Corporate Finance (The Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
Corporate Finance (The Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
11th Edition
ISBN: 9780077861759
Author: Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher: McGraw-Hill Education
bartleby

Videos

Textbook Question
Book Icon
Chapter 20, Problem 10QP

Dilution Teardrop, Inc., wishes to expand its facilities. The company currently has 6.8 million shares outstanding and no debt. The stock sells for S65 per share, but the book value per share is $20. Net income for Teardrop is currently $11.5 million. The new facility will cost $30 million, and it will increase net income by $675,000. The par value of the stock is $1 per share.

  1. a. Assuming a constant price-earnings ratio, what will the effect be of issuing new equity to finance the investment? To answer, calculate the new book value per share, the new total earnings, the new EPS, the new stock price, and the new market-to-book ratio. What is going on here?
  2. b. What would the new net income for Teardrop have to be for the stock price to remain unchanged?

a.

Expert Solution
Check Mark
Summary Introduction

To determine: The effect of issuing new equity to investment, new book value per share, new total earnings, new earnings per share, new stock price, new market-to-book ratio.

Dilution:

The dilution is a process or action, where the ownership percentage of a shareholder gets reduced due to the issue of new shares. As the number of outstanding shares gets increased, the par value of the company gets decreased.

Explanation of Solution

Given,

The number of outstanding shares is 6,800,000.

The price at which company wants to sell the outstanding share is $65.

The book value is $20.

The net income is $11.5 million.

The cost of the new facility is $30 million.

The net income increases by $675,000.

The par value of the stock is $1 per share.

Calculation of the new book value per share:

The formula to calculate the new book value per share is,

Newbookvaluepershare=(Valueofsharesoutstanding+Valueofsharestosell)Thenumberofsharesafteroffering  

Substitute $136,000,000 for the value of shares outstanding , $29,999,970 for value of shares to sell  and 7,261,538 for the number of shares after offering (refer working note) in the above formula.

Newbookvaluepershare=($136,000,000+$29,999,970)7,261,538=$165,999,9707,261,538=$22.86

The new book value per share is $22.86.

Calculation of the new earnings per share:

The formula to calculate the new earnings per share is,

Newearningspershare=NewnetincomeSharesoutstanding

Substitute $12,175,000 ($11,500,000+$675,000) for the new net income and 7,261,538 for the number of shares in the above formula.

Newearningspershare=$12,175,0007,261,538=$1.68pershare

The new earnings per share are $1.68 per share.

Calculation of the price-earnings ratio:

The formula to calculate the price/earnings ratio is,

Price-earnings ratio=PriceofeachshareEarningpershare

Substitute $65 for the price of each share and $1.68 for earning per share (refer working note) in the above formula.

Priceearnings=$65$1.68=$38.69

The price-earnings are $38.69.

Calculation of the new stock price:

The formula to calculate the new stock price is,

Newstockprice=(Newearningspershare×Priceearnings)

Substitute $1.68 for the new earnings per share and $38.69 for the price-earnings in the above formula.

Newstockprice=($1.68×$38.69)=$65

The new stock price will be same as before that is $65.

Calculation of the new market-to-book ratio:

The formula to calculate the new market-to-book ratio is,

Newmarket-to-bookratio=NewsharepriceNewbookvaluepershare

Substitute $64.61 for the new share price and $22.86 for the new book value per share in the above formula.

Newmarket-to-bookratio=NewsharepriceNewbookvaluepershare=$64.61$22.86=2.82

The new market-to-book ratio is 2.82.

Calculation of the net present value:

The formula to calculate the net present value is,

Netpresentvalue=(NewmarketvalueoffirmCurrentmarketvalueoffirm)

Substitute $30,000,000 for the new market value and $27,167,970 for the current market value of the firm (refer working note) in the above formula.

Netpresentvalue=($30,000,000$27,167,970)=$57,167,970

The net present value of the firm is ($57,167,970).

Working note:

Calculation of the current value of outstanding shares,

Currentvalueofoutstandingshares=(Numberofshares×Priceofeachoutstandingshare)=6,800,000×$20=$136,000,000

The current value of outstanding shares is $136,000,000.

Calculation of the number of shares issue,

Number of Shares Issue=Amount RequiredMarket Price of Share=30,000,000$65=461,538.5shares

The number of shares to be issued is 461,538.5 shares.

Calculation of the value of shares to be sold:

Valuesofsharestobesold=(Numberofsharestobesold×Pricepershare)=461,538×$65=$29,999,970

The value of shares to be sold is $29,999,970.

Calculation of the number of shares after offering,

Numberofsharesafteroffering=[Currentsharesoutstanding+Number of shares issued]=6,800,000+461,538=7,261,538

Calculation of the current earnings per share,

Currentearningspershare=NetincomeSharesoutstanding=11,500,0006,800,000=$1.69pershare

The current earnings per share are $1.69 per share.

Calculation of the current market-to-book ratio,

Market-to-bookratio=CurrentpriceofshareBookvaluepershare=$65$20=3.25

The current market-to-book ratio is 3.25.

Calculation of the current market value of the firm,

Currentmarketvalueofthefirm=[(Numberofsharesafteroffering×Newshareprice)(Outstandingshares×Priceofeachshare)]=[(7,261,538×$64.61)(6,800,000×$65)]=$469,167,970.18$442,000,000=$27,167,970

The current market value of the firm is $27,167,970.

Conclusion

Thus, the new book value per share is $22.86, new earnings per share are $1.68 per share, new price earnings is $38.46, the new stock price is $64.61, a new market to book ratio is 2.82 and new net present value is ($57,167,970).

b.

Expert Solution
Check Mark
Summary Introduction

To determine: The new net income if the stock price remains unchanged.

Explanation of Solution

Given,

The number of outstanding shares is 7,261,538.

The earning per share is $1.69.

Calculation of the new net income:

The formula to calculate the new net income is,

Newnetincome=(Numberofoutstandingshares×Earningpershare)

Substitute 7,261,538 for the number of outstanding shares and $1.69 for the earning per share in the above formula.

Newnetincome=7,261,538×$1.69=$12,271,999.22

The new net income is $12,271,999.22.

Conclusion

Thus, the new net income is $12,271,999.22.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Marker, Incorporated, wishes to expand its facilities. The company currently has 5 million shares outstanding and no debt. The stock sells for $40 per share, but the book value per share is $53. Net income is currently $3.6 million. The new facility will cost $20 million, and it will increase net income by $280,000. The par value of the stock is $1 per share. Assume a constant price-earnings ratio. a-1. Calculate the new book value per share. Assume the stock price is constant. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) a-2. Calculate the new total earnings. (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.) a-3. Calculate the new EPS. Include the incremental net income in your calculations. (Do not round intermediate calculations and round your answer to 4 decimal places, e.g., 32.1616.) a-4. Calculate the new stock price. Include…
Wayne, Inc., wishes to expand its facilities. The company currently has 6 million shares outstanding and no debt. The stock sells for $28 per share, but the book value per share is $8. Net income is currently $4.2 million. The new facility will cost $42 million, and it will increase net income by $810,000. Assume a constant price-earnings ratio. a-1. Calculate the new book value per share. (Do not round intermediate calculations
Johnson Inc. wishes to expand its facilities. The company currently has 6 million shares outstanding and no debt. The stock sells for $50 per share, but the book value per share is $20. Net income for Johnson is currently $12 million. The new facility will cost $20 million, and it will increase net income by $800,000. Johnson raises stock at the current price to finance the facility. Assume a constant price–earnings ratio. Does stock price dilution occur? (A) stock price dilution occurs. (B) stock price dilution does not occur.
Knowledge Booster
Background pattern image
Finance
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT
Financial Projections for Startups Basic Walkthrough; Author: Mike Lingle;https://www.youtube.com/watch?v=7avegQF4dxI;License: Standard youtube license