The following are selected financial information on Firm A and Firm B. You are asked to complete the table by methodically calculating the missing information.
You will assume that Cost of Goods Sold (COGS) is 65% of Sales and that the company uses a marginal tax rate of 35%.
âFirm AâFirm B
Revenueâ$â 3,000â$ 3,000
COGSâ(Blank)â(Blank)
Gross Profitâ1,050â1,050
Operating Expense. (300)ââ(300)
EBITâ 750â750
Interest Expenseâ(Blank)â(Blank)
EBT. â(Blank)â(Blank)
Income Tax @35%. (Blank)â(Blank)
Net Incomeâ$488â$472
Earnings per share. (Blank)â(Blank)
Dividends per share.â(Blank)â(Blank)
Expected Return on Equityâ(Blank)â(Blank)
Estimated Share Priceâ(Blank)â(Blank)
Market Value of Equityâ(Blank)â(Blank)
Market Value of Debtâ(Blank)â(Blank)
Enterprise Valueâ$2,181â$2,503
Outstanding Debtâ$ -â$300
Shares Outstanding. 600â300
Cost of Debtâ6%â8%
Betaâ 1.40â1.70
Expected return on Market. 9%â9%
Dividend pay-out ratioâ 50%â60%
Dividend growth. â2%â2%
Risk freeâ 3%â3%
Common equity â$600â$300
Companyâs debt trading @ân/aâ105
The following are selected financial information on Firm A and Firm B. You are asked to complete the table by methodically calculating the missing information.
You will assume that Cost of Goods Sold (COGS) is 65% of Sales and that the company uses a marginal tax rate of 35%.
âFirm AâFirm B
Revenueâ$â 3,000â$ 3,000
COGSâ(Blank)â(Blank)
Gross Profitâ1,050â1,050
Operating Expense. (300)ââ(300)
EBITâ 750â750
Interest Expenseâ(Blank)â(Blank)
EBT. â(Blank)â(Blank)
Income Tax @35%. (Blank)â(Blank)
Net Incomeâ$488â$472
Earnings per share. (Blank)â(Blank)
Dividends per share.â(Blank)â(Blank)
Expected Return on Equityâ(Blank)â(Blank)
Estimated Share Priceâ(Blank)â(Blank)
Market Value of Equityâ(Blank)â(Blank)
Market Value of Debtâ(Blank)â(Blank)
Enterprise Valueâ$2,181â$2,503
Outstanding Debtâ$ -â$300
Shares Outstanding. 600â300
Cost of Debtâ6%â8%
Betaâ 1.40â1.70
Expected return on Market. 9%â9%
Dividend pay-out ratioâ 50%â60%
Dividend growth. â2%â2%
Risk freeâ 3%â3%
Common equity â$600â$300
Companyâs debt trading @ân/aâ105