Financial Management

Briarwood Medical Equipment (BME) needs to raise capital for a $250

thousand expansion to meet customer demand. William Lewis founded BME

in 1980. His sons now manage the business and hope to keep the

business in the family for years to come. Firm management has reviewed

possible methods of raising the funds from issuing new debt with a

small business loan to possibly issuing common stock. The family owns

preferred stock in the company and BME launched an IPO of common stock

in 2009.

The firm is reluctant to incur the risks of new debt. The decision to

raise capital by selling equity in the company offers lower risks but

diminishes the family control over the company. The following

information should be considered in making the decision.

The current valuation of BME is $500,000. Revenue for 2011 was

$250,000. Cash flow projections for 2012 are $260,000 and $270,000 in

2013. Revenue projections for 2014 are $280,000 and $290,000 in 2015.

Revenue projections for 2016 are $300,000. The initial IPO sets the

price per share at $1. Dividends for 2010 were .15 per share

The issuance of new stock would set the price at $1.15 per share. BME

anticipates a return of 10% in the coming year due to expanding market

share while the risk-free premium is 5% for the coming year. The stock

beta for BME is 1.25. Locate a CAPM calculator online and discuss the

following assignment topics.

ASSIGNMENT

Discuss the options available to BME in raising capital.

Calculate the CAPM, DCF, and fair value per share of stock for BME

Present the findings in making your recommendations for BME and

potential investors.

Additional materials:      not defined

Financial Management

include at least 2 decimal spaces on all percentages. ***
Part 1 A
Bremond Equipment Supply Corporation (BESC) needs to determine its Weighted Average Cost of Capital in order to make a few capital budgeting decisions. The firm has already established the proporation of its capital. Use these proportions in calculating the firm’s WAAC.
Target Market
Source of Capital Proportions
Long-term debt 25%
Preferred stock 6%
Common stock equity 69%
Debt: BESC can sell a 15-year, semi-annual,$1,000 par value, 8.75 percent bond for $985. A flotation cost of 1.75 percent of the face value would be required in addition to the discount of $15.
Preferred Stock: BESC has determined it can issue preferred stock at $70 per share par value. The stock will pay an $8.00 annual dividend. The cost of issuing and selling the stock is $2 per share.
Common Stock: BESC’s common stock is currently selling for $39 per share. The dividend expected to be paid at the end of the coming year is $5.00. Its dividend payments have been growing at a constant rate for the last five years. Five years ago, the dividend was $3.50. It is expected that to sell, a new common stock issue must be underpriced at $4 per share and the firm must pay $1 per share in flotation costs.
Additionally, the firm’s marginal tax rate is 40 percent.
To help determine the firm’s WACC, we will break this problem down into steps:
A. Calculate the rate for the new bond issue, notice is has semi-annual compounding.
B. Calculate the after-tax cost of the bond issue.
C. Calculate the cost of the new issue of preferred stock.
D. Calculate the growth rate of the common stock dividends.
E. Calculate the cost of the new common stock issue.
F. Finally, calculate the firm’s weighted average cost of capital assuming the firm has exhausted all retained earnings.
show how you calculated your answers in order to get the full credit for the problems.***

include at least 2 decimal spaces on all percentages. ***
Part 1 B
Bremond Equipment Supply Corporation is now considering investment in two independent projects, A and C, which are described below. Please don’t assume anything. Use the firm’s WACC which you just calculated to evaluate the projects.

Option A Option C
Initial Investment $3,250,000 $3,900,000
Year Cash Inflows (CF)
1 $1,500,000 $2,500,000
2 1,000,000 1,800,000
3 1,500,000 900,000
4 1,500,000 850,000
*Do not cut and paste this chart into your excel spreadsheet. Something in the formatting causes excel to calculate it incorrectly!

A. Calculate Payback Period for both projects
B. Calculate NPV for both projects
C. Calculate PI for both projects
D. Calculate IRR for both projects
E. Which project should the firm accept? Why?

Part 2
Another company is in the process of determining its WACC. For this problem you will need to use the CAPM to calculate your answer.
(This problem is completely independent of Part 1A and 1B, all the information you need is given to you in the question.)
The current risk-free rate is 2.5% and the market is expected to return 7.5% per year. The company’s beta is 2.1. The company expects to pay 6.0% for its debt. The target capital structure for the company is 55% equity and 45% debt. The marginal tax rate is 37%.
A. What is the after-tax cost of debt?
B. What is the cost of equity?
C. Calculate the WACC.
Show how you calculated your answers in order to get the full credit for the problems.***

Financial Management

include at least 2 decimal spaces on all percentages. ***
Part 1 A
Bremond Equipment Supply Corporation (BESC) needs to determine its Weighted Average Cost of Capital in order to make a few capital budgeting decisions. The firm has already established the proporation of its capital. Use these proportions in calculating the firm’s WAAC.
Target Market
Source of Capital Proportions
Long-term debt 25%
Preferred stock 6%
Common stock equity 69%
Debt: BESC can sell a 15-year, semi-annual,$1,000 par value, 8.75 percent bond for $985. A flotation cost of 1.75 percent of the face value would be required in addition to the discount of $15.
Preferred Stock: BESC has determined it can issue preferred stock at $70 per share par value. The stock will pay an $8.00 annual dividend. The cost of issuing and selling the stock is $2 per share.
Common Stock: BESC’s common stock is currently selling for $39 per share. The dividend expected to be paid at the end of the coming year is $5.00. Its dividend payments have been growing at a constant rate for the last five years. Five years ago, the dividend was $3.50. It is expected that to sell, a new common stock issue must be underpriced at $4 per share and the firm must pay $1 per share in flotation costs.
Additionally, the firm’s marginal tax rate is 40 percent.
To help determine the firm’s WACC, we will break this problem down into steps:
A. Calculate the rate for the new bond issue, notice is has semi-annual compounding.
B. Calculate the after-tax cost of the bond issue.
C. Calculate the cost of the new issue of preferred stock.
D. Calculate the growth rate of the common stock dividends.
E. Calculate the cost of the new common stock issue.
F. Finally, calculate the firm’s weighted average cost of capital assuming the firm has exhausted all retained earnings.
show how you calculated your answers in order to get the full credit for the problems.***

include at least 2 decimal spaces on all percentages. ***
Part 1 B
Bremond Equipment Supply Corporation is now considering investment in two independent projects, A and C, which are described below. Please don’t assume anything. Use the firm’s WACC which you just calculated to evaluate the projects.

Option A Option C
Initial Investment $3,250,000 $3,900,000
Year Cash Inflows (CF)
1 $1,500,000 $2,500,000
2 1,000,000 1,800,000
3 1,500,000 900,000
4 1,500,000 850,000
*Do not cut and paste this chart into your excel spreadsheet. Something in the formatting causes excel to calculate it incorrectly!

A. Calculate Payback Period for both projects
B. Calculate NPV for both projects
C. Calculate PI for both projects
D. Calculate IRR for both projects
E. Which project should the firm accept? Why?

Part 2
Another company is in the process of determining its WACC. For this problem you will need to use the CAPM to calculate your answer.
(This problem is completely independent of Part 1A and 1B, all the information you need is given to you in the question.)
The current risk-free rate is 2.5% and the market is expected to return 7.5% per year. The company’s beta is 2.1. The company expects to pay 6.0% for its debt. The target capital structure for the company is 55% equity and 45% debt. The marginal tax rate is 37%.
A. What is the after-tax cost of debt?
B. What is the cost of equity?
C. Calculate the WACC.
Show how you calculated your answers in order to get the full credit for the problems.***