BD_DC14 - Chapter 14 Data Case Unlevered rU 1 a Stock Price...

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

View Full Document Right Arrow Icon
Chapter 14 Data Case Unlevered rU 12% 1 a Stock Price 38.61 Shares Outst 2,040,871,000 c Current YTM 4.94% 2 Debt Value $4,085,000,000 Equity Value $78,798,029,310 Total $82,883,029,310 D/E 0.05 3 rE 12.37% 4 WACC 12.00% 5 Swap $1 billion in Debt for Equity Debt Value $5,085,000,000 Equity Value $77,798,029,310 Total $82,883,029,310 D/E 0.07 rE 12.46% WACC 12.00% Swap $1 billion in Equity for Debt Debt Value $3,085,000,000 Equity Value $79,798,029,310 Total $82,883,029,310 D/E 0.04 rE 12.27% WACC 12.00%
Background image of page 1

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

View Full DocumentRight Arrow Icon
Income Statements Period Ending: 1/29/2006 1/30/2005 2/1/2004 2/2/2003 Total Revenue $81,511,000 $73,094,000 $64,816,000 $58,247,000 Cost of Revenue $54,191,000 $48,664,000 $44,236,000 $40,139,000 Gross Profit $27,320,000 $24,430,000 $20,580,000 $18,108,000 Operating Expenses Sales, General and Admin. $16,485,000 $16,504,000 $13,648,000 $12,182,000 Non-Recurring Items $0 $0 $86,000 $96,000 Other Operating Items $1,472,000 $0 $0 $0 Operating Income $9,363,000 $7,926,000 $6,846,000
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.

Page1 / 3

BD_DC14 - Chapter 14 Data Case Unlevered rU 1 a Stock Price...

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