Financial Case Study: SWAN-DRIS Comology?

5131 Words 21 Pages
Register to read the introduction… What is SDI’s required rate of return (ks) using nonconstant DCF methodology? Assume the following conditions: SDI’s current stock price is $15; investors expect a dividend cut to $0.20 in 1997, after which the company will experience a supernormal dividend growth rate of 20 percent per year out to 2001 and a normal growth rate of 14.9 percent in 2002 and thereafter.

LE

ON

LY

SWAN-DAVIS CORPORATION, Fundamental Concepts, CASE 72, Directed

7

TABLE 1
Historical Balance Sheets for Years Ended December 31 (Millions of Dollars) 1994 Assets Cash & Securities Accounts receivable Inventories Other current assets Total current assets Gross plant and equipment Accumulated depreciation Net plant and equipment Other assets Total assets Liabilities And Equity Accounts payable Notes payable Accruals Other current liabilities Total current liabilities $ 89.4 72.8 80.1 1.0 $243.3 $242.2 78.7 $163.5 1.0 $407.8 1995 $ 87.6 82.6 88.2 1.0 $259.4 $343.2 104.4 $238.8 1.0 $499.2 1996

NI NG IE W
$460.8 131.2 $329.6 1.0 $567.1 $ 78.3 44.7 23.7 1.0 $147.6 $137.1 1.0 1.0 $286.8 $ 86.3 $ 13.6 180.4 $194.0 $667.1

AR PR EV
$135.5 1.0 1.0 $280.2 $ 34.4 $ 11.7 172.8 $184.6 $499.2

AG

OF

Preferred stock

ER T
…show more content…
All rights reserved.

LE

$ 68.5 38.5 34.8 1.0 $142.8

ON

LY

$ 22.5 112.4 100.6 1.0 $236.5

8

SWAN-DAVIS CORPORATION, Fundamental Concepts, CASE 72, Directed

TABLE 2
Historical Income Statements for Years Ended December 31 (In Millions Except for Per Share Data) 1994 Sales Costs and expenses: COGS excluding depreciation Depreciation Selling/administrative expenses Other expenses Total costs Net operating income (EBIT) Interest Earnings before taxes (EBT) Taxes (40%) Net income before preferred dividends Dividends to preferred Net income available to common Dividends to common Additions to retained earnings $650.0 540.8 22.9 9.8 3.3 $576.7 $ 73.3 10.3 $ 63.0 25.2 1995 $589.0 1996 $572.0

AR LE
$ 61.5 13.8 $ 47.6 19.1

$ 48.8 14.5

AG

NG

CE

$ 4.8 $ 30.3

PR

$ 37.8 2.8 $ 35.1

$ 28.6 2.8 $ 25.8 $ 5.6 $ 20.2 11.7 $ 22.0

EV
$ 2.20 $ 0.48 10.0 2.18%

IE
$ $

E

OF

ER T

OP

PR

NO

1Number

Related Documents