ZuoTi.Pro
Question

Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold...

Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold in Home Depot and Walmart as well as hardware stores. BPP has a solid reputation for providing value products, good quality, and a good price. The company has been approached by an investment banking firm representing a third company, Garden Specialties Inc. (GSI), that is interested in acquiring BPP. The acquiring firm (GSI) is a retailer of garden supplies; it sees the potential synergies of the combined firm and is willing to pay BPP shareholders $42 cash per share for their stock, which is greater than the current stock price; the stock has traded at about $34 in recent months. Summary financial information about BPP follows.

BROOKS PLUMBING PRODUCTS INC.
Selected Financial Information
For the Years Ended December 31
2019 2018 2019
Industry Average
Cash $ 80,099,778 $ 3,636,227
Accounts receivable 56,958,465 87,492,771
Inventory 39,845,416 60,081,645
Long-lived assets
Gross book value 167,458,377 143,958,377
Net book value 100,800,809 96,067,302
Replacement cost 170,767,409 188,645,338
Liquidation value 68,914,002 67,515,209
Current liabilities 119,225,766 121,193,274
Long-term debt 32,177,364 38,083,302
Shareholders’ equity 126,121,338 87,821,369
Capital expenditures 23,680,000 13,170,336
Sales 669,334,771 640,576,465
Cost of sales 499,557,788 478,391,001
Operating expense* 102,847,355 134,945,229
Income tax rate 36 % 36 % 36.00 %
Depreciation expense 18,946,493 15,844,254
Dividends 2,930,000 1,430,000
Year-end stock price $ 37.58 $ 24.79
Number of outstanding shares 27,489,554 24,563,554
Sales multiplier 1.40
Free cash flow multiplier 8.70
Earnings multiplier 13.50
Cost of capital 5.0 % 5.0 %
Accounts receivable turnover 5.30
Inventory turnover 8.50
Current ratio 1.90
Quick ratio 1.30
Cash flow ratio 1.40
Free cash flow ratio 1.30
Gross margin percentage 35.0 %
Return on assets (net book value) 20.0 %
Return on equity 28.0 %
Earnings per share $ 2.35

*Operating expense includes depreciation expense.

Required:
1. What is the valuation of BPP (for 2019) using the market value method?

2. What is the valuation of BPP (for 2019) using the book value method?

3. What are the valuations of BPP (for 2019) using the multiples-based methods for sales, earnings, and free cash flow?

4. What is the estimated value for BPP using the discounted free cash flow method, assuming that the 2019 amount of free cash flow continues indefinitely?

5. Which of the methods would you use?

6. Is the GSI offer a good one?

(For requirements 1 to 4, round your answers to the nearest whole dollar amount.)

business   accounting   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1

II . II . I P . . . . . . . . . . . . . . .. ..... .... .... 1. Valuation...of IIIIIII . . BPP..moof shares.com.dec.31% Stock* valuation of BPpCleanings) = Earning after tar.2010.x. Eaming 1 multiplice = 30,109,20.6.2012. X. 13:5.0. .4.2.4.,5.7.14,28Compute changes. Som.orking capital = .Particulars ...20.1.9. ... 2018...changy Cash. ..8.0.0.9.9,7.18. 36.36,21.1. Account R

negative free cash flow indicates an inability to generate enough cash to support business.

4.Valuation of bpp =free cash flow/capitalization rate

2 0
Add a comment
Know the answer?
Add Answer to:
Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • Biblio... Saved Williams Company is a manufacturer of auto parts having the following financial statements for 2018-2019 Balance Sheet December 31 2819 2018 Cash $ 270,000 145,000 160,866 395,0...

    Biblio... Saved Williams Company is a manufacturer of auto parts having the following financial statements for 2018-2019 Balance Sheet December 31 2819 2018 Cash $ 270,000 145,000 160,866 395,000 Accounts receivable 235,008 185,006 Inventory Total current assets $ 825,000 565,000 1,748,901,600,e89 $2,565,0e0 $2,165,0e0 Long-lived assets Total assets Current liabilities 275,000 900,000 990,00 320,000 900,000 1,345,009 Long-term debt Shareholders' equity $2,565,000 $2,165,000 Total debt and equity Income Statement For the years ended December 31 2019 2018 $3,600,000 $3,700,000 2,700,000 2,800,000 900,000...

  • Williams Company is a manufacturer of auto parts having the following financial statements for 2018-2019. Balance...

    Williams Company is a manufacturer of auto parts having the following financial statements for 2018-2019. Balance Sheet December 31 2019 Cash $ 264,800 Accounts receivable 154,800 Inventory 389, eee Total current assets $ 827,899 Long-lived assets 1,680, eee Total assets $2,487,eee Current liabilities 248, eee Long-term debt 990.ea3 Shareholders' equity 1,339, eee Total debt and equity $2,487,000 2018 $ 139.ee 229,000 179,800 $ 547,899 1,540,888 $2,887,899 215,800 8 40. 1,832, 800 $2,887,899 Income Statement For the years ended December 31...

  • You are given the following information for Smashville, Inc. Cost of goods sold: Investment income: Net...

    You are given the following information for Smashville, Inc. Cost of goods sold: Investment income: Net sales: Operating expense: Interest expense: Dividends: Tax rate: $164,000 $ 1,200 $ 318,000 $ 71,000 $ 7,400 $ 3,200 35% Current liabilities: Cash: Long-term debt: Other assets: Fixed assets: Other liabilities: Investments: Operating assets: $ 42,000 $ 21,000 $ 102,000 $ 36,000 $ 150,000 $ 11,000 $ 32,000 $ 64,000 During the year, Smashville, Inc., had 17,000 shares of stock outstanding and depreciation expense...

  • You are given the following information for Smashville, Inc. Cost of goods sold: $ 184,000 Investment...

    You are given the following information for Smashville, Inc. Cost of goods sold: $ 184,000 Investment income: $ 1,600 Net sales: $ 387,000 Operating expense: $ 88,000 Interest expense: $ 7,400 Dividends: $ 6,000 Tax rate: 30 % Current liabilities: $ 12,000 Cash: $ 21,000 Long-term debt: $ 32,000 Other assets: $ 40,000 Fixed assets: $ 125,000 Other liabilities: $ 5,000 Investments: $ 36,000 Operating assets: $ 64,000 During the year, Smashville, Inc., had 17,000 shares of stock outstanding and...

  • The financial statements for Castile Products, Inc., are given below Castile Products, Inc. Balance Sheet December...

    The financial statements for Castile Products, Inc., are given below Castile Products, Inc. Balance Sheet December 31 Assets Current assets: Cash $ 21,000 260,000 360,000 8,000 Accounts receivable, net Merchandise inventory Prepaid expenses Total current assets 649,000 820,000 Property and equipment, net Total assets $1,469,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $300,000 350,000 Bonds payable, 11% Total liabilities Stockholders' equity: Common stock, $5 par value Retained earnings 650,000 $110,000 709,000 Total stockholders' equity 819,000 Total liabilities and equity $1,469,000...

  • The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December...

    The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December 31 Assets Current assets: Cash Accounts receivable, net Merchandise inventory Prepaid expenses Total current assets Property and equipment, net $ Accounts 23,000 190,000 400,000 8,000 621,000 890,000 890,000 Total assets $1,511,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities Bonds payable, 12% $ 210,000 370,000 Total liabilities Stockholders' equity Common stock, $5 par value Retained earnings 580,000 $ 130,000 801,000 Total stockholders' equity Total liabilities...

  • The financial statements for Castile Products, Inc., are given below: Castile Products, Inc Balance Sheet December...

    The financial statements for Castile Products, Inc., are given below: Castile Products, Inc Balance Sheet December 31 Assets Current assets: Cash Accounts receivable, net Merchandise inventory Prepaid expenses $ 21,000 260,000 350,000 8,000 Total current assets Property and equipment, net 639,000 890,000 $1,529,000 Total assets Liabilities and Stockholders' Equity Liabilities $ 230,000 Current liabilities Bonds payable, 12% 320,000 550,000 $ 200,000 Total liabilities Stockholders' equity: Common stock, $5 par value Retained earnings 779,000 979,000 $1,529,000 Total stockholders' equity Total liabilities...

  • Examine the following book-value balance sheet for University Products Inc. The preferred stock currently se...

    Examine the following book-value balance sheet for University Products Inc. The preferred stock currently sells for $15 per share and pays a dividend of $3 a share. The common stock sells for $20 per share and has a beta of 0.7. There are 2 million common shares outstanding. The market risk premium is 10%, the risk-free rate is 6%, and the firm's tax rate is 21% Assets $ 1.0 $ BOOK-VALUE BALANCE SHEET (Figures in 5 millions) Liabilities and Net...

  • 1 question (70%) The Bergeson Corporation sold its shares to the general public in 2019. The...

    1 question (70%) The Bergeson Corporation sold its shares to the general public in 2019. The firm's estimated free cash flow for the next four year is as follows: Given: Sales growth for years 1-3 Operating profit margin Net working capital to sales ratio Property, plant, and equipment to sales ratio Beginning sales Cash tax rate Total liabilities 10. 16 13 18 S 27,272.73 30. S 4,000. Cost of capital Number of shares 2,000 Bergeson is estimating its free cash...

  • Problem 13-7 WACC (LO1) Examine the following book-value balance sheet for University Products Inc. The preferred...

    Problem 13-7 WACC (LO1) Examine the following book-value balance sheet for University Products Inc. The preferred stock currently sells for $15 per share and pays a dividend of $3 a share. The common stock sells for $10 per share and has a beta of 0.9. There are 4 million common shares outstanding. The market risk premium is 8%, the risk-free rate is 4%, and the firm's tax rate is 21% Assets $2e.e $ 3.0 3.0 Cash and short-term securities Accounts...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT