Mercury Footwear Case Study

Improved Essays
1. Is mercury an appropriate target for AGI? Why or why not? Please clearly cite examples for your reasons. (10 points)
There are many reasons that mercury is an appropriate target for AGI.
• Both companies are in the same industry of footwear products.
• First off the two companies have differentiating strategies and markets that they sell to. AGI will be adding a new market to their company goals and increasing their revenue streams.
• AGI strives in the casual footwear segment with a revenue of 470 million while Mercury is in the Athletic footwear segment making 431 million a year. Taking on Mercury could also help with the growth of AGI as a company due to them trying to keep up with the current trends and fashion within the market
…show more content…
There will also be easier to set up contracts with foreign manufacturers in Asia for a cheaper price by combing the orders.

2. Review the projections formulated by Liedtke. Are they appropriate? How would you recommend modifying them? (10 points)
• The projections for revenue are higher than past trends could suggest. For example Men’s casual shoes had negative revenue growth in the past few years but in Liedtke’s projections he has the growth increasing 2% then 3% a year later which seems high. Should be more conservative based on past trends.
• Next CAGR is a calculation that Liedke used to find the compound annual growth rate. However this calculation does not include any risks so it does not take systematic risk into account which could cause some problems in the valuation
• Another thing that is somewhat questionable in Liedtke’s projections was how he said he would be integrating the women’s line from Mercury but in the projections sheet he has written off the line which will reduce the revenue for the valuation of mercury.

3. What is the equity beta of Mercury? (5 points)
…show more content…
Estimate the DCF value of Mercury’s equity using Liedtke’s base case projections. Use the assumptions below in your valuation. (10 points) E=321005

7. Table 1 shows AGI’s DSI is about 70% of Mercury’s 42.5 versus 61.1 days. What would be the effect of reducing Mercury’s DSI to 42.5 days on the value of equity you calculated in table 6? (Hint: recalculate the DCF model incorporating this synergy, and report the new value of equity) (10 points)

Days sales in inventory is better when it is lower. This will be better for the company as a whole if the DIS is shorter because it will increase the amount of money the company will receive given the turnover of the inventory. The effect will be a decrease in inventory and an increase in the sales for the company.

8. Using the market multiples provided in Table 3, what valuations do you get using the EBIT, EBITDA, PE, and BV multiples approach using the average for the industry. (10 points)
EBIT:443210
EBITDA:463734
PE:359072
BV:

9. Do you regard the value you obtained in the DCF as conservative or aggressive? Why? (5 points)

I believe the DCF we obtained is conservative due to two main factors. First we used comparable company information for our valuation and used the averages of those companies in the industry. Secondly we used an EMRP higher than the treasury stock subtracted from the risk that was given at the

Related Documents

  • Decent Essays

    FINANCIAL RATIO ANALYSIS Operating Profitability Ratios Gross Profit Margin Gross profit margin is used to compare a company with its competitors. A higher gross profit margin indicates that a company can make a good profit provided it keeps its overhead costs under control whereas a lower gross profit margin indicates that the company is unable to control its production costs. Ideal gross profit margin depends on the industry. From the above graph, the gross profit margin has shown a decreasing trend over the last ten years with minor increase in the years 2008 and 2010. The decreasing trend is due to the increase in relative manufacturing costs of their products than compared to the relative increase in net sales.…

    • 995 Words
    • 4 Pages
    Decent Essays
  • Great Essays

    Swot Analysis Of Macy's

    • 964 Words
    • 4 Pages

    In total debt to equity, industries who has more variables tend to have lower ratios, while industries that are more stable ten to have higher ratios, and this ratio measures the risk of a company’s financing structure. In this case, the debt holders contribute $2.47 (2013) for each dollar contributed by equity holders. Also, working Capital Turnover is a turnover ratio to review revenues over working capital. A working capital of five would mean that a company is generating five times its revenue per dollar of working capital. So in Macy’s case means that it generating 10 times its revenue per dollar, which also very…

    • 964 Words
    • 4 Pages
    Great Essays
  • Superior Essays

    Quantitative Easing

    • 1913 Words
    • 8 Pages

    A number of empirical evidences have supported the macroeconomic effects of QE despite the magnitude of the impacts are controversial. Gagnon (2016) argued that the cumulative rounds of QE in USA have reduced the unemployment rate by more than 1% as of early 2015 and boosted inflation by about 0.5%. Further, Joyce and at el (2015) estimated that QE in UK had a cumulative effect equal to a cut in the short-term interest rate of 1.5% to 3%. Additionally, QE seems to be less effective in Japan in terms of lowering down the yields and driving up inflation, this might be explained the…

    • 1913 Words
    • 8 Pages
    Superior Essays
  • Improved Essays

    It also has established very strong margins as compared with its competitors. Its operating margin at the end of 2015 was 31.86%. The 0.55 correlation between Exxon and Citi is important to note considering that Citi has increased its loan loss reserves by $250 million for their oil and gas clients in response to decade lows in oil prices. Citigroup could benefit from higher interest rates, but because it has a lot of assets overseas, the interest hike won’t be as beneficial for them as it is for other major banks. From a macro standpoint, the possible future increase in interest rate by the Fed as well as the new OPEC oil agreements could increase the volatility of at least two companies in our portfolio, Exxon and Citibank, which would result in an increase in the riskiness of our…

    • 905 Words
    • 4 Pages
    Improved Essays
  • Great Essays

    Digi Com Berhad Case Study

    • 1616 Words
    • 7 Pages

    Digi.com Berhad’s gearing ratio has improved from 40.28% to 26.23%, which is consider as low geared since the gearing ratio is below 40%. A huge improvement is due to the board of directors in Digi.com Berhad authorized the sale of shares in the company used it for paying the down debt as well as reducing the working capital to speed up the collections from the debtors and reduce the inventory levels. Moreover, the reason why the gearing ratio in 2013 was 40.28% is because Digi.com Berhad had invested a total of RM 720 million in capital expenditure. Ratio shown that the interest cover becomes better from 49.24 times to 68.60 times. This means that the Digi.com Berhad has earnings before interest and tax that currently covers up to 68.60 times of its existing interest expense in year 2014.…

    • 1616 Words
    • 7 Pages
    Great Essays
  • Improved Essays

    If they shut down tomorrow, there is enough cash on hand to pay off their debt. Their bonds are about as safe as purchasing a government bond and in some cases have a higher rate of return. As with all companies, the longer term bonds have a greater rate of return. In the past, Apple stock has been volatile, which is why the longer term bonds pay more. Looking at their rates over the last few years, I would suggest adding Apple’s bonds to an investor’s portfolio.…

    • 756 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Value Commission 3% ISS PIS - COFINS After Tax Revenue Barueri 1000 30 0.60 2.78 26.63 São Paulo 1000 30 1.50 2.78 25.73 The difference of between the two after tax revenues is .90 BRL cents, which is roughly 3.5% more after tax revenue. The added amount of cash is significant for any company but the advantage can take other forms. The difference in ISS rates also allow a PSP in Barueri to reduce their commission 10 basis points to 2.9% and still earn roughly the same after tax revenue. Therefore, not only does the lower ISS rate afford additional cash on hand, it can also make Adyen more competitive with price, which is crucial when entering a new market and trying to gain market share. The tax advantages of Barueri are magnified when examined at a larger scale of the…

    • 1475 Words
    • 6 Pages
    Improved Essays
  • Superior Essays

    Liquidation and solvency are estimated values as assets may not be able to be sold at value. As a safeguard, lowering quick ratios and debt to equity ratios for example are ideal. Conclusions The Great Service Cleaning and Maintenance Company had a fantastic fiscal year. Net income grew by over 400%, cash approximately doubled, assets increased by nearly 20%, stockholder’s equity grew by over 60%, and their proportion of current and total debt decreased. Their assets were able to increase due to their revenue increasing over 50%.…

    • 875 Words
    • 4 Pages
    Superior Essays
  • Improved Essays

    Cross Price Elasticity

    • 997 Words
    • 4 Pages

    Income elasticity attempts to represent the response in demand in relation to a change in income. Such elasticity is obtained by formulating, E = %Q / %I. Assuming the increase of income is 10%, we can determine the change in quantity demanded by solving, 10% x -2.0, which equals -20%. This indicates that a raise in income by 10% will decrease the quantity demanded by 20%. In such case the product analyzed is an inferior good since by definition, buyers will purchase less of this good as their income increases.…

    • 997 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Auerbach and Hassett (2003) states that the dividends are taxed immediately if the dividend tax rate always higher that capital gain rate. It will result what the tax preference explanation suggest that a low level of dividend payout is preferable as to maximize the value and wealth of shareholder. A company will be more likely to use stock repurchases or otherwise retain earnings as a way to return corporate earnings to the shareholder. Favorable treatment for capital gains over dividends would lead to an over-investment of firms financing new investment through retained earnings. This may be more heavily concentrated in certain sectors of the economy, thereby distorting the allocation of resources.…

    • 1454 Words
    • 6 Pages
    Improved Essays