The henley corporation is a privately held company

Assignment Help Finance Basics
Reference no: EM13285371

Web site. The Henley Corporation is a privately held company specializing in lawncare products and services. The most recent financial statements are shown below.Income Statement for the Year Ending December 31 (Millions of Dollars Except for Per Share Data)
2010
Net sales $ 800.0
Costs (except depreciation) 576.0
Depreciation 60.0
Total operating costs $ 636.0
Earnings before interest and taxes $ 164.0
Less interest 32.0
Earnings before taxes $ 132.0
Taxes (40%) 52.8
Net income before preferred dividends $ 79.2
Preferred dividends 1.4
Net income available for common dividends $ 77.9
Common dividends $ 31.1
Addition to retained earnings $ 46.7
Number of shares (in millions) 10
Dividends per share $ 3.11
Balance Sheet for December 31 (Mi llions of Dol lars)
2010 2010
Assets Liabilities and Equity
Cash $ 8.0 Accounts payable $ 16.0
Marketable securities 20.0 Notes payable 40.0
Accounts receivable 80.0 Accruals 40.0
Inventories 160.0 Total current liabilities $ 96.0
Total current assets $268.0 Long-term bonds 300.0
Net plant and equipment 600.0 Preferred stock 15.0
Common stock (par plus PIC) 257.0
Retained earnings 200.0
Common equity $457.0
Total assets $868.0 Total liabilities and equity $868.0
Projected ratios and selected information for the current and projected years are
shown below.
Actual Projected
2010 2011 2012 2013 2014
Sales growth rate 15% 10% 6% 6%
Costs/Sales 72% 72 72 72 72
Depreciation/Net PPE 10 10 10 10 10
Cash/Sales 1 1 1 1 1
resource
Chapter 13: Corporate Valuation, Value-Based Management and Corporate Governance 553
9781133665007, Financial Management: Theory and Practice, Michael C. Ehrhardt - © Cengage Learning.
r igthuts Noa diastrnibu tikoni arllkowked h ovut aeuthto riozatsion
Actual Projected
2010 2011 2012 2013 2014
Accounts receivable/Sales 10% 10% 10% 10% 10%
Inventories/Sales 20 20 20 20 20
Net PPE/Sales 75 75 75 75 75
Accounts payable/Sales 2 2 2 2 2
Accruals/Sales 5 5 5 5 5
Tax rate 40 40 40 40 40
Weighted average cost of
capital (WACC) 10.5 10.5 10.5 10.5 10.5
a. Forecast the parts of the income statement and balance sheet that are necessary forcalculating free cash flow.
b. Calculate free cash flow for each projected year. Also calculate the growth rates of freecash flow each year to ensure that there is constant growth (that is, the same as theconstant growth rate in sales) by the end of the forecast period.
c. Calculate operating profitability (OP = NOPAT/Sales), capital requirements (CR =Operating capital/Sales), and expected return on invested capital (EROIC = ExpectedNOPAT/Operating capital at beginning of year). Based on the spread betwe enEROICand WACC, do you think that the company will have a positive Market Value Added
(MVA = Market value of company - Book value of company = Value of operations -
Operating capital)?
d. Calculate the value of operations and MVA. (Hint: First calculate the horizon value atthe end of the forecast period, which is equal to the value of operations at the end ofthe forecast period.) Assume that the annual growth rate beyond the horiz

Reference no: EM13285371

Questions Cloud

General method for find out the fractional abundances : devise a general method for determining the fractional abundances of two or more isotopes from a mass spectrum. your method must include some means of measuring the signals
What ip address must be used to fetch the instruction : If the phisical memory location is 6521H ad the code segment is 1400H what IP address must be used to fetch the instruction
What required reserves ratio is implied : If the bank holds $65 million in deposits and currently holds bank reserves such that excess reserves are zero, what required reserves ratio is implied?
What is the value of the net working capital : Donut Delite has total assets of $31,300, long-term debt of $8,600, net fixed assets of $19,300, and owners' equity of $21,100. What is the value of the net working capital?
The henley corporation is a privately held company : Web site. The Henley Corporation is a privately held company specializing in lawncare products and services. The most recent financial statements are shown below.Income Statement for the Year Ending December 31 (Millions of Dollars Except for Per ..
State and write the formula of the nine chemical substances : Write the formula of the nine chemical substances mentioned in the introduction. Classify each as either a molecular compound, an ionic compound, a molecular element, or a metal. For the copper cycle experiment
Find the reflection coefficients at each end : We have a 100 volt signal connected through a 300-O resistor to a 300- O transmission line terminated with an open circuit. Find the reflection coefficients at each end and find the evolution of the voltage of the signal on the transmission line
Define what are the balanced molecular equations : what are the balanced molecular equations for all of the chemical reactions involved in the copper cycle experiment? There are eight of them.
What is the cost of common from retained earnings : Rivoli Inc. hired you as a consultant to help estimate its cost of common equity. You have been provided with the following data: D0 = $0.80; P0 = $22.50; and g = 8.00% (constant). Based on the DCF approach, what is the cost of common from retaine..

Reviews

Write a Review

Finance Basics Questions & Answers

  Financial reporting and analysis

Finance is about Gunns Ltd, a company in dealing with forestry products in Australia. The company has also been listed in Australian Stock Exchange. As many companies producing forestry products, even Gunns Ltd is facing various problems. Due to the ..

  A report on financial accounting

This report is specific for a core understanding for Financial Accounting and its relevant factors.

  Describe the types of financial ratios

Describe the types of financial ratios and other financial performance measures that are used during venture's successful life cycle.

  Differences between sole proprietorship and corporation

Briefly describe the major differences between a sole proprietorship and a corporation

  Prepare a cash budget statement

Calculate the expected value of the apartment in 20 years' time. What is the mortgage loan repayment at the beginning of each month

  What are the implied interest rates

What are the implied interest rates in Europe and the U.S.?

  State pricing theory and no-arbitrage pricing theory

State pricing theory and no-arbitrage pricing theory

  Small business administration

Identify the likely stage for each venture and describe the type of financing each venture is likely to be seeking and identify potential sources for that financing.

  Effect of financial leverage

The Effect of Financial Leverage and working capital management

  Evaluate the basis for the payment to the lender

Evaluate the basis for the payment to the lender and basis for the payment to the company-counterparty.

  Importance of opps, ipps, mpfs and dmepos

Research and discuss the differences and importance of : OPPS, IPPS, MPFS and DMEPOS.

  Time value of money

Time Value of Money project

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd