Business Valuation
Transcript: Valuation Assignment - Multibrand company that designs and markets a broad range of toys and consumer products - Action Figures, Art Activity Kits, Sports Activity Toys, Vehicles, Construction Toys, Pet Toys, etc. - Stock Price closed on 12/31/09 at $19.49 per share Target Company Estimate intrinsic value of Toy Co. Inc.'s equity on 12/31/09 using the DCF model. Treat all the results for the fiscal year ended 2010 - 2014 as projections. - Cost of Debt: Estimated borrowing rate is 6.125% with a marginal tax of 27.29%, resulting in an after-tax cost of debt of 4.5% - Cost of Equity: Levered equity beta for Toy Co. is .777; using the capital asset pricing model with a 10-year Treasury bond yield of 4.66% and a market risk premium of 7.67% produces and estimate of the levered cost of equity of 10.57% - Other: Diluted Shares of Common Equity outstanding on 12/31/09 = 422,050,500 shares; Closing Stock Price = $19.49; Debt Value Outstanding 12/31/09 = $618,100,000 - WACC: Using the target debt to value ratio of 6.99%, the WACC is approximately 10.14% Mini-Case: TM Toys Inc. Conclusion Toys-and-games Industry - $60 Billion Industry - Dominated by: - Mattel (Barbie, Hot Wheels, Fisher Price) - Hasbro(G.I. Joe, Tonka, Playskool) - Achieve success through scoring the next big hit: "must-have" toys Data