Ask Question, Ask an Expert

+1-415-315-9853

info@mywordsolution.com

Ask Basic Finance Expert

Valuation Case

Andrew Hawks, founder of a Caribbean based start-up firm, NABR Publishing Ltd. just completed development of his firm’s financials; after working so hard to crunch his numbers he was convinced that his interviews for the next day with the national bank and two equity investors would go well. In particular, Hawks expressed the view that his income projections for NABR would strengthen his case on determining his firm’s potential and value and relied heavily on the fact that his firm was operating in a low risk industry, where comparable stocks historically performed at 10% lower risks.

NABR’s revenues were premised on the Hawk’s belief that revenues would grow by 15%, 20%, 22% and 25% respectively after the start year. He was very confident about his firm’s ability to produce new print products and thought that after year 2 he would re-position the firm by adding digital content as a basis for new products.

Jay, a close friend and former class mate of Hawks, who had a distinguished career in debt financing, met with him on his financials a week before the scheduled meeting and advised him that he was not as convinced about the income projections. He noted that Hawks had projected free cash-flows of 15M, 44M, 62M, 80M and 98M for years 1-5 five years respectively with net earnings in the final at 55M, which seemed too ambitious. Jay advised Hawks that trimming his forecasts by three quarters would be best before the meeting with debt financiers.

Hawks respectfully disagreed with his colleague and prepared a presentation with his stated projections asking for a loan of 8M, which he projected would amount to 70% of his total debt and equity financing plans for year one. He also wondered about the possibility of asking for smaller amounts in an effort to have an optimal capital structure for his firm. He thus considered asking for 4M, which he projected would amount to 35% of his total debt and equity financing in year two and 2.2M amounting to 21% in year three. Although he considered these he did not include any other option in his presentation to the national bank.

As Hawks sat down to watch the evening news that day, he noticed the headline topic was the rising cost of capital in the economy with a feature story on the national bank, the feature stated that the bank’s loan rates had just increased to 18%, a rate that was 14.5% higher than the return on government bonds. The news feature ended on the note that corporate tax was as high as 35%.

Realizing that the cost of debt was higher than he expected, Hawks decided to brave a call to one of the two equity investors to discuss the nature of returns that investors required. He was surprised to hear that the equity investor had a minimum threshold of 25% on returns. Prior to calling he had researched the historical market risk premium for firms in his industry and noted it was 8%.

While discussing the rate, the investor asked Hawks how much NABR is worth. Hawks did not have an answer but advised that he would be ready with a valuation for their meeting.

2 Individual Project problems:

1.) Mr. Hawks contacted Galen University for assistance in generating a firm value of NABR Ltd. (assuming no debt using DCF)? He also asked what would be the value of NABR if he has both debt and equity (using DCF). He also inquired what would be NABR’s firm value from the perspective of the equity investors whom he understands uses the Venture Capital Model (when asked about P/E ratios he referenced that comparable firms had an average P/E ratio of 15. 

2.) Additionally, Mr. Hawks asked for assistance in identifying the most optimal capital structure for NABR, and given he did not understand the topic he requested a brief summary of the impact of having too much debt or too much equity to finance his firm.

3.) As a final request, Mr. Hawks declared that he did not know much about valuation and asked for the results to be describeed in a memo to him so that can be fully prepared for negotiations at his meetings (Note, in this memo the actual recommended firm value for NABR Ltd. based on your assessment must be clearly stated). Mr. Hawks also asked that all assumptions and reasoning are shared with him to aid his understanding of the value derived. 

4.) Be sure to describe to Mr. Hawks how you arrived at the discount rates used to find out the recommended firm value. 

Attachment:- CASH FLOW EXCELL PROJECT.xlsx

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M914436
  • Price:- $70

Priced at Now at $70, Verified Solution

Have any Question? 


Related Questions in Basic Finance

If the average pe multiple for comparables is 15 and the

If the average P/E multiple for comparables is 15 and the company you want to value has expected earnings per share of $2, what is the estimate of this company's price per share of stock? Why might you prefer to use a me ...

A recent survey at a major corporation found that employees

A recent survey at a major corporation found that employees who regularly participated in the company fitness program tended to have fewer sick days than employees who did not participate. However, because the study was ...

Build on the design you created in question to test the

Build on the design you created in Question to test the hypothesis that the effects of watching violent TV shows will be greater for boys than for girls. (What kind of design is this?) Question Design a randomized groups ...

1 to what agencies and other users of financial statements

1. To what agencies and other users of financial statements must banks report? 2. Why must the user be cautious in analyzing bank holding companies? 3. What is usually the biggest expense item for a bank? 4. What does th ...

1 define extraneous variable and confounding variable

1. Define extraneous variable and confounding variable. Describe two methods used to prevent extraneous variables from becoming confounding variables. 2. In an experiment, participants are usually assigned to treatments ...

1 briefly discuss the three objectives for developing and

1. Briefly discuss the three objectives for developing and implementing performance measurement systems. 2. Compare and contrast the various metrics for product availability. Why is the order fill rate considered the mos ...

1 what dangers are encountered by mortgagees and unreleased

1. What dangers are encountered by mortgagees and unreleased mortgagors when property is sold "subject to" a mortgage? 2. What is the difference between equity of redemption and statutory redemption? 3. What special adva ...

Discuss the process of capital budgeting including the cash

Discuss the process of capital budgeting including the cash flows that should and shouldn't be considered, incorporating risk measures into the process, sensitivity analysis, etc.

Assume you will receive 2000 a year in years 1 through 5

Assume you will receive $2,000 a year in years 1 through 5, $3,000 a year in years 6 through 8, and $4,000 in year 9 with all cash flows to be received at the end of the year. If you require a return of 14 percent (%) an ...

Abc company claims that the proportion of its employees

ABC Company claims that the proportion of its employees investing in individual investment accounts is higher than national proportion of 50%. A survey of 100 employees in ABC Company indicated that 58 of them have inves ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

WalMart Identification of theory and critical discussion

Drawing on the prescribed text and/or relevant academic literature, produce a paper which discusses the nature of group

Section onea in an atwood machine suppose two objects of

SECTION ONE (a) In an Atwood Machine, suppose two objects of unequal mass are hung vertically over a frictionless

Part 1you work in hr for a company that operates a factory

Part 1: You work in HR for a company that operates a factory manufacturing fiberglass. There are several hundred empl

Details on advanced accounting paperthis paper is intended

DETAILS ON ADVANCED ACCOUNTING PAPER This paper is intended for students to apply the theoretical knowledge around ac

Create a provider database and related reports and queries

Create a provider database and related reports and queries to capture contact information for potential PC component pro