to assist her analysts carroll has gathered the information shown in exhibits 19 1 a 543649 | Homework Solutions
(Adapted from 2000 CFA Level I1 exam) The management of Telluride, an international diversified conglomerate based in the United States, believes that the recent strong performance of its wholly owned medical supply subsidiary, Sundanci, has gone unnoticed. In order to realize Sundanci”s full value, Telluride has announced that it will divest Sundanci in a tax-free spin-off Sue Carroll, CFA, is Director of Research at Kesson and Associates. In developing an investment recommendation for Sundanci, Carroll has directed four of her analysts to determine a valuation of Sundanci using various valuation disciplines. To assist her analysts, Carroll has gathered the information shown in Exhibits 19-1 and 19-2 below.
|
EXHIBIT 19-1 Sundanci Actual 1999 and 2000 Financial Statements For FY Ending May 31 ($ millions, except per-share data) Don't use plagiarized sources. Get Your Custom Essay on
to assist her analysts carroll has gathered the information shown in exhibits 19 1 a 543649 | Homework Solutions
This is a Snippet Preview Access a Complete Custom Written Paper Done by Our Expert Writers
|
||
|
Income Statement |
1999 |
2 000 |
|
Revenue |
$474 |
$598 |
|
Depreciation |
20 |
23 |
|
Other operating costs |
368 |
460 |
|
Income before taxes |
86 |
115 |
|
Taxes |
26 |
35 |
|
Net income |
60 |
80 |
|
Dividends |
18 |
24 |
|
Earnings per share |
$0.71 |
$0.95 |
|
Dividends per share |
$0.21 |
$0.29 |
|
Common shares outstanding (millions) |
84 |
84 |
|
Balance Sheet |
1999 |
2000 |
|
Current assets |
$201 |
$326 |
|
Net property, plant and equipment |
474 |
489 |
|
Total assets |
675 |
815 |
|
Current liabilities |
57 |
141 |
|
Long-term debt |
0 |
0 |
|
Total liabilities |
618 |
141 |
|
Shareholders” equity |
675 |
674 |
|
Total liabilities and equity |
34 |
815 |
|
Capital expenditures |
38 |
|
|
EXHIBIT 19-2 Selected Financial Information |
||
|
Required rate of return on equity |
14% |
|
|
Growth rate of industry |
13% |
|
|
Industry PIE |
26 |
|
Prior to determining Sundanci”s valuation, Carroll analyzes Sundanci”s return on equity (ROE) and sustainable growth.
A. i. Calculate the three components of ROE in the DuPont formula for the year 2000.
ii. Calculate ROE for the year 2000.
iii. Calculate the sustainable rate of growth. Show your work.
Carroll learns that Sundanci”s Board of Directors is considering the following policy changes that will affect Sundanci”s sustainable growth rate:
- Director A proposes an increase in the quarterly dividend by $0.15 per share.
- Director B proposes a bond issue of $25 million, the proceeds of which will be used to increase production capacity.
- Director C proposes a 2-for-1 stock split.
B. Indicate the effect of each of these proposals on Sundanci”s sustainable rate of growth, given that the other factors remain unchanged. Identify which components of the sustainable growth model, if any, are directly affected by each proposal.
Helen Morgan, CFA, has been asked by Carroll to determine the potential valuation for Sundanci using the DDM. Morgan anticipates that Sundanci”s earnings and dividends will grow at 32 percent for two years and 13 percent thereafter.
C. Calculate the current value of a share of Sundanci stock using a two-stage dividend discount model and the data from Exhibits 19-1 and 19-2. Show your work.
