Present Remotely

Send the link below via email or IM

• Invited audience members will follow you as you navigate and present
• People invited to a presentation do not need a Prezi account
• This link expires 10 minutes after you close the presentation

Do you really want to delete this prezi?

Neither you, nor the coeditors you shared it with will be able to recover it again.

You can change this under Settings & Account at any time.

Star River Electronics Ltd.

No description
by

Abril Guzman

on 6 November 2014

Report abuse

Transcript of Star River Electronics Ltd.

Star River Electronics Ltd.
WEIGHTED AVERAGE COST OF CAPITAL (WACC)
WACC=Wd*Kd (1-t)+ We*Ke
VALUE OF EQUITY
VALUE OF DEBT
From Exhibit 2 we take the market value of debt
Short term debt = 84,981
Long term debt = 18,200
WEIGHT OF EQUITY
E is the market value of Equity
D is the market value of Debt
E+D is the corporation value
Kd, cost of debt (required yield on new debt, YTM)
Ke, cost of equity
Wd and We, are percentages of debt and equity
T is marginal tax rate
We= E/ (E+D)
From Exhibit 2 and Exhibit 5 we took Book value * Market/Book of peer
Exhibit 2. Book value of equity
Exhibit 5. Market/Book of peers average
E= (47,004)*((6.39/1.46)+(27.48/7.06))/2

E= (47,004)*(4.14)

E= 194,596

E= 194.6 Thousand Singapore Dollars
Abril Guzman
Brianna Mahler
Esteban Pinilla Rey
Trent Woerner
WEIGHT OF DEBT
Wd= D/ (E+D)
E is the market value of Equity
D is the market value of Debt
E+D is the corporation value
D = 84,981 + 18,200

D = 103,181

D = 103.2 Thousand Singapore Dollars

CORPORATION VALUE OR CAPITAL STRUCTURE
E + D
=196.6 + 103.2
=297.8
WEIGHT OF DEBT
= 103.2 /297.3
= 0.347
= 34.7 %
WEIGHT OF EQUITY
= 194.6 / 297.3
= 0.653
=65.3 %
COST OF DEBT
Exhibit 2 at the bottom

The second component of debt is SGD 8.2 million from a 5-year bond issue on private placement basis last July 1, 2000 at a price of SGD97 and a coupon of 5.75% paid semiannually.
N = 4
PV = -970
PMT = 57.5
FV = 1000
Solve for I/Y

YTM = 6.6%
N = 8
PV = -970
PMT = 28.75
FV = 1000
Solve for I/Y * 2

YTM = 6.6%
Kd= 6.6%
COST OF EQUITY
CAPM = Risk Free Rate + B (Risk Premium)

Asset unlevered B = Average of peers (unlevereded Betas)

Unlevered B = Levered B / (1+((1 - Tax Rate) x (Debt/Equity)))
Finding Beta
Market value of Debt = (Book D/E)*(Book Val per share)*(# of shares outs)

= (1.70) * (1.46)* (177.2)
=
439.8
Market value of Equity = (Market Price per Share)*(# of shares outs)

= (6.39) * (177.2)
=
1,132
Unlevered B = 1.56
(1+((1-0.245) * (439.8 / 1,132)

= 1.21
For STOR-Max

Unlevered B = 1.33
For Wintronics
Exhibit 5
COST OF EQUITY
CAPM
Star River unlevered B = average of peers unlevered Betas
= (1.21 + 1.33) /2
=
1.27

Levered B = Unlevered * (1+(( 1 - Tax Rate) x (Debt / Equity)))
= 1.27 (1+(( 1 - 0.245) x (103.2 / 194.6)))
= 1.27 * 1.40
=
1.78

Exhibit 5 Market risk premium = 6%

Exhibit 2 10- year Singapore Treasury Bond currently yielded 3.6%

CAPM

Ke = 0.036 + 1.78 (0.06)
= 0.1428
=
14.3 %
WACC = Wd * Kd ( 1-t ) + We * Ke
Wd = 34.7 %
Kd = 6.6 %
We = 65.3 %
Ke = 14.3 %
Tax = 24.5 %
WACC = 0.347 * 0.066 (1-0.245) + 0.653 * 0.143
WACC = 0.1106 or 11.1 %
ANALYSIS OF THE PACKAGING MACHINE INVESTMENT
FORECASTING ASSUMPTION
HISTORICAL & FORECAST SOURCES & USES
OF FUNDS STATEMENTS
HISTORICAL AND FORECAST
INCOME STATEMENT
HISTORICAL AND FORECAST
BALANCE SHEETS
HISTORICAL & FORECAST ANALYTICAL RATIOS
Full transcript