FAIR VALUE OF AN EQUITY SHARE

Others 5456 views 9 replies

Hii everyone pls solve this out...

 

From the following calculate fair value of an equity share assuming that out of the total profits those amounting to Rs.41,00,000 are fictitious.

 

1. Share capital:

                                550,000 10% preference shares of Rs.100 each, fully paid up.

                                5500,000 equity shares of Rs. 10 each fully paid up.

 

2. liability to outsiders : Rs .75,00,000

 

3. Reserves and surplus: Rs.45,00,000

 

4. The average normal profit after taxation earned every year by the company during last five years Rs. 85,05,000

 

5. The normal profit earned on the market value of  fully paid equity shares of similar companies is 12%.

 

ANSWER : Rs. 7.31

Replies (9)

Hi...

 

Can u tell me whatz the expected rate of return in the Q??

 

I mean, if its there, do provide it... Coz, as per my calculation, answer is 9.15... Though, if u give the expected rate of return too, it can change the answer

Hiii this is the full question and there is no figure missing from it. while calculating ur answer what treatment u have followed for fictitious assets and liability to outsiders??????

 

as i have got a solution of this in which liability to outsiders is included in the total assets and then from the total assets this same figure of liability to outsiders and value of fictitious assets is deducted to arrive at Net assets...

Hi simranjeet...

 

For calculating FV of shares, u need to consider net assets after deducting claims of preference shares and outside liabilities...

 

Wait have to elaborate

Originally posted by : D н ! я σ ĵ

Hi simranjeet...

 

For calculating FV of shares, u need to consider net assets after deducting claims of preference shares and outside liabilities...

 

Wait have to elaborate          

 OK

Now,..

 

In ur question, according to me.. The net assets should be calculated as under :

 

Equity Share Capital = 5,50,00,000

Reserve                       =    45,00,000

Avg. Normal Profit      =    85,05,000

                                          -------------------

Total of above                  6,80,05,000

LESS:

Fictitious Assets        =      (41,00,000)

Outsiders Liability     =      (75,00,000)

Prefence Shares       =      (60,50,000)

(incl. pref. dividnd)

                                         -----------------------------

Net Assets                          5,03,55,000

Divide the amount

by total no. of shares           55,00,000

 

 

Hence FV/share                    Rs. 9.15

Now, the above mentioned is NET ASSETS METHOD...

 

There is another method known as Yield method., which considers yield, i.e income...

 

There expected return and normal rate of return are compared and accordingly FV is derived...

Originally posted by : D н ! я σ ĵ

Now, the above mentioned is NET ASSETS METHOD...

 

There is another method known as Yield method., which considers yield, i.e income...

 

There expected return and normal rate of return are compared and accordingly FV is derived...

Yes u r right. but the value u had comouted is not fair value actually its value of asset by Net assets   method and fair value is actually = value of share by net assets method + value by yield method / 2.

 

but i am now satisfied now as regards net assets method rest i will take care off...

 

And i will like to thank you so much for devoting ur time in resolving my doubts and queries.:)

 

 

Hi Simarjeet,

Sry for being late -

10.07+4.55 = 14.63

when devide by 2 = 7.31

   
 
Yield Method
PAT                      8,505,000.00
Less Preference dividend                      5,500,000.00
Earnings for equity                      3,005,000.00
   
Normal rate of return                                    0.12
   
Market Value of Equity                    25,041,666.67
No. of Shares                      5,500,000.00
   
Value /Share                                   4.55
   
Intrinsic Value
   
   
Net Assets (WN-1)                   117,900,000.00
Less  
Outside Liabilities                      7,500,000.00
PSC                    55,000,000.00
                     55,400,000.00
   
No. of Shares                      5,500,000.00
   
Value /Share                                 10.07

WN-1

 

Lets draw a Balance sheet      
Liabilities  Amount  Assets Amount
ESC                    55,000,000.00 Fictitious assets 4100000
PSC                    55,000,000.00    
Reserve & Surplus                      4,500,000.00 Other assets (Balancing figure)  117,900,000.00
Outside Liabilities                      7,500,000.00    
                    122,000,000.00    122,000,000.00

Thanks for such a wonderful answer with workings AMIR.:)


CCI Pro

Leave a Reply

Your are not logged in . Please login to post replies

Click here to Login / Register