Brazos Winery was established eight years ago by Anna and Jerry Lutz with the pu

Question

Brazos Winery was established eight years ago by Anna and Jerry Lutz with the purchase of 200 acres of land. The purchase was followed by a period of intensive planting and development of the grape vineyard. The vineyard is now entering its second year of production. In March 2015, the Lutzes determined that they needed to raise $500,000 to purchase equipment to bottle their private-label wines. Unfortunately, they have reached the limits of what their banker can finance and have put all their personal financial resources into the business. In short, they need more equity capital, and they cannot provide it themselves. Their banker recommended that they contact a venture capital (VC) firm in New Orleans that sometimes makes investments in ventures such as the Brazos Winery. He also recommended that they prepare for the meeting by organizing their financial forecast for the next five years. The banker explained that VCs generally target a five- year term for their investments, so it was important that they provide the information needed to value the winery at the end of five years.
After doing a careful analysis, the Lutzes estimate that their venture will gener- ate earnings before interest, taxes, depreciation, and amortization (EBITDA) in five years of $1.2 million. In addition to the EBITDA forecast, the Lutzes estimate that they will need to borrow $2.4 million by 2019 to fund additional expansion of their operations. Their banker indicated that his bank could be counted on for $2 million in debt, assuming they were successful in raising the needed equity funds from the VC. Furthermore, the remaining $400,000 would be in the form of accounts payable. Finally, the Lutzes believe that their cash balance will reach $300,000 at the end of five years.
The Lutzes are particularly concerned about how much of the firm’s ownership they will have to give up in order to entice the VC to invest. The VC offers three alter- native ways of funding the winery’s $500,000 financing requirements; each alternative calls for a different ownership share:
   Straight common stock that pays no dividend. With this option, the VC asks for 60% of the firm’s common stock in five years.
   Convertible debt paying 10% annual interest and 40% of the firm’s common stock at conversion in year 5.
   Convertible preferred stock with a 10% annual dividend and the right to convert the preferred stock into 45% ownership of the firm’s common stock at the end of year 5.
a.   If the VC estimates that the winery should have an enterprise value equal to six to seven times estimated EBITDA in five years, what do you estimate the value of the winery to be in 2019? What will the equity in the firm be worth? (Hint: Consider both the six- and seven-times-EBITDA multiple.)

PROBLEM 10-7 Given Target EBITDA sales multiples 6.00 7.00 EBITDA (Year 5) $                  1,200,000 Funds raised $                     500,000 Cash (Year 5) $                     300,000 Interest bearing debt (year 5) $                  2,000,000 Investment horizon for VC $                               5 years Alternative Deal Structures Stated Rate of Return Ownership % Dividend rate on common 0.00% 60.00% Coupon (convertible bonds) 10.00% 40.00% Dividend rate (convertible pfd) 10.00% 45.00% Solution a. Enterprise valuation 6 times multiple 7 times multiple Enterprise Value = EBITDA x EBITDA Multiple ?? ?? Less: Net Debt = Interest Bearing Debt - Cash                     (1,700,000)                     (1,700,000) Equity Value in year 5 ?? ??

Explanation / Answer

6 times multiple 7 times multiple Enterprise value = EBITDA * EBITDA Multiple $7200000 (1200000*6) $8400000 (1200000*7) Less: Net Debt = Interest Bearing Debt - Cash (1700000) (1700000) Equity Value in year 5 $5500000 $6700000

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

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