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

Questionhypothesis testing scenariocaptionnbspas you

Question: Hypothesis Testing Scenario Caption:  As you prepared your memo about the new "Tire Kit" line, you discovered that the sample size that you were provided was insufficiently small. Using a larger sample of 200 c ...

Program a has a profit of 5000 and an investment of 100000

Program A has a profit of $5,000 and an investment of $100,000, while program B has a profit of $10,000 and an investment of $220,000. Which program has the better ROI?

If the current short- term rate is 5 percent and the

If the current short- term rate is 5 percent and the current long- term rate is 4 percent, what is the expected short- term interest rate? (Use the expectations theory)

Explain why a central bank is usually more effective at

Explain why a central bank is usually more effective at holding the value of its domestic currency at an artificially low level for a sustained period than at an artificially high level.

Les moore retired as president of goodman snack foods

Les Moore retired as president of Goodman Snack Foods Company but is currently on a consulting contract for $35,000 per year for the next 10 years. a. If Mr. Moore's opportunity cost (potential return) is 10 percent, wha ...

Felicia amp fred are considering the introduction of a new

Felicia & Fred are considering the introduction of a new product line of jewelry featuring crystals imported from the Czech Republic. The manufacturing plant offers crystals in all colors, sizes, and shapes cut to the de ...

Suppose walmart is allowed to open a bank that accepts

Suppose Walmart is allowed to open a bank that accepts deposits and makes loans at its U.S. stores. a. How might this affect existing banks, especially community banks? b. In general, who might gain and who might lose if ...

Consider a 10-year bond that pays a 5 percent coupon

Consider a 10-year bond that pays a 5 percent coupon semi-annually with a face value of $1000. What is the price of this bond if the annualized yield to maturity of 5 percent (i.e., the stated rate is .05 compounded semi ...

Yan yan corp has a 5000 par value bond outstanding with a

Yan Yan Corp. has a $5,000 par value bond outstanding with a coupon rate of 5.8 percent paid semiannually and 19 years to maturity. The yield to maturity of the bond is 6.3 percent. What is the dollar price of the bond? ...

Pierre imports has a capital budget of 20 millionit wants

Pierre Imports has a capital budget of $20 million.It wants to maintain a capital structure of 45 percent debt and 55 percent equity.This year it expects net income of $8 million. The company has 30 million authorized sh ...

  • 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

A cola-dispensing machine is set to dispense 9 ounces of

A cola-dispensing machine is set to dispense 9 ounces of cola per cup, with a standard deviation of 1.0 ounce. The manuf

What is marketingbullwhat is marketing think back to your

What is Marketing? • "What is marketing"? Think back to your impressions before you started this class versus how you

Question -your client david smith runs a small it

QUESTION - Your client, David Smith runs a small IT consulting business specialising in computer software and techno

Inspection of a random sample of 22 aircraft showed that 15

Inspection of a random sample of 22 aircraft showed that 15 needed repairs to fix a wiring problem that might compromise

Effective hrmquestionhow can an effective hrm system help

Effective HRM Question How can an effective HRM system help facilitate the achievement of an organization's strate