FE_Assignment_2_A(1).pdf - Assignment 2 Stock Valuation and...

This preview shows page 1 - 3 out of 4 pages.

Assignment 2: Stock Valuation and Corporate investment Decisioning This homework is due Fri., 2/22/19 by 5 pm. Make sure to show all your work. Important: You can work with partners to complete this assignment if you wish. That will be true for the remainder of the course. 1. 5 pts . Suppose an all-equity firm has $1m in book assets to start. Expected ROAs are 2% in year 1, 3% in year 2, and 4% thereafter. The number of shares in the firm is 1000. Assume that the dividend payout rate is .5. Also assume that depreciation and taxes are $0. See the attached spreadsheet for answers. a. Fill in the following table. Year 1 2 3 4 5 Total Assets @ start of period 1,000,000 $ 1,010,000 $ 1,025,150 $ 1,045,653 $ 1,066,566 Net Income $ 20,000 $ 30,300 $ 41,006 $ 41,826 $ 42,663 Dividends $ 10,000 $ 15,150 $ 20,503 $ 20,913 $ 21,331 ROA .02 .03 .04 .04 .04 Investment $ 10,000 $ 15,150 $ 20,503 $ 20,913 $ 21,331 Total Assets @ end of period $ 1,010,000 $ 1,025,150 $ 1,045,653 $ 1,066,566 $ 1,087,897 EPS $ 20.00 $ 30.30 $ 41.01 $ 41.83 $ 42.66 DIV per Share $ 10.00 $ 15.15 $ 20.50 $ 20.91 $ 21.33 b. Assuming that the discount rate = 7%. What is the price per share (P) today and expected EPS for year 1. P(0) = DIV(1)/(1+r) + DIV(2)/(1+r)^2 + DIV(3)/(r-ROA*d)^3*1/(1+r)^3 = $10.00/(1.07) +$15.15/(1.07)^2 + $20.50/(.07-.04*.5)*1/(1.07)^2 = 22.58 + 358.11 = $380.68 EPS(1) = $20.00, right from the table.
Image of page 1

Subscribe to view the full document.

c.
Image of page 2
Image of page 3

{[ 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