Warning: foreach() argument must be of type array|object, bool given in /var/www/html/web/app/themes/studypress-core-theme/template-parts/header/mobile-offcanvas.php on line 20

Recalculate the intrinsic value of Honda using the three-stage growth model of Spreadsheet 13.1 (available at www.mhhe.com/bkm; link to Chapter 13 material). Treat each of the following scenarios independently.

a. ROE in the constant-growth period will be 9%.

b. Honda’s actual beta is .95.

c. The market risk premium is 8.5%.

Short Answer

Expert verified

a. Price = 20.62

b. Price = 18.95

c. Price = 20.07

Step by step solution

01

Step by Step SolutionStep 1: Given information

ROE = 9%

beta = .95

risk premium = 8.5%

02

Calculation of spreadsheet

Let’s create the spreadsheet using the formula above

Inputs

Year

Dividend

Dividend growth

Term value

Invest or CF

Beta 1.05

2009

0.90



0.90

Mrkt_prem 0.085

2010

0.98



0.98

rf 0.035

2011

1.07



1.07

k_equity 0.12425

2012

1.15



1.15

Plowback 0.7

2013

1.25

0.0851


1.25

ROE 0.11

2014

1.35

0.0843


1.35

Term growth 0.077

2015

1.47

0.0835


1.47


2016

1.59

0.0827


1.59


2017

1.72

0.0819


1.72


2018

1.86

0.0811


1.86


2019

2.01

0.0803


2.01


2020

2.16

0.0794


2.16


2021

2.34

0.0786


2.34


2022

2.52

0.0778


2.52


2023

2.71

0.0770


2.71


2024

2.92

0.0770

66.54

69.46

03

Calculation of the intrinsic value of the firm ‘a’, ‘b’ and ‘c’

From the spread sheet above:

Price = 20.62

Price = 18.95

Price = 20.07

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with Vaia!

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

Phoebe Black’s investment club wants to buy the stock of either NewSoft, Inc. or Capital Corp. In this connection, Black prepared the following table. You have been asked to help her interpret the data, based on your forecast for a healthy economy and a strong stock market over the next 12 months.

New soft Inc.

Capital Corp.

S & P 500 index

Current Prices

\(30

\)32

Industry

Computer Software

Capital Goods

P/E ratio (current)

25

14

16

P/E ration (5 yr average)

27

16

16

Price/book ratio (current)

10

3

3

Price/book ratio (5-year average)

12

4

2

beta

1.5

1.1

1.0

Dividend yield

.3%

2.7%

2.8%

a. Newsoft’s shares have higher price–earnings (P/E) and price–book value (P/B) ratios than those of Capital Corp. (The price–book ratio is the ratio of market value to book value.) Briefly discuss why the disparity in ratios may not indicate that NewSoft’s shares are overvalued relative to the shares of Capital Corp. Answer the question in terms of the two ratios, and assume that there have been no extraordinary events affecting either company.

b. Using a constant-growth dividend discount model, Black estimated the value of NewSoft to be \(28 per share and the value of Capital Corp. to be \)34 per share.

Briefly discuss weaknesses of this dividend discount model, and explain why this model may be less suitable for valuing NewSoft than for valuing Capital Corp.

c. Recommend and justify a more appropriate dividend discount model for valuing New- Soft’s common stock.

Why do you think the index of consumer expectations is a useful leading indicator of the macro-economy? (See Table 12.2)

The Crusty Pie Co., which specializes in apple turnovers, has a return on sales higher than the industry average, yet its ROA is the same as the industry average. How can you explain this?

Use the following case in answering Problems 9– 11:

Hatfield Industries is a large manufacturingconglomerate based in the United States with annual sales in excess of $300 million.

Hatfield is currently under investigation by the Securities and Exchange Commission (SEC)for accounting irregularities and possible legal violations in the presentation of the company’sfinancial statements. A due-diligence team from the SEC has been sent to Hatfield’s corporateheadquarters in Philadelphia for a complete audit in order to further assess the situation.

Several unique circumstances at Hatfield are discovered by the SEC due-diligence teamduring the course of the investigation:

  • Management has been involved in ongoing negotiations with the local labor union, of which approximately 40% of its full-time labor force are members. Labor officials are seeking increased wages and pension benefits, which Hatfield’s management states is not possible at this time due to decreased profitability and a tight cash flow situation. Labor officials have accused Hatfield’s management of manipulating the company’s financial statements to justify not granting any concessions during the course of negotiations.
  • All new equipment obtained over the past several years has been established onHatfield’s books as operating leases, although past acquisitions of similar equipmentwere nearly always classified as capital leases. Financial statements of industry peersindicate that capital leases for this type of equipment are the norm. The SEC wantsHatfield’s management to provide justification for this apparent deviation from“normal” accounting practices.
  • Inventory on Hatfield’s books has been steadily increasing for the past few years incomparison to sales growth. Management credits improved operating efficiencies in itsproduction methods that have contributed to boosts in overall production. The SEC isseeking evidence that Hatfield somehow may have manipulated its inventory accounts.

The SEC due-diligence team is not necessarily searching for evidence of fraud but of possiblemanipulation of accounting standards for the purpose of misleading shareholders and otherinterested parties. Initial review of Hatfield’s financial statements indicates that, at a minimum,certain practices have resulted in low-quality earnings.

Question: Labor officials believe that the management of Hatfield is attempting to understate its netincome to avoid making any concessions in the labor negotiations. Which of the followingactions by management will most likely result in low-quality earnings?

a. Lengthening the life of a depreciable asset in order to lower the depreciation expense.

b. Lowering the discount rate used in the valuation of the company’s pension obligations.

c. The recognition of revenue at the time of delivery rather than when payment is received.

Recently, Galaxy Corporation lowered its allowance for doubtful accounts by reducing bad debt expense from 2% of sales to 1% of sales. Ignoring taxes, what are the immediate effects on (a) , operating income and (b) operating cash flow?

See all solutions

Recommended explanations on Business Studies Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.

Sign-up for free