aquarius ales

# Aquarius ales - Heather Kelly April 2 2008 BMGT440 Spring 2008 Aquarius Ales 1 An appropriate discount rate to value Aquarius Ales is 5.73 a

This preview shows pages 1–4. Sign up to view the full content.

Heather Kelly BMGT440 April 2, 2008 Spring 2008 Aquarius Ales 1. An appropriate discount rate to value Aquarius Ales is 5.73. a. WACC= (33.3/100 x 4.2%) + (66.6/100 x 6.45%) i. After tax cost of debt= 4.2% 1. 2701/47,497 = pretax cost of debt = 6% 2. 6% x (1-0.30) = after tax cost of debt = 4.2% ii. Debt/Equity Ratios 1. Found by computing debt/equity ratios of each of past 3 years, averaging results to get D/E= 33.3/66.6 a. 2004 D/E = 35,993/69,674 = 34/66 b. 2005 D/E = 36,834/79,909 = 32/68 c. 2006 D/E = 47,497/91,718 = 34/66 iii. Cost of Equity found using CAPM equation + - Rf βRm Rf 1. 4.6 + 0.74(7.1− 4.6) = 6.45 a. 4.6: given b. 0.74: average of comparables betas c. 7.1: given 2. Aquarius Ales selling price determination a. Common Size Income Statement, Balance Sheet, and Income Statement

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

View Full Document
Sales 100.0% 100.0% 100.0% 100.0% Cost of Goods Sold 35.0% 36.3% 33.9% 35.1% Vending Revenues 0.6% 0.5% 0.4% 0.5% Gross Profit 65.6% 64.2% 66.5% 65.4% 39.1% 39.1% 37.9% 38.7% Depreciation expense 0.5% 0.4% 0.4% 0.4% Earnings before interest and taxes 26.0% 24.7% 28.1% 26.3% Interest expense 1.5% 1.1% 1.3% 1.3% Profit before taxes 24.4% 23.6% 26.8% 25.0% Taxes ( 30%) 7.3% 7.1% 8.0% 7.5% Net Income 17.1% 16.5% 18.8% 17.5% i. Common Size Income Statement ii. Balance Sheet and Income Statement
AQUARIUS ALES INCOME STATEMENT Pro Forma Sales , 200 000 \$ Cost of Goods Sold , 68 000 Vending Revenues 775 Gross Profit , 132 775 , 76 000 Depreciation expense 850 Earnings before interest and taxes

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

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 04/07/2008 for the course BMGT 440 taught by Professor White during the Spring '08 term at Maryland.

### Page1 / 6

Aquarius ales - Heather Kelly April 2 2008 BMGT440 Spring 2008 Aquarius Ales 1 An appropriate discount rate to value Aquarius Ales is 5.73 a

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online