Stock Valuation at Ragan Engines

Topics: Stock market, Stock, Share Pages: 2 (312 words) Published: December 5, 2012
Chapter 9 Stock Valuation at Ragan Engines
Input area:

Shares owned by each sibling Ragan EPS Dividend to each sibling Ragan ROE Ragan required return

$ $

150,000 5.08 320,000 25% 20% EPS 1.09 $ 1.16 (0.32) 0.64 $ 1.97 DPS Stock price 0.16 $ 15.19 0.53 12.49 0.54 23.05 0.41 $ 16.91 ROE 11.00% 14.00% 14.00% 13.00% R 14.00% 19.00% 18.00% 17.00%

Blue Ribband Motors Corp. Bon Voyage Marine, Inc. Nautilus Marine Engines Industry average Nautilus EPS w/o write-off

$

$ $

Prospective Output area:

1) Total earnings Payout ratio Retention ratio Growth rate Total dividends next year Total equity value Value per share 2) Industry EPS Industry payout ratio Industry retention ratio Industry growth rate Year 1

$

$ $ $ $

1,524,000.00 41.99% 58.01% 14.5% 2.44 13,326,968.97 44.42

= EPS* # outstandin shares = Devidends/Total earning = 1- Payout ratio g = ROE*b where b is retention ratio

1.41 = Sum of EPS of competitors/3 29.15% = DPS/EPS 70.85% 9.21%

$

732,808.40

2 3 4 5 6 Stock value in Year 5 Total stock value today Value per share 3) Industry PE Ragan PE (original assumption) Ragan PE (revised assumption) Stock price implied by industry PE 4) Total earnings Cash cow value Percentage not attributable to growth opportunities Percentage attributable to growth opportunities 5) ROE

$ $ $ $ $ $

839,075.23 960,752.15 1,100,073.82 1,259,598.97 1,375,619.37 17,660,826.76 $11,056,024.78 36.85 12.02 8.74 7.25

$

$

8,964,705.88 81.08%

18.92% 15.88%

6) Retaining more percentage of companies earnings and investing the money on new methods make the engines more efficient that will generate more profits.

Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Stock Valuation Essay
  • Stock Valuation at Ragan Engines Essay
  • Essay on Stock Valuation
  • Stock Valuation Essay
  • Stocks and their valuation Research Paper
  • Valuation Of Common Stock Essay
  • Stock Valuation Essay
  • Stock Valuation Essay

Become a StudyMode Member

Sign Up - It's Free