Question

2018 2017 Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 250 Total current assets $750 $635 Net plant and equipment 2,000 1,490 Total assets $2,750 $2,125 Accounts payable $150 $85 Accruals 75 50 Notes payable 150 75 Total current liabilities $375 $210 Long-term debt 450 290 Common stock 1,225 1,225 Retained earnings 700 400 Total liabilities and equity $2,750 $2,125 Income Statements: 2018 2017 Sales $2,000 $1,500 Operating costs excluding depreciation 1,250 1,000 EBITDA $750 $500 Depreciation and amortization 100 75 EBIT $650 $425 Interest 62 45 EBT $588 $380 Taxes (40%) 235 152 Net income $353 $228 Dividends paid $53 $48 Addition to retained earnings $300 $180 Shares outstanding 150 150 Price $ 20.83 $ 18.33 WACC 12.00 % Using the financial statements above, what is Rosnan's 2018 market value added (MVA)

Answer 1

The market value of an equity is $1,199.50

Step-by-step explanation:

The computation of the market value added is shown below:

Market value added is

= (Price of share × Number of common shares) - (Book value of an equity)

= ($20.83 × 150) - ($1,225 + $700)

= $3,124.50 - $1,925

= $1,199.50

Hence, the market value of an equity is $1,199.50

We simply applied the above formula