ke 10.57% Market Value of Equity ($ in millions) Dilluted Shares outstanding, 12/31/09 422.04 Share price, 12/31/09 $ 19.49 $ 8,225.57 Value of Debt ($ in millions) Cost of debt: Estimated borrowing rate is 6.13% with a marginal tax of 27.29% results in an after-tax cost of debt of 4.5% Cost of equity: Levered equity beta for Toy Co. is .777; using the capital asset pricing model with a 10 year Treasury Bond yield of 4.66% and a market risk premium of 5% produces an estimate of the levered cost of equity of 10.57%. Weighted average cost of capital (WACC): Using the target debt to value ratio of 6.99% the WACC is approximately 10.14%.
Image of page 3

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

Proxy by Book Value, 12/31/06 $ 618.10 $ 618.10 Weighted Average Cost of Capital D/V 6.99% E/V 93.01% D/E 7.51% WACC = Ke(E/V) + Kd(1-t)(D/V) WACC 10.14% Assumptions for WACC are based on the target's capital structure and costs of capital.
Image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern