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
