Consider the following financial data.
US 10-Year T-Bond Yield = 1.5%
Market Risk Premium = 6.25%
Tax Rate = 21%
Also the following data for Ford Motor Company:
Stock Price = $9.17
Market Cap = $35.946 billion
Beta = .95
Moodys = A1 (115 basis points)
Total Debt = $156.06 billion
Number of Shares Outstanding = 3.92 billion
EPS = $.54
Return on Assets = .93%
Total Debt/Equity (Book Value) = 431.88
Book Value/share = $9.05
Revenues = $158.65 billion
Price/Earning Multiple = 16.98
Calculate the Cost of Capital AND MVA for Ford Motor Company.
Cost of capital as per CAPM equation = Risk free rate + Beta * Market risk premium
= 1.50% + 0.95 * 6.25% = 7.438%
Market value added = Market value of equity + market value of debt - book value of equity - book value of debt
Book value of equity = Shares outstanding * Book value per share
= 3.92 * 9.05 = 35.476 Billion
Book value of debt = Book value of equity * Debt / equity ratio
= 35.476 * 431.88 /100 = 153.214 Billion
Market value added = 35.946 + 156.06 - 35.476 - 153.214
= 3.316 Billion
Consider the following financial data. US 10-Year T-Bond Yield = 1.5% Market Risk Premium = 6.25%...
Consider the following financial data. US 10-Year T-Bond Yield = 2.45% Market Risk Premium = 6.25% Tax Rate = 21% Also the following data for Ford Motor Company: Stock Price = $10.38 Market Cap = $41.412B Beta = .91 Moodys = A1 (115 basis points) Total Debt = $157.16B Number of Shares Outstanding = 3.92 B Diluted EPS = $.92 Return on Assets = 1.02% Total Debt/Equity (Book Value) = 429.76 Book Value/share = $9.12 Revenues = $158.72B Calculate the...
2. Consider the following year-end 2017 financial data for Texas Roadhouse. Figures in millions. Sales Revenue 1,219.5 Operating Income 186.2 Interest Expense 2.0 Tax Expense 43.0 Net Income 141.2 Total Assets 1,330.6 Cash 150.9 Conventional Debt 52.0 Operating Lease Debt 596.7 Total Debt 648.7 Shareholder Equity 851.4 Depreciation 93.5 CAPEX 161.6 Change in NWC Operating Lease Expense 41.6 Shares Outstanding 71.17 Stock Price per Share 52.68 a. Calculate the following: the effective tax rate, after-tax EBIT, operating profit margin, net...
Asher, your newly appointed boss, has tasked you with evaluating the following financial data for Atherton Corp. to determine how Atherton's value has changed over the past year. The investment firm for which you work will make a positive (or "buy") recommendation to its investing clients if Atherton's value has increased over the past year, a neutral (or "hold') recommendation if the value has remained constant, or a negative (or "sell") recommendation if the value has decreased. He has recommended...
Use the following financial statements for Lake of Egypt Marina, Inc. LAKE OF EGYPT MARINA, INC. Balance Sheet as of December 31, 2018 and 2017 (in millions of dollars) 2018 2017 2018 2017 Assets Liabilities and Equity Current assets: Current liabilities: Cash and marketable S 72 $ 48 Accrued wages and $ 56 $ 54 securities taxes Accounts receivable 80 60 Accounts payable 80 66 Inventory 294 186 Notes payable 48 54 Total $ 446 $294 Total $184 $174 Fixed...
Use the following financial statements for Lake of Egypt Marina, Inc. LAKE OF EGYPT MARINA, INC. Balance Sheet as of December 31, 2018 and 2017 (in millions of dollars) 2018 2017 2018 2017 Assets Liabilities and Equity Current assets: Current liabilities: Cash and marketable S 72 $ 48 Accrued wages and $ 56 $ 54 securities taxes Accounts receivable 80 60 Accounts payable 80 66 Inventory 294 186 Notes payable 48 54 Total $ 446 $294 Total $184 $174 Fixed...
Compute the following financial ratios for the company:
Current ratio
Acid-test ratio (also known as the Quick ratio)
Operating return on assets
Gross profit margin
Operating profit margin
Net profit margin
Total asset turnover (TATO)
Fixed asset turnover (FATO)
Times interest earned (TIE)
Debt ratio
Return on equity (ROE)
Price/Earnings ratio (P/E)
Market/Book ratio
12/31/18 12/31/17 Sales Cost Of Goods Gross Profit Selling & Adminstrative & Depr. & Amort Expenses Income After Depreciation & Amortization Non-Operating Income Interest Expense Pretax...