Professional Documents
Culture Documents
2. To estimate the cost of equity for Dell, go to finance.yahoo.com and enter the ticker
symbol “Dell.” Follow the various links to find answers to the following questions:
What is the most recent stock price listed for Dell? What is the market value of
equity, or market capitalization? How many shares of stock does Dell have
outstanding? What is the beta for Dell? Now go back to finance.yahoo.com and find
the bonds link. What is the yield on 3-month Treasury bills? Using a 7 percent
market risk premium, what is the cost of equity for Dell using the CAPM?
Answer:
4. What is the weighted average cost of debt for Dell using the book value weights and
the market value weights? Does it make a difference in this case if you use book
value weights or market value weights?
Cost of Debt using Book Value = 4.336% After Tax Cost of Debt using book value = 2.818%
Cost of Debt using Market Value = 4.237% After Tax Cost of Debt using market value = 2.754%
Does it make a difference in this case if you use book value weights or market value
weights?
Using Market value of Cost of Debt will help reflect future value of Dell instead of using Book
value, because market value would reflect Dell’s current situation where as book value is based
on historical data. But in this case the difference between market and book value is not
significant enough to matter.
5. You now have all the necessary information to calculate the weighted average cost
of capital for Dell. Calculate the weighted average cost of capital for Dell using book
value weights and market value weights assuming Dell has a 35 percent marginal
tax rate. Which cost of capital number is more relevant?
RE = Cost of Equity V = D+ E
The Market Value is more relevant as it reflect the current condition of Dell company and more
useful for projection to the future and benchmarking. Market value weights also are more
appropriate than book value weights because the market values of the securities are closer to the
actual dollars that would be received from their sale.
6. You used Dell as a representative company to estimate the cost of capital for GCI.
What are some of the potential problems with this approach in this situation? What
improvements might you suggest?
First of all Dell is one of leaders in the industry and has already a public sector company, the
scale of the company is absolutely different, we see that GCI have $97 million sale last year
which still pretty far from Dell’s, also GCI is still sell to in store customers meanwhile Dell
already selling via internet and many branch throughout the world. If GCI want to follow Dell
footstep, GCI need more investor, GCI need to be able to market its product throughout the
world and also need to consider going public. GCI may need to start sell their products via
internet to expand the market and to entice investor to invest in the company.
Case 2
Stephenson Real Estate Company was founded 25 years ago, the company CEO Robert
Stephenson is really averse to debt financing to past experience, as a result the company is
entirely equity financed with 20 million shares of common stock outstanding traded at $35.5 per
share. The company planned new investment with 60 million to purchase, expected to increase
earnings by $14 million in perpetuity. The current cost of capital is 12.5%, tax is 40%. The
company new CFO Kim Weyand believe that the company would be more valuable if include
debt in its capital structure.
Answer the following questions :
1. If Stephenson wishes to maximize its total market value, would you recommend that it
issue debt or equity to finance the land purchase? Explain
To maximize its total market value, it should use debt to finance the $60 million purchase. As
interest payments are tax deductible, Taxable income will decrease with debt in the capital
structure, creating a tax shield to increase the overall value of the firm.
2. Construct Stephenson’s market value balance sheet before it announces the purchase.
Market value of equity = $35.50x(20,000,000) = $710,000,000
Balance Sheet
Assets Debt
$710.000.000 $0
Equity
$710.000.000
a.
Electronic Timing, Inc. (ETI) is a small company founded 15 years ago by Tom Miller and
Jessica Kerr. ETI manufactures integrated circuits to capitalize on the complex mixed – signal
design technology and has recently entered the market for silicon timing devices. In addition to
Tom and Jessica, Nolan Pittman, who provided capital for the company is the third primary
owner. Each owns 25% of the 1 million outstanding shares. Several other individuals, including
current employees, own the remaining company shares.
Recently ETI designed a new computer motherboard that expected to become standard in
many personal computers. ETI determined that the cost of building new plant would be
prohibitive. The owners decided that they were unwilling to bring in another large outside owner.
Instead ETI sold the design to an outside firm for an after-tax payment of 30 million.
1. Tom believes the company should use the extra cash to pay a special one-time
dividend. How will this proposal affect the stock price? How will it affect the value
of the company?
When the payment of extra cash to the shareholders as a special one-time dividend the
company is distributing its wealth to the individual shareholders this will lead to
collective drop in the same amount of shareholders due to transfer of wealth to
shareholders. This will lead to depletion of economic value of the company. Tom should
make sure that he distributes the cash out correctly because the investors will view it as
the company didn’t find a better use to invest it’s extra cash and may have affect the
share price, but since it is only a one time and not recurring dividend, the shareholders
probably will not be expect anything different and this will reflect no change in share
price.
2. Jessica believes that the company should use the extra cash to pay debt and
upgrade and expand its existing manufacturing capability. How would Jessica's
proposals affect the company?
Jessica's proposal will support an expansionary policy for the company which can result
to a higher growth rate for ETI. Upgrading its manufacturing capabilities will lead to an
increase in asset value and income of the company. The proposal will increase the
shareholders contribution in the total assets, but will reduce the financial leverage for the
company because most of its debt being paid off. But paying off debts will reduce the
company financial risk and probably better for the company future.
3. Nolan is in favor of a share repurchase. He argues will increase the company's P/E
ratio, return on assets, and return on equity. Are his arguments correct? How will a
share repurchase affect the value of the company?
Buyback of shares will reduce the cash balance stated on the balance sheet. ROE would
increase because assets are reduced and there is less outstanding equity. The P/E ratio
would decrease as a result of EPS increase. Price per share would remain the same.
Although share repurchase increase in EPS, but it was created because there is lower
shares outstanding and not by increase in earning so in the end share repurchase will not
impact the value of company.
4. Another option discussed by Tom, Jessica and Nolan would be to begin a regular
dividend payment to shareholders. How would you evaluate this proposal?
A plan to issue a regular dividend to shareholders is a start in establishing a dividend pay-
out policy. A dividend policy signals to the market that the company is making a
commitment to its shareholders and hence the company strategies will have to be aligned
with that commitment. Therefore I want to evaluate the proposal with regards to the
company's ability to stand by it. For example, it adopts a stable dividend policy - will it
be able to have cash to honor such policy year on, year off? Another factor would be does
a regular dividend matter to ETI's shareholders? Or do they prefer a different method of
transferring wealth to them aside from a cash dividend.
5. One way to value a share of stock is the dividend growth, or growing perpetuity,
model. Consider the following: The dividend pay-out ratio is 1 minus b, where b is
the "retention" or "plowback" ratio. So, the dividend next year will be the earnings
next year,E1, times 1 minus the retention ratio. The most commonly used equation
to calculate the sustainable growth rate is the return on equity times the retention
ratio. Substituting these relationships into the dividend growth model, we get the
following equation to calculate the price of a share of stock today:
What are the implications of this result in terms of whether the company should pay
a dividend or upgrade and expand its manufacturing capability? Explain.
The substituted dividend growth model is Dt = Dt-1(1+rb). This equation implies that the
future dividends of the company are directly related to the amount of earnings it retains
and the rate of return if makes from its investments. However, in order to attain the
company's targeted rate of return it also needs to retain more of its earnings in the
company for upgrading or expanding its manufacturing plant rather than using it for cash
dividends. In the expansionary phase, the company has to make trade-offs - lower
dividends for higher growth.
6. Does the question of whether the company should pay a dividend depend on
whether the company is organized as a corporation or an LLC?
No, an LLC can distribute earnings to its owners; however that distribution is not called a
dividend, but rather distribution of cash or property to the partners. Company pay a
dividend as a reward for shareholders for their trust in a company and the company
management aims to honor this sentiment by delivering a robust track record of dividend
payments. Dividend payments reflect positively on a company and help maintain
investors’ trust. A high-value dividend declaration can indicate that the company is doing
well and has generated good profits. But it can also indicate that the company does not
have suitable projects to generate better returns. Therefore, it is utilizing its cash to pay
shareholders instead of reinvesting it into growth.
Case 5
THE DECISION TO LEASE OR BUY AT WARF COMPUTERS
Warf Computers has decided to proceed with manufacture and distribution of the virtual
keyboard. To undertake this venture need to obtain specialized equipment for production. Nick
Warf the company president has found a vendor Clapton Acoustical Equipment with price $2,5
million. Because of rapid technology, the equipment have 3 years MACRS depreciation, at the
end of 4 years the market value of equipment would be $300,000. Alternatively the company can
lease the equipment from Hendrix Leasing with 4 annual payments of $650,000, but must make
security deposit of $150,000 that will be returned when the lease expires. Warc can issue bonds
with 11% yield and tax rate of 35%.
1. Should Warf lease or buy the equipment?
Question No. 1
The decision to buy or lease is based on the incremental cash flows, so we need to determine the cash flows for
each alternative. The cash flows if the company leases are:
As the lease payment are due at the beginning of the year so the relevant cash flow for leasing are
If the company purchase the assets, the company can claim depreciation which is tax deductible so would save tax
on depreciation
As the company uses MACS depreciation method so the salvage value is not considered.
Tax saving in Depreciation is
Year Purchase Cost Depreciation Rate Depreciation Tax Rate Tax Saving
Year 1 2.500.000 33,33% 833.250 35% 291.638
Year 2 2.500.000 44,45% 1.111.250 35% 388.938
Year 3 2.500.000 14,81% 370.250 35% 129.588
Year 4 2.500.000 7,41% 185.250 35% 64.838
As the company can sell the assets at the end of the year, and as MACS the book value would be zero then the
salvage value would attract tax
So,
After tax salvage value = 300,000 X (1-35%)
After tax salvage value = 195.000
The incremental cash flow from leasing (subtracting the net cash flows from buying from the net cash flows from
leasing) is
Particular Year 0 Year 1 Year 2 Year 3 Year 4
Lease - Buy 1.927.500,00 -714.137,50 -811.437,50 -552.087,50 -109.837,50
Net advantage of Leasing is 22.154,02 1.927.500(from -572.500 - (-2.500.000) + NPV of (Cashflow Leasing - Buying)
The after tax discount rate is The after tax discount rate is
After Tax discount rate is 11% X (1-35%) After Tax discount rate is 11% X (1-35%)
After Tax discount rate is 7,15% After Tax discount rate is 7,15%
Year 0 -572500
NPV of 1-4 Leasing -$991.947,04 Year 0 -2.500.000,00
Total Net Cashflow from Leasing -$1.564.447,04 NPV of 1-4 Purchasing $913.398,94
Total Net Cashflow from Purchasing -$1.586.601,06
For the revised terms we consider the incremental cash flow of both buy and revised lease terms
As the company can sell the assets at the end of the 2nd year, and salvage value will attract tax on the profit (salvage
value over book value) so the after tax salvage value is
So,
Since the net advantage of leasing is negative leasing the assets is not a favourable option
a. The inclusion of a right to purchase the equipment will have no effect on the value of
the lease. If the company does not purchase the equipment, it can buy one from the
market.
b. The right to purchase the equipment at a fixed price option will increase the value
of the lease. If the company can purchase the equipment at the end of the lease at
below market value, it will save money, or at a minimum, can purchase the
equipment at the fixed price and resell it in the open market. This option generate
value to the lessee, it is also important to note that this would likely make the lease
contract a capitalized lease.
c. The right to purchase the equipment at a bargain price will increase the value of the
lease. This contract condition will definitely ensure the lease is classified as a
capitalized lease and therefore be considered a financial lease.
4. James also informs Nick that the lease contract can include a cancellation option.
The cancellation option would allow Warf to cancel the lease on any anniversary
date of the contract with 30 days’ notice prior to the anniversary date to cancel.
How could the inclusion of a cancellation option affect the value of the lease?
The cancellation option to lessee would increase the value of the lease option as, if the
lessee has that option then they would only exercise those option when it is to the lessee’s
advantage.