Finance stock valuation Essay

Published: 2020-01-10 08:20:07
401 words
2 pages
printer Print
essay essay

Category: Finance

Type of paper: Essay

This essay has been submitted by a student. This is not an example of the work written by our professional essay writers.

Hey! We can write a custom essay for you.

All possible types of assignments. Written by academics

Ragan, Inc., was founded nine years ago by brother and sister Carrington and Genevieve Ragan. The company manufactures and installs commercial heating, ventilation, and cooling (HVAC) units. Ragan, Inc., has experienced rapid growth because of a proprietary technology that increases the energy efficiency of its units. The company is equally owned by Carrington and Genevieve. The original partnership agreement between the siblings gave each 50,000 shares of stock. In the event either wished to sell stock, the shares first had to be offered to the other at a discounted price.

Although neither sibling wants to sell, they have decided they should value their holdings in the company. To get started, they have gathered the following information about their main competitors:

Expert HVAC Corporations negative earnings per share were the result of an accounting write-off last year. Without the write-off, earnings per share for the company would have been $0.54.

Last year, Ragan, Inc., had an EPS of $4.85 and paid a dividend to Carrington and Genevieve of $75,000 each. The company also had a return on equity of 17 percent. The siblings believe that 14 percent is an appropriate required return for the company.

Ragan, Inc. Competitors
CompanyEPSDiv.Stock PriceROER
Arctic Cooling0.840.3917.8316.00%10.00%
National Heating1.340.6519.2314.00%13.00%
Expert HVAC-0.550.4318.1415.00%12.00%
Industry Average0.540.4918.4015.00%11.67%


1. Assuming the company continues its current growth rate, what is the value per share of the companys stock?

Total dividend= (75000—2) = $150000
Total earning= (50000—4.85) = $242500
Payout ratio= 150000/242500= .62
Retention ratio= (1-.62) = .38
g= ROExb= .17x.38= .065 or 6.5%
D0= 75000/50000=1.5
P0= D1/(Ke-g)= (1.5—1.14)/(.14-.065)= $22.8

2. To verify their calculations, Carrington and Genevieve have haired Josh Schlessman as a consultant. Josh was previously an equity analyst and covered the HVAC industry. Josh had examined the companys financial statements, as well as those of its competitors. Although Ragan, Inc., currently has a technological advantage, his research indicates that other companies are investigating methods to improve efficiency. Given this, Josh believes that the companys technological advantage will last only for the next five years. After that period, the companys growth will likely slow to the industry growth average. Additionally, Josh believes that the required return used by the company is too high. He believes the industry average required return is more appropriate. Under this growth rate assumption, what is your estimate of the stock price?


Industry EPS= (.84+1.43+.54)/3= .91
Industry Payout ratio= .49/.91= .54
Industry retention ratio= 1-.54= .46
g= 15x.46= 6.9%
D6= 1.5—1.14^6= 3.2925
Stock price in year 5 with the Industry rate of return
= 3.2925/ (.1167-.069) = $69.02

Warning! This essay is not original. Get 100% unique essay within 45 seconds!


We can write your paper just for 11.99$

i want to copy...

This essay has been submitted by a student and contain not unique content

People also read