Case-1 Stock Valuation at Oxen, Inc. Oxen, Inc., was founded nine years ago by brother and sister Carrington and Genevieve Oxen. The company manufactures and installs commercial heating, ventilation,...

1 answer below »

View more »
Answered Same DayMay 07, 2021

Answer To: Case-1 Stock Valuation at Oxen, Inc. Oxen, Inc., was founded nine years ago by brother and sister...

Neenisha answered on May 12 2021
156 Votes
CASE 1
Competitors Data
     
    EPS
    DPS
    Stock Price
    ROE
    R
    Arctic Cooling Inc
     $ 0.79
     $ 0.20
     $ 14.18
    10.00%
    10.00%
    National Heating and Cooling
     $ 1.38
     $ 0.62
     $ 11.87
    13.00%
    13.00%
    Expert HVAC Corp
     $ (0.48)
     $ 0.38
     $ 13.21
    14.00%
    12.00%
    Industry Average
     $ 0.56
     $ 0.40
     $ 13.09
    12.33%
    11.67%
Company Data
    Oxen Inc
    No of Outstanding Shares
     1,00,000
    EPS
     $ 4.54
    Total Dividend
     $ 1,26,000
    Cost of Equity
    25%
    Required Return
    20%
1.
We have been given the Earnings Per Share (EPS), Dividend Pay-out Ratio (DPS), Stock Price and Return on Equity (ROE) of the competitors of Oxen Inc.
We also have the number of outstanding shares, EPS, Dividends Cost of Equity and Required Return of Oxen Inc.
To compute the value per share we will use Dividend Discount Model.
Dividend Discount Model
Value of Firm =
Value of Firm = = $30,24,000
Share Price = $34,24,000/1,00,000 = $ 30.24
    Dividend Discount Model
    Total Value of Firm
     $ 30,24,000
    Share Price
     $ 30.24
2.
     
    1
    2
    3
    4
    5
    Earnings
     $ 1,51,200
     $ 1,81,440
     $ 2,17,728
     $ 2,61,274
     $ 3,13,528
    Present value of all the future growth
    
    
    
     $ 26,25,800
    Total
     $ 1,51,200
     $ 1,81,440
     $ 2,17,728
     $ 2,61,274
     $ 29,39,328
    Total Value of Firm
    $ 14,18,735
    
    
    
    
    Value per Share
    $ 14.19
    
    
    
    
If we assume that the growth rate for next five years would be according to the required growth rate of the company which is 20% and thereafter the growth rate would be same as industry average that is 11.67%
Considering the dividend discount model we computed the dividends for next five years and thereafter and discounted them to the present using cost of equity of 25%
Total Value of firm is $14,18,735 and the value of share thus is $14.19
The value per share has reduced because of reduced growth rate.
    When growth rate is Industry average
    Total Value of Firm
     $ 10,55,250
    Value Per Share
     $ 10.55
If we assume the industry growth rate of 11.67% all over then replacing the growth rate of 20% with 11.67% in the formula we get the total value of the firm as $10,55,250 and the value per share is $10.55. The value per stock has declined because of the decrease in estimated growth rate.
3.
P/E = Price to Equity
P/E = Stock Price / EPS
     
    EPS
    Stock Price
    P/E
    Arctic Cooling Inc
     $ 0.79
     $ 14.18
    17.95
    National Heating and Cooling
     $ 1.38
     $ 11.87
    8.60
    Expert HVAC Corp
     $ (0.48)
     $ 13.21
    -27.52
    Industry Average
     $ 0.56
     $ 13.09
    -0.3233
     
    EPS
    Stock Price
    P/E
    Arctic Cooling Inc
     $ 0.79
     $ 14.18
    17.95
    National Heating and Cooling
     $ 1.38
     $ 11.87
    8.60
    Expert HVAC Corp
     $ 1.06
     $ 13.21
    12.46
    Industry Average
     $ 1.08
     $ 13.09
    13.00
The industry average P/E ratio is -0.3233 when for Expert HVAC Corp, -0.48 EPS is considered. But since the negative EPS is due to the accounting write off, therefore we will consider the EPS of 1.06. Thus we get Industry Average P/E as 13
Industry Average P/E = 13
P/E for Oxen = Stock Price of Oxen / EPS
P/E for Oxen = 30.24/4.54
P/E = 6.66
    Stock Price
     $ 30.24
    EPS
     $ 4.54
    P/E
    6.66
CASE 2
    Year
    Cash Flow
    Cost
    Net Cash Flow
    Discounted Cash flows
    Total...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30