Entrepreneurship Case Questions

Case 4.1 Etsy: Breaking Down a Business Model

• Web: www.etsy.com • Facebook: Etsy • Twitter: @Etsy

Bruce R. Barringer, Oklahoma State University

R. Duane Ireland, Texas A&M University

Introduction

Etsy is an e-commerce website that focuses on handmade or vintage items and unique factory-manufactured products. These items cover a wide range of product types, including jewelry, furniture, housewares, kitchen gadgets, clothing, knick-knacks, and art. The site resembles an open craft fair, where sellers (mostly small merchants and local artisans) set up Etsy stores and sell their products to buyers, who are people who want unique, mostly handmade products from small/local producers. Etsy launched in 2005. As of late 2017, Etsy had 54 million users registered as members, including 19.8 million active buyers and 1.7 million active sellers.

History

The idea for Etsy originated in a woodworking shop. Rob Kalin, who earned a college degree in the classics, bypassed the traditional job market to focus on his woodworking talents. He created a unique product, a computer encased in wood, but couldn’t find a marketplace to sell it. So he, along with Chris Maguire, Jared Tarbell, and Haim Schoppik, launched Etsy, an online marketplace for crafts where hobbyists and artisans could connect with people interested in buying handmade goods.

From the beginning, Etsy championed the idea of community. The company saw itself as an advocate of small merchants and artisans. It also took steps to engage its community and empower its sellers. Every Monday evening Etsy sponsored craft night, where 50 to 80 people came to its office in Brooklyn to make crafts. The company also sponsored employee craft nights where its employees would hone their craft-making talents. At the same time, Kalin started holding virtual town hall meetings with Etsy sellers to provide tips to them on how to increase their sales. All this was done in part to build community, but there was a broader purpose. Kalin and his team knew that Etsy’s financial success hinged on how much commerce flowed through its site.

Since it launched in 2005, Etsy has grown steadily. It currently employs 685 people in the United States and abroad and facilitates transactions in nearly 200 countries. Etsy remained a private company for 10 years. It went public on April 16, 2015, and trades on the NASDAQ under the ticker symbol ETSY. The company was valued at $1.8 billion at the time of its IPO. In 2016, Etsy generated $2.7 billion in sales.

Etsy’s platform is designed to help people sell hand-made items. This photo contains a collection of headbands and other hair accessories made by an Etsy seller.

DreamBig/Shutterstock

How Etsy Works

To sell on Etsy, a seller registers and creates an online Etsy store. Creating a store is free. Each item in the store costs 20 cents to list. The prices in the store are determined by the seller. Etsy takes a 3.5 percent commission on each sale. An example of an Etsy store is AHeirloom, which can be seen at https://www.etsy.com/shop/AHeirloom. AHeirloom sells handmade wood items. One of its most popular items is kitchen cutting boards that come in the shape of states. At the time this case was written, AHeirloom had 287 items listed, ranging in price from $8 to $155. When a sale is made, AHeirloom collects the money and delivers the item to the buyer. Etsy bills AHeirloom and its other sellers once a month for its listing and commission fees.

To buy on Etsy, a customer can either use the search bar on Etsy’s home page to search for an item or can browse through a list of categories that includes Home & Living, Jewelry, Clothing, Toys & Games, Craft Supplies & Tools, and Weddings. A select number of items are also featured each day on Etsy’s homepage. When a buyer enters an Etsy online store, he or she can read reviews from past buyers and see how the seller stacks up on a five-star scale. AHeirloom, for example, has over 4,973 reviews and nearly a perfect five-star rating.

Business Model Breakdown

At the heart of Etsy’s success is its business model. A business model is a firm’s plan or recipe for how it creates, delivers, and captures value for its stakeholders. The Barringer/Ireland Business Model Template, completed for what Etsy looks like today, is shown nearby. The following is a breakdown of each of the four major categories of Etsy’s business model. What is particularly instructive is the way the model fits together. As you read through the description of each category, notice how it affects the other categories and Etsy’s business model as a whole.

Core Strategy

Etsy’s mission is ambitious. It wants to “re-imagine commerce in ways that build a more fulfilling and lasting world.” To do this, Etsy has built its business around the neighborhood feel. Its focus is on constructing a way to shop that is meaningful to both sellers and buyers. To illustrate this point, Etsy CEO Chad Dickerson said, “Etsy, technologically and culturally, is a platform that provides meaning to people, and an opportunity to validate their art, their craft.” To further articulate Etsy’s core values Dickerson said, “At the end of each transaction you get something real from a real person. There is existential satisfaction to that.” In addition to this set of values, Etsy is an advocate for small merchants and artisans. These are two categories of businesses that have been hurt by mass production and the advent of the big-box store. Etsy is helping bring back these businesses by providing them a platform to sell their products to a sizeable audience of buyers.

Etsy’s basis of differentiation flows from its mission to focus on handmade goods, the number of buyers and sellers on its site, and the sense of community that it has created. Although its website is easy to navigate, that’s not what differentiates Etsy from its rivals in that many online businesses have websites that are easy to navigate. What differentiates Etsy are the factors mentioned above. It’s instructive to note that Etsy’s points of differentiation are made possible by its core competencies and key assets. From the beginning, Etsy has excelled at helping its sellers increase sales via web-based tools, educational materials, and offline events. It also set its business up in a way that encourages its sellers to build awareness of Etsy in general. Each seller has its own Etsy store. As sellers promote their Etsy stores, they introduce people to Etsy more broadly, which is a key factor that has enabled Etsy to grow so quickly.

 

Etsy: Barringer/Ireland Business Model Template

© 2014 Bruce R. Barringer and R. Duane Ireland

Description

Etsy has two target markets—its sellers and its buyers. Its sellers are the producers of handmade goods. Its buyers are people drawn to the site because they want something unique, something that has a story. They want something that they enjoy telling other people about. It’s a different motivation for buying than shopping at Walmart or on Amazon.com. This is what Etsy means by “re-imagining” commerce. Etsy’s product/market scope has expanded since its inception. While the majority of items are still handmade, on October 1, 2013, Etsy announced that it would allow factory-made goods on its site. This move, according to the company, was necessary to allow its most successful sellers to expand their businesses and keep them from leaving the site. There are restrictions. The seller must meet a set of labor and ecological criteria. Some controversy was caused by the decision to allow manufactured goods, but Etsy’s numbers continue to grow.

Resources

Etsy has three core competencies—the development of tools and educational materials to empower sellers, the growth of a vibrant community of buyers and sellers, and the ability to generate word-of-mouth awareness of its business. A key to Etsy’s success has been a recognition that its sellers, which it affectionately calls Etsians, must be successful for the site to work. As a result, from the beginning Etsy has focused on developing tools, educational materials, and offline events to assist its sellers. For example, each year Etsy sponsors an event called the Etsy Success Symposium, which is a physical and online gathering of Etsy sellers for the purpose of helping one another increase sales. Etsy produces a number of publications, including the Etsy Seller’s Handbook and the Etsy Success Newsletter, both geared toward helping Etsy newbies and veterans boost their clientele. Etsy Labs organizes community events for Etsy sellers, facilitates online workshops, and assembles Etsy teams, which are groups of sellers that organize around a particular location or craft. These efforts have enabled Etsy to build and maintain a vibrant community of buyers and sellers.

As mentioned earlier, Etsy’s website is constructed in a way that has led to a core competency in generating word-of-mouth awareness of its business. As sellers promote their Etsy stores, they promote Etsy more broadly. Etsy has also been a leader in social media. It currently has close to 2.8 million Facebook likes and 2.7 million Twitter followers. The combination of an easy-to-navigate website and an aggressive social media presence has been instrumental in Etsy’s growth.

In regard to key assets, Etsy’s platform is intuitive and easy to navigate. Its community of buyers and sellers continues to grow. Its sellers populate its site with a continual influx of fresh new products, which keeps its buyers coming back. Etsy takes deliberate steps to add to its key assets in ways that support its mission and provide people another reason to engage in its site. For example, in early 2012, Etsy became a Certified B Corporation. B Corporations are a new type of company that uses the power of business to solve social and environmental problems.

Financials

Etsy has three revenue streams. The first is the 20 cent listing fee for each item listed on the site. While 20 cents doesn’t sound like much, there are more than 40 million unique listings on the site. Second, Etsy charges a 3.5 percent commission on each item sold. Third, the company earns money from seller services such as its advertising platform, payment processing, and website hosting (for sellers who sell products via their own website in addition to their Etsy store). This mix of revenue streams makes sense given Etsy’s core strategy and its resources. The larger and more engaged a community it builds, the more revenue it will earn from listing fees and commissions.

Etsy’s cost structure is based on cost containment and a high fixed/low variable cost model. Etsy has high infrastructure costs, driven by the network capacity and data storage necessary to service 54 million registered members, 19.8 million active buyers, 1.7 million sellers, and over $2.7 billion in annual sales. It also has a staff of 685 that manages the site and maintains the Etsy community. To support its core strategy, the firm has people with job titles that don’t exist in most businesses, such as Head of Seller Education. Etsy’s variable costs are low. It costs Etsy very little to add another buyer or seller to its site.

Notable is the amount of funding that Etsy has raised—$97 million prior to the initial public offering (IPO) and $237 million in the IPO. The funding has been used to flesh out the company’s infrastructure, add employees, invest in strategies for expansion, and fund seller education initiatives.

Operations

Etsy’s website was built and is maintained by an in-house staff of IT professionals. The site has a homespun rather than a highly polished look. This is intentional, although some critics have urged Etsy to up its game some in terms of site design and functionality. As mentioned earlier, Etsy is strictly a platform that brings buyers and sellers together. While a seller’s Etsy store resides on Etsy’s website, all of the logistics involved with the sales process are handled by the seller. This includes stocking the store, processing orders, collecting payment, and shipping the merchandise. This arrangement relieves Etsy of the cost and responsibility of providing for those functions.

In terms of channels, the majority of sales flow through Etsy’s website, via one-to-one transactions between individual buyers and Etsy sellers. In 2015, Etsy launched Etsy Wholesale, a platform that connects Etsy sellers with brick-and-mortar stores. The program allows retailers to shop in a restricted section of the website that features sellers Etsy has screened to make sure they are able to handle large orders. As of late 2015, more than 2,500 sellers and 6,500 local boutiques had signed up for the service. While most of the stores that have signed up are small shops, a few large retailers, like Nordstrom and Whole Foods, are also participating in the program. For a seller, opting into the program requires a $100 one-time fee and a 3.5 percent commission on all items sold through the brick-and-mortar stores. Etsy also has tried some special promotional events, such as setting up temporary physical storefronts in New York City during the Christmas season to feature products made by Etsy sellers.

Etsy has several key partners, or groups of partners, which improve its operations and help expand sales. In terms of operations, by publishing its API (Application Programming Interface), Etsy has enabled third-party developers to create tools that help Etsy sellers more efficiently manage their inventory and track their shipments. Etsy works with a number of organizations and businesses to support crafts and homemade products. An example is Etsy’s involvement in New York’s annual Renegade Craft Fair, which is an event that features and champions the work of artisans and small merchants.

Etsy is also branching into areas that enable it to support small businesses and entrepreneurship in more general ways. For example, in 2013, Etsy announced plans to collaborate with local communities to teach entrepreneurship skills to residents. By doing this, Etsy is helping seed the next generation of Etsy sellers. All of these efforts are consistent with Etsy’s mission of re-imagining commerce and acquainting as many people as possible with Etsy and the marketplace it facilitates.

Challenges Ahead

Etsy’s primary challenge will be to maintain the integrity of its business model while trying to grow. The complexity of this challenge is starting to show. Many Etsy sellers, for example, were not happy with the company’s decision to allow the sale of manufactured goods, which is now being done by several thousand Etsy sellers. Etsy Wholesale, which has helped Etsy sellers get their goods into retail stores, is at the same time a positive and a challenge. While the initiative has increased sales, Etsy’s most powerful argument when it comes to persuading big retailers to carry products from its most prolific sellers is that the products are “homemade.” But Etsy risks weakening that homemade brand by helping sellers find more efficient ways to make their products to scale their businesses. Sellers complain about rising fees, which may be an artifact of Etsy’s need to produce sufficient profits to satisfy stockholders. Its initial listing fee was 10 cents per item, and it’s now 20 cents. Some also complain about the lack of traditional marketing and would like to see Etsy take a more active role in driving traffic to its site. Recall that Etsy takes the opposite approach. It relies on its sellers to promote their Etsy stores, and benefits when the customers of individual sellers learn about Etsy more broadly.

Etsy also faces increased competition. Its biggest domestic competitors are Amazon, eBay, and Craigslist. In 2016, Amazon launched Amazon Handmade, which is a new store on Amazon for invited artisans to sell their handcrafted goods. It’s hard to know if Amazon’s entry will help or hurt Etsy. If it cannibalizes Etsy’s sales, then that’s a negative. If it increases awareness and interest in homemade goods and industry sales increase nationwide, then that’s a positive. There are also several companies that have created Etsy-like platforms in foreign countries, like DaWanda in Germany and ezebee.com in Switzerland. These companies are now competing with Etsy in global markets.

Discussion Questions

1. 4-34.How does Etsy create, deliver, and capture value for its shareholders?

2. 4-35.Is Etsy’s business model a standard or a disruptive business model? Explain your answer.

3. 4-36.How is Etsy’s business model different from eBay’s business model for the makers of handmade goods?

4. 4-37.In your judgment, what is the most serious challenge facing Etsy? To what extent does the challenge threaten Etsy’s business model? How should Etsy confront the challenge?

Problem 6-2 Calculating Project NPV

Week 3 Problems

Problem 6-2 Calculating Project NPV

[removed][removed]

The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 40 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project.

 

   Year 0 Year 1 Year 2 Year 3 Year 4
  Investment $ 26,000                
  Sales revenue     $ 13,500 $ 14,000 $ 14,500 $ 11,500
  Operating costs       2,900   3,000   3,100   2,300
  Depreciation       6,500   6,500   6,500   6,500
  Net working capital  spending   320   370   420   320   ?

 

a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.)

 

  Year 1 Year 2 Year 3 Year 4
  Net income  $ [removed] $ [removed] $ [removed] $ [removed]

 

b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations.Negative amounts should be indicated by a minus sign.)

 

  Year 0 Year 1 Year 2 Year 3 Year 4
  Cash flow $ [removed] $ [removed] $ [removed] $ [removed] $ [removed]

 

c. Suppose the appropriate discount rate is 11 percent. What is the NPV of the project? (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))

 

  NPV

 

 

 

Problem 6-7 Project Evaluation

[removed][removed]

Dog Up! Franks is looking at a new sausage system with an installed cost of $495,000. This cost will be depreciated straight-line to zero over the project’s five-year life, at the end of which the sausage system can be scrapped for $73,000. The sausage system will save the firm $175,000 per year in pretax operating costs, and the system requires an initial investment in net working capital of $32,000. If the tax rate is 34 percent and the discount rate is 10 percent, what is the NPV of this project? (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))

 

  NPV $ [removed]

 

 

Problem 6-8 Calculating Salvage Value

[removed][removed]

An asset used in a four-year project falls in the five-year MACRS class for tax purposes. The asset has an acquisition cost of $6,190,000 and will be sold for $1,390,000 at the end of the project. If the tax rate is 35 percent, what is the aftertax salvage value of the asset? Refer to MACRS schedule(Do not round intermediate calculationsand round your answer to 2 decimal places. Enter your answer in dollars, not millions of dollars, i.e. 1,234,567.)

 

  Aftertax salvage value $ [removed]

 

Problem 6-9 Calculating NPV

[removed][removed]

Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.88 million. The marketing department predicts that sales related to the project will be $2.58 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted to be 20 percent of sales. Howell also needs to add net working capital of $230,000 immediately. The additional net working capital will be recovered in full at the end of the project’s life. The corporate tax rate is 34 percent. The required rate of return for Howell is 15 percent.

 

What is the value of the NPV for this project? (Enter your answer in dollars, not millions of dollars, i.e. 1,234,567. Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))
 

 

Problem 6-11 Cost-Cutting Proposals

Massey Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $540,000 is estimated to result in $225,000 in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value at the end of the project of $91,000. The press also requires an initial investment in spare parts inventory of $27,000, along with an additional $3,200 in inventory for each succeeding year of the project. The shop’s tax rate is 30 percent and its discount rate is 8 percent. Refer to MACRS schedule.

 

Calculate the NPV of this project. (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))

 

  NPV $ [removed]

 

Income Statement

BA 350 Week 8 Final Exam Sum ( 100% Correct Solution + Steps by Steps Calculation with details *****)

 

2-4 – (Income Statement)
 
Pearson Brothers recently reported an EBITDA of $7.5 Million and net income of $1.8 million. It had $2.0 million of interest expense, and its corporate tax rate was 40%. What was its charge for depreciation and amortization?
2-7 – (Corporate Tax Liability)       
 
The Talley Corporation had a taxable income of $365,000 from operations after all operating costs but before (1) interest charge of $50,000, (2) dividends received of $15,000, (3) dividends paid of $25,000, and (4) income taxes. What are the company’s marginal and average tax rates on taxable income?
Chapter 3 Problem 3-8, 3-10
3-8 – (Profit Margin and Debt Ratio)
Assume you are given the following relationships for the Clayton Corporation: Sales/total assets   1.5 Return on assets (ROA)   3% Return on equity (ROE)   5% Calculate Clayton’s profit margin and debt ratio.
3-10 – (Times-interest-earned ratio)
The Manor Corporation has $500,000 of debt outstanding, and it pays an interest rate of 10% annually: Manor’s annual sales are $2 million, its average tax rate is 30%, and its net profit margin on sales is 5%. If the company does not maintain a TIE ratio of at least 5 to 1, then its bank will refuse to renew the loan and bankruptcy will result. What is Manor’s TIE ratio?
Chapter 12 Problem 12.1 12-4
12.1 – (AFN Equation)        
Baxter Video Product’s sales are expected to increase by 20% from $5 million in 2010 to $6 million in 2011. Its assets totaled $3 million at the end of 2010. Baxter is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2010, current liabilities were$1 million, consisting of $250,000 of accounts payable, $500,000 of notes payable, and $250,000 of accruals. The after-tax profit margin is forecasted to be 5%, and the forecasted payout ratio is 70%. Use the AFN equation to forecast Baxter’s additional funds needed for the coming year.
12-4 – (Sales Increase)          
Bannister Legal Services generated $2,000,000 in sales during 2010, and its year-end total assets were $1,500,000. Also, at year-end 2010, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accruals. Looking ahead to 2011, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 5%, and its payout ratio will be 60%. How large a sales increase can the company achieve without having to raise funds externally; that is, what is its self-supporting growth rate?
Chapter 13 Problem 13-6, 13-7, 13-8
13-6:
Brooks Enterprises has never paid a dividend. Free cash flow is projected to be
$80,000 and $100,000 for the next 2 years, respectively; after the second year, FCF is expected to grow at a constant rate of 8%. The company’s weighted average cost of capital is 12%.
a.      What is the terminal, or horizon, value of operations? (Hint: Find the value of all free cash flows beyond Year 2 discounted back to Year 2.)
b.   Calculate the value of Brooks’s operations.
13- 7
Dozier Corporation is a fast growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dozier’s weighted average cost of capital is WACC = 13%.
YEAR
                                                              1        2         3
            Free Cash Flow ($millions)     -$20     $30      $40
a.)    What is Dozier’s terminal, or horizon, value? (Hint: Find the value of all free cash flows beyond year 3 discounted back to Year 3.)
b.)    What is the current value of operations for Dozier?
c.)    Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share?
13.8
The balance sheet of Hutter Amalgamated is shown below. If the 12/31/2010 value of operations is $756 million, what is the 12/31/2010 intrinsic market value of equity?
Assets                                                             Liabilities and Equity
Cash                                      $20.0               Accounts Payable              $19.0
Marketable securities                77.0               Notes Payable                      151.0
Accounts receivable                 100.0                  Accruals                               51.0
Inventories                               200.0                   Total current liabilities  $221.0
           Total current assets      $397.0                  Long term bonds               190.0
Net Plant and equipment           279.0                        Preferred stock                    76.0
                                                                        Common stock
                                                                       (par plus PIC)                       100.0
                                                                       Retained earnings                89.0
                                                                          Common equity                 $189.0
Total Assets                            $676.0             Total liabilities                    $676.0
Chapter 4 Problem 4-4, 4-5, 4-20, 4-22
4-4:
If you deposit money today in an account that pays 6.5% annual interest, how long will it take to double your money?
 
4-5:
You have $42,180.53 in a brokerage account, and you plan to deposit an additional $5,000 at the end of every future year until your account totals $250,000. You expect to earn 12% annually on the account. How many years will it take to reach your goal?
 
4-20:
a. Set up an amortization schedule for a $25,000 loan to be repaid in equal instalments at the end of each of the next 5 years. The interest rate is 10%.
b. How large must each annual payment be if the loan is for $50,000? Assume that the interest rate remains at 10% and that the loan is still paid off over 5 years.
c. How large must each payment be if the loan is for $50,000, the interest rate is 10%, and the loan is paid off in equal installments at the end of each of the next 10 years? This loan is for the same amount as the loan in part b, but the payments are spread out over twice as many periods. Why are these payments not half as large as the payments on the loan in part b?
4-22:
Washington-Pacific invested $4 million to buy a tract of land and plant some young pine trees. The trees can be harvested in 10 years, at which time W-P plans to sell the forest at an expected price of $8 million. What is W-P’s expected rate of return?
Chapter 5 Problem 5-15, 5-21
5-15;
Absalom Motors’s 14% coupon rate, semiannual payment, $1,000 par value bonds that mature in 30 years are callable 5 years from now at a price of $1,050. The bonds sell at a price of $1,353.54, and the yield curve is flat. Assuming that interest rates in the economy are expected to remain at their current level, what is the best estimate of the nominal interest rate on new bonds?
5-21:
Suppose Hillard Manufacturing sold an issue of bonds with a 10-year maturity, a $1,000 par value, a 10% coupon rate, and semiannual interest payments.
a.  Two years after the bonds were issued, the going rate of interest on bonds such as these fell to 6%. At what price would the bonds sell?
b.  Suppose that, 2 years after the initial offering, the going interest rate had risen to 12%. At what price would the bonds sell?
c.  Suppose, as in part a, that interest rates fell to 6%, 2 years after the issue date. Suppose further that the interest rate remained at 6% for the next 8 years. What would happen to the price of the bonds over time?
Chapter 6 Problem 6-4, 6-10
6-4:
A stock’s returns have the following distribution:Demand for              Probability of      Rate of return

Company’s               this Demand        if this demand

Products                   Occuring             Occurs

Weak                       0.1                 (50%)

Below Average       0.2                  (5)

Average                  0.4                  16

Above average       0.2                  25

Strong                     0.1                  60

1.0

Calculate the stock’s expected return, standard deviation, and coefficient of variation.

6-10:
You have a $2 million portfolio consisting of a $100,000 investment in each of 20different stocks. The portfolio has a beta of 1.1. You are considering selling $100,000 worth of one stock with a beta of 0.9 and using the proceeds to purchase another stock with a beta of 1.4. What will the portfolio’s new beta be after these transactions?
Chapter 7 Problem 7-4, 7-10
7-4:
Nick’s Enchiladas Incorporated has preferred stock outstanding that pays a dividend of $5 at the end of each year. The preferred sells for $50 a share. What is the stock’s required rate of return?
7-10:
The beta coefficient for Stock C is bC = 0.4 and that for Stock D is bD = −0.5. (Stock D’s beta is negative, indicating that its rate of return rises whenever returns on most other stocks fall. There are very few negative-beta stocks, although collection agency and gold mining stocks are sometimes cited as examples.)
a.       If the risk-free rate is 9% and the expected rate of return on an average stock is 13%, what are the required rates of return on Stocks C and D?
b.      For Stock C, suppose the current price, P0, is $25; the next expected dividend,D1, is $1.50; and the stock’s expected constant growth rate is 4%. Is the stock in equilibrium? Explain, and describe what would happen if the stock were not in equilibrium.
Chapter 8 Problem 8-4, 8-5, 8-6
 
8-4:
The current price of a stock is $33, and the annual risk-free rate is 6%. A call option with a strike price of $32 and with 1 year until expiration has a current value of $6.56. What is the value of a put option written on the stock with the same exercise price and expiration date as the call option?
8-5: 
Use the Black-Scholes Model to find the price for a call option with the following inputs: (1) current stock price is $30, (2) strike price is $35, (3) time to expiration is 4 months, (4) annualized risk-free rate is 5%, and (5) variance of stock return is 0.25.
 
8-6:
The current price of a stock is $20. In 1 year, the price will be either $26 or $16. The annual risk-free rate is 5%. Find the price of a call option on the stock that has a strike price of $21 and that expires in 1 year. (Hint: Use daily compounding.)
Chapter 9 Problem 9-3, 9-8, 9-13
9-3:
Duggins Veterinary Supplies can issue perpetual preferred stock at a price of $50 a share with an annual dividend of $4.50 a share. Ignoring flotation costs, what is the company’s cost of preferred stock, rps?
9-8;
David Ortiz Motors has a target capital structure of 40% debt and 60% equity. The yield to maturity on the company’s outstanding bonds is 9%, and the company’s tax rate is 40%. Ortiz’s CFO has calculated the company’s WACC as 9.96%. What is the company’s cost of equity capital?
9-13:
Messman Manufacturing will issue common stock to the public for $30. The expected dividend and the growth in dividends are $3.00 per share and 5%, respectively. If the flotation cost is 10% of the issue’s gross proceeds, what is the cost of external equity, re?
BA/350 Week 8 Final
BA350 Week 8 Final Exam
BA 350 Week 8 Final Exam Sum
 
 **********************************************
 
U can also download BA/350 Week 8 Case Study .Just click on below Link
 

What Are The Project’s Expected NPV And Standard Deviation Of NPV?

Problem 6 Problem 5 Problem 4 Problem 3 Problem 2 Problem 1 UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMEN

Problem 1

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT 2/6/14
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 1
Winston Clinic is evaluating a project that costs $52,125 and has expected net cash flows of $12,000 per
year for eight years. The first inflow occurs one year after the cost outflow, and the project has a cost of
capital of 12 percent.
a. What is the project’s payback?
b. What is the project’s NPV? Its IRR?
c. Is the project financially acceptable? Explain your answer.
ANSWER

Problem 2

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 2
Better Health, Inc. is evaluating two investment projects, each of which requires an up-front expenditure
of $1.5 million. The projects are expected to produce the following net cash inflows:
Year Project A Project B
0 -$1,500,000 -$1,500,000
1 $500,000 $2,000,000
2 $1,000,000 $1,000,000
3 $2,000,000 $600,000
a. What is each project’s IRR?
b. What is each project’s NPV if the cost of capital is 10 percent? 5 percent? 15 percent?
ANSWER

Problem 3

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 3
Capitol Health Plans, Inc. is evaluating two different methods for providing home health services to its
members. Both methods involve contracting out for services, and the health outcomes and revenues are
not affected by the method chosen. Therefore, the incremental cash flows for the decision are all outflows.
Here are the projected flows:
Year Method A Method B
0 -$300,000 -$120,000
1 -$66,000 -$96,000
2 -$66,000 -$96,000
3 -$66,000 -$96,000
4 -$66,000 -$96,000
5 -$66,000 -$96,000
a. What is each alternative’s IRR?
b. If the cost of capital for both methods is 9 percent, which method should be chosen? Why?
ANSWER

Problem 4

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 4
Great Lakes Clinic has been asked to provide exclusive healthcare services for next year’s World
Exposition. Although flattered by the request, the clinic’s managers want to conduct a financial analysis
of the project. There will be an up-front cost of $160,000 to get the clinic in operation. Then, a net cash
inflow of $1 million is expected from operations in each of the two years of the exposition. However, the
clinic has to pay the organizers of the exposition a fee for the marketing value of the opportunity. This
fee, which must be paid at the end of the second year, is $2 million.
a. What are the cash flows associated with the project?
b. What is the project’s IRR?
c. Assuming a project cost of capital of 10 percent, what is the project’s NPV?
ANSWER

Problem 5

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 5
Assume that you are the CFO at Porter Memorial Hospital. The CEO has asked you to
analyze two proposed capital investments–Project X and Project Y. Each project requires a net
investment outlay of $10,000, and the cost of capital for each project is 12 percent. The project’s expected
net cash flows are as follows:
Year Project X Project Y
0 -$10,000 -$10,000
1 $6,500 $3,000
2 $3,000 $3,000
3 $3,000 $3,000
4 $1,000 $3,000
a. Calculate each project’s payback period, net present value (NPV), and internal rate of return (IRR).
b. Which project (or projects) is financially acceptable? Explain your answer.
ANSWER

Problem 6

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 6
The director of capital budgeting for Big Sky Health Systems, Inc. has estimated the following cash flows
in thousands of dollars for a proposed new service:
Expected Net
Year Cash Flow
0 -100
1 70
2 50
3 20
The project’s cost of capital is 10 percent.
a. What is the project’s payback period?
b. What is the project’s NPV?
c. What is the project’s IRR?
ANSWER

Problem 7

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 7
California Health Center, a for-profit hospital, is evaluating the purchase of new diagnostic equipment.
The equipment, which costs $600,000, has an expected life of five years and an estimated pre-tax salvage
value of $200,000 at that time. The equipment is expected to be used 15 times a day for 250 days a year
for each year of the project’s life. On average, each procedure is expected to generate $80 in collections,
which is net of bad debt losses and contractual allowances, in its first year of use. Thus, net revenues for
Year 1 are estimated at 15 X 250 X $80 = $300,000.
Labor and maintenance costs are expected to be $100,000 during the first year of operation, while utilities
will cost another $10,000 and cash overhead will increase by $5,000 in Year 1. The cost for expendable
supplies is expected to average $5 per procedure during the first year. All costs and revenues, except
depreciation, are expected to increase at a 5 percent inflation rate after the first year.
The equipment falls into the MACRS five-year class for tax depreciation and hence is subject to the
following depreciation allowances:
Year Allowance
1 0.2
2 0.32
3 0.19
4 0.12
5 0.11
6 0.06
The hospital’s tax rate is 40 percent, and its corporate cost of capital is 10 percent.
a. Estimate the project’s net cash flows over its five-year estimated life.
b. What are the project’s NPV and IRR? (Assume that the project has average risk.)
(Hint: Use the following format as a guide.)
Year
0 1 2 3 4 5
Equipment cost
Net revenues
Less: Labor/maintenance costs
Utilities costs
Supplies
Incremental overhead
Depreciation
Operating income
Taxes
Net operating income
Plus: Depreciation
Plus: After-tax equipment salvage value*
Net cash flow
*
Pre-tax equipment salvage value
MACRS equipment salvage value
Difference
Taxes
After-tax equipment salvage value

Problem 8

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 8
You have been asked by the president and CEO of Kidd Pharmaceuticals to evaluate the proposed
acquisition of a new labeling machine for one of the firm’s production lines. The machine’s price is
$50,000, and it would cost another $10,000 for transportation and installation. The machine falls into the
MACRS three-year class, and hence the tax depreciation allowances are 0.33, 0.45, and 0.15 in Years 1,
2, and 3, respectively. The machine would be sold after three years because the production line is being
closed at that time. The best estimate of the machine’s salvage value after three years of use is $20,000.
The machine would have no effect on the firm’s sales or revenues, but it is expected to save Kidd $20,000
per year in before-tax operating costs. The firm’s tax rate is 40 percent and its corporate cost of capital is
10 percent.
a. What is the project’s net investment outlay at Year 0?
b. What are the project’s operating cash flows in Years 1, 2, and 3?
c. What are the terminal cash flows at the end of Year 3?
d. If the project has average risk, is it expected to be profitable?
ANSWER

Problem 9

UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT
Chapter 11 — The Basics of Capital Budgeting
PROBLEM 9
The staff of Jefferson Memorial Hospital has estimated the following net cash flows for a satellite food
services operation that it may open in its outpatient clinic:
Expected Net
Year Cash Flow
0 -$100,000
1 $30,000
2 $30,000
3 $30,000
4 $30,000
5 $30,000
5 Salvage value $20,000
The Year 0 cash flow is the investment cost of the new food service, while the final amount is the
terminal cash flow. (The clinic is expected to move to a new building in five years.) All other flows
represent net operating cash flows. Jefferson’s corporate cost of capital is 10 percent.
a. What is the project’s IRR?
b. Assuming the project has average risk, what is its NPV?
c. Now, assume that the operating cash flows in Years 1 through 5 can be as low as $20,000 or as high as
$40,000. Furthermore, the salvage value cash flow at the end of Year 5 can be as low as $0 or as
high as $30,000. What is the worst case and best case IRR? The worst case and best case NPV?
ANSWER

T Probability NPV a. What are the project’s expected NPV and standard deviation of NPV? b. Should the base case analysis use the most likely NPV or expected NPV? Explain your answer. ANSWER PROBLEM 1 PROBLEM 2 PROBLEM 3 PROBLEM 4 PROBLEM 5 PROBLEM 6 Year Prob=0.2 Prob=0.6 cash flows are the expected cash flows in each year.) b. What are the project’s most likely, worst, and best case NPVs? c. Document Preview: Problem 6 Problem 5 Problem 4 Problem 3 Problem 2 Problem 1 UNDERSTANDING HEALTHCARE FINANCIAL MANAGEMENT Probability NPV a. What are the project’s expected NPV and standard deviation of NPV? b. Should the base case analysis use the most likely NPV or expected NPV? Explain your answer. ANSWER PROBLEM 1 PROBLEM 2 PROBLEM 3 PROBLEM 4 PROBLEM 5 PROBLEM 6 Year Prob=0.2 Prob=0.6 cash flows are the expected cash flows in each year.) b. What are the project’s most likely, worst, and best case NPVs? c. What is the project’s expected NPV on the basis of the scenario analysis? d. What is the project’s standard deviation of NPV? company’s policy is to adjust the corporate cost of capital up or down by 3 percentage points to account a. Perform a sensitivity analysis to see how NPV is affected by changes in the number of procedures per variables were number of procedures per day, average collection amount, and the equipment’s salvage Scenario Number of Procedures Average Collection Equipment Salvage Value Worst Most likely Best c. Finally, assume that California Health Center’s average project has a coefficient of variation of NPV in by the expected NPV.) The hospital adjusts for risk by adding or subtracting 3 percentage points to its hospital’s managers? The managers of United Medtronics are evaluating the following four projects for the coming budget Project Cost IRR A B C D a. What is the firm’s optimal capital budget? b. Now, suppose Medtronic’s managers want to consider differential risk in the capital budgeting process. Project A has average risk, B has below-average risk, C has above-average risk, and D has average managers lower the IRR of high-risk projects by 3 percentage points and raise the IRR of low-risk projects by the same amount.) Allied Managed Care Company is evaluating two different computer systems for handling provider claims. There are no incremental revenues attached…