You have been asked by an investor to value a restaurant. Last year, the restaur

Question

You have been asked by an investor to value a restaurant. Last year, the restaurant earned pretax operating income of $ 300,000. Income has grown 4% annually during the last five years, and it is expected to continue growing at that rate into the foreseeable future. The annual change in working capital is $ 20,000, and capital spending for maintenance exceeded depreciation in the prior year by $ 15,000. Both working capital and the excess of capital spending over depreciation are projected to grow at the same rate as operating income. By introducing modern management methods, you believe the pretax operating-income growth rate can be increased to 6% beyond the second year and sustained at that rate into the foreseeable future. The 10-year Treasury bond rate is 5%, the equity-risk premium is 5.5%, and the marginal federal, state, and local tax rate is 40%. The beta and debt-to-equity ratio for publicly traded firms in the restaurant industry are 2 and 1.5, respectively. The business’s target debt-to-equity ratio is 1, and its pretax cost of borrowing, based on its recent borrowing activities, is 7%. The business-specific-risk premium for firms of this size is estimated to be 6%. The liquidity-risk premium is believed to be 15%, relatively low for firms of this type due to the excellent reputation of the restaurant. Since the current chef and the staff are expected to remain when the business is sold, the quality of the restaurant is expected to be maintained. The investor is willing to pay a 10% premium to reflect the value of control.

1. What is the Free cash flow to the firm in year 1?

2. What is the Free cash flow to the firm in year 2?

3. What is the firms cost of equity?

4. What is the firms after tax cost of debt?

5. What is the firms target debt to total capital ratio?

6. What is the weighted average cost of capital?

7. What is the business worth? Please show your work

Explanation / Answer

1. Schedule of Free cash flow to the firm in Year 1

  Schedule of Free cash flow to the firm in Year 2

3.

Thus, firm's cost of equity is 16%

Amount($) Operating Income A 312000 Tax @ 40% B 124800 After tax Income C=A-B 187200 Change in working capital D 20000 Capital expenditure E 15000 Free cash flow to the firm C-D-E 152200

Related Questions

Navigate

• Browse (All)
• Browse Y
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.