Loading...

Messages

Proposals

Stuck in your homework and missing deadline?

Get Urgent Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework Writing

100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Stephenson Real Estate Recapitalization

Category: Financial Accounting Paper Type: Report Writing Reference: N/A Words: 468


Question No.1

Through analyzing the situation Stephenson should finance the purchase of land by using debt financing of $50 million. The reason for selecting the debt financing is that interest payments are deductible in tax. Moreover, the amount of debt in the capital of the organization reduces the amount of income that is taxable. The debt financing approach form tax shield which means that the value of the firm will increase. The business is also highly financed through equity and it would be appropriate for the corporation to finance through debt because it helps the company to maintain an optimum capital structure.

Question No. 3

3 a. NPV of the Project

Initial Investment

50000000

Annual Pretax earnings

12000000

Earnings After Tax

7200000

NPV

7600000

 

The NPV of the project is 7600000

3 b. Stephenson Real Estate Balance sheet(Announcement of Equity)

Assets

382500000

Equity

390100000

NPV

7600000

Total Assets

390100000

New Price Per Share

43.344444

Shares issued to finance Purchase

1153550.4

 

The new price per share is 43.344444 and Stephenson has to issue 1153550.4 shares in order to finance the purchase of land.

3C. Stephenson Real Estate Balance Sheet (Equity Issued, Before Purchase)

Cash

50000000

Equity

447700000

Asset

390100000

NPV

7600000

Total Assets

447700000

 

Above is the Stephenson Real Estate Balance sheet on the issuance of equity but before the purchase of land.

3d. Stephenson Real Estate Balance Sheet (Completion of Purchase)

Asset

390100000

Equity

447700000

PV of Project

57600000

Total Assets

447700000

 

Above is the balance sheet of Stephenson on the completion of Purchase.

Question No. 4

The market value of the firm can evaluate if the company financed through debt by applying the following equation:

After solving the equation the answer would be 467700000.

4b. Balance sheet

Value unlevered

447700000

Debt

50000000

Tax shield

20000000

Equity

417700000

Total

467700000

Total

467700000

Stock Price

46.411111

  

Under Armour

Question No 1.

The book value of debt is 867.217 and the value of equity is 9681.854. These values are taken by evaluating the recent financials of the corporations.

Question No 2.

The market value of equity is 9681.854. Through analysis, it can be said that dividend discount model can be applied to this case. Through this model, the future dividend of stock can be evaluated. The cost of equity using CAPM is 0.80%.

Question No. 3.

            The weight of debt is 0.0822 and the cost of debt is 3.98%.

Question No. 4.

Weighted Average Cost of Capital (WACC) Under Armour Inc

Cost of Equity

Weight of Equity

Risk-free rate

2.84%

Market Capitalization (E)

9681.854

Beta

-0.34

Weight of equity

0.917792

Market Premium

6%

Cost of Equity

0.80%

Cost of Debt

Weight of Debt

Interest Expense

34.538

The book value of Debt

867.217

Tax rate

-167%

Weight of Debt

0.082208

Cost of Debt

3.98%

WACC

1.61%

 

 Appendix 

Appendix 2


 

 

Our Top Online Essay Writers.

Discuss your homework for free! Start chat

Homework Tutor

ONLINE

Homework Tutor

1575 Orders Completed

Quick Mentor

ONLINE

Quick Mentor

210 Orders Completed

Fatimah Syeda

ONLINE

Fatimah Syeda

1302 Orders Completed