{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

aquarius ales

# aquarius ales - Heather Kelly April 2 2008 BMGT440 Spring...

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% Selling, general & administrative expense 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 Selling, general & administrative ex , 76 000 Depreciation expense 850 Earnings before interest and taxes , 55 925 Interest expense , 2 000 Profit before taxes , 53 925 Taxes ( %) 30 , 16 178

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.

{[ snackBarMessage ]}

### What students are saying

• 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.

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

• 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.

Dana University of Pennsylvania ‘17, Course Hero Intern

• 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.

Jill Tulane University ‘16, Course Hero Intern