Chartered Professional Accountants of Canada, CPA Canada, CPA are trademarks and/or certification marks of the Chartered Professional Accountants of Canada. 2020, Chartered Professional Accountants of Canada. All Rights Reserved. Les d_gnations Comptables professionnels agr_ du Canada , CPA Canada et CPA sont des marques de commerce ou de certification de Comptables professionnels agr_ du Canada. 2020 Comptables professionnels agr_ du Canada. Tous droits r_rv_ 2019-09-27 Finance Practice Case 6 Case (90 minutes) Today is March 16, 2020. Bob Johnson, CEO of Rock Mining Ltd. (RML), has been with RML for the past five years. Prior to this, he was the CEO of an integrated forest company that he successfully managed for seven years. RML is a publicly traded, small-cap, Canadian company with a zinc mine in Manitoba and a copper mine in Quebec. RMLs core competency lies in maximizing extraction of ore at its mines. As a result of this process, RMLs production and administration costs are consistently lower than the industry average. In 2019, RML reported a profit of $7 million on sales of $120 million. Bob has been investigating acquisition options and identified a number of possibilities. After further research, Bob narrowed the choices down to two opportunities that he considers a good fit for RML, which he has discussed with the board. Woods Forestry Inc. Share purchase Woods Forestry Inc. (WFI) is a privately owned integrated forestry company. The shares are currently for sale for $40 million. Bob met with the shareholder and managers of WFI and prepared a summary of information, provided in Appendix I. Extracts of WFIs financial statements and notes are provided in Appendixes II and III. Red Valley Asset purchase The Red Valley gold mining property, currently owned by Sudbury Xtra Gold Inc. (SXG), is for sale for $11 million. This acquisition would be structured as an asset purchase. SXG is currently looking to sell the Red Valley property to finance further exploration. The Red Valley site has not yet been mined, nor has any infrastructure been built to access the gold reserve. Additional information and select financial details of Red Valley are provided in Appendixes IV and V. While forestry and mining both fall within the natural resources industry, the underlying risks of each sector differ. Betas for these two segments and additional pertinent financial information are set out in Appendix VI. In addition, while the board of RML is amenable to diversification outside of zinc and copper, it wants to proceed cautiously and is only willing to consider one acquisition at this time. Finance Practice Case 6 Case 2 / 9 One of the significant issues in mining is the requirement to remediate the land base after the ore body is exhausted. RML is very experienced in estimating these costs for mining properties, as it is part of its normal business. However, accurately forecasting these types of obligations in the forestry sector falls outside RMLs area of expertise. You, CPA, work for Valuation Expertise Group (VEG). RML has hired VEG to value the two acquisition targets. Jen Brown, your team leader, has asked for your assistance and has specifically asked you to do the following: 1. Calculate the appropriate capitalization/discount rate for each acquisition target and explain the differences. Bob is uncertain what Beta represents and would like a brief explanation. 2. Prepare a preliminary valuation calculation for WFI using the capitalization of free cash flow method, using the five-year historical average, as at December 31, 2019. Then discuss qualitative considerations that may also impact the decision. 3. Prepare a preliminary valuation calculation for the Red Valley property using the discounted cash flow approach, assuming a valuation date of December 31, 2020, as the investment will not be made until then. Follow this with a qualitative discussion of considerations that may also impact the decision. 4. Recommend one of the alternatives based on your quantitative and qualitative analysis. Consider comparing based on profitability indices. Your response should be no longer than 2,700 words, excluding any Excel files. Finance Practice Case 6 Case 3 / 9 Appendix I WFI information (As gathered by Bob Johnson in discussions with WFI management) WFI started operations in British Columbia in 1974. While no forecasts of the future prospects of WFI have been provided, revenue and costs have been stable for the past five years and are expected to remain as such for the foreseeable future. The executive team is very experienced, having been with the company for an average of 23 years. WFIs current expectation would be to retain the existing workforce after the acquisition. However, RML would take a more hands-on approach. Other relevant information: Sustaining capital expenditures, net of tax shield, are $5 million per annum. The present value of the tax shield based on the current undepreciated capital cost (UCC) balance is $28 million. The owner has historically been paid a salary of $1,000,000. The market value of his services is estimated to be $100,000 per year. WFIs combined federal and provincial income-tax rate is 30%. Cash is considered redundant, and it is not required for ongoing operations. Finance Practice Case 6 Case 4 / 9 Appendix II WFI Statement of financial position as at December 31 (Audited, prepared using IFRS) (in $000s) 2019 2018 Assets Current assets Cash and cash equivalents $ 2,321 $ 1,220 Accounts receivable trade 8,890 8,540 Inventories 11,780 12,080 Total current assets 22,991 21,840 Property, plant, and equipment, net 38,222 38,560 Timber licences 19,543 20,561 Other intangible assets 8,890 8,540 Total assets $89,646 $89,501 Liabilities Current liabilities Accounts payable and accrued liabilities $ 3,141 $ 3,444 Current portion of long-term debt (A) 7,512 7,488 Current portion of deferred reforestation obligations 3,744 3,165 Total current liabilities 14,397 14,097 Long-term debt (B) 27,278 30,350 Deferred reforestation obligations 7,731 7,919 Deferred income taxes 843 842 Total liabilities 50,249 53,208 Shareholders equity Share capital 12,000 12,000 Retained earnings 27,397 24,293 Total equity 39,397 36,293 Total liabilities and equity $89,646 $89,501 Total long-term debt (A + B) 34,790 37,838 Finance Practice Case 6 Case 5 / 9 Appendix II (continued) WFI Statement of profit or loss for year ended December 31 (Audited, prepared using IFRS) (in $000s) 2019 2018 2017 2016 2015 Sales $85,973 $84,287 $82,634 $81,014 $79,425 Expenses Manufacturing and product costs 54,163 54,365 54,125 51,849 50,435 Freight and other distribution costs 14,862 13,305 12,481 12,568 11,322 Depreciation and amortization 5,335 5,652 5,494 5,976 5,600 Selling and administration costs 3,944 3,884 3,747 3,180 3,423 78,304 77,206 75,847 73,573 70,780 Operating income 7,669 7,081 6,787 7,441 8,645 Finance expense, net 1,893 1,345 1,282 1,220 1,120 Net profit before income taxes 5,776 5,736 5,505 6,221 7,525 Income tax expense 1,733 1,721 1,652 1,866 2,258 Net profit $ 4,043 $ 4,015 $ 3,853 $ 4,355 $ 5,267 Finance Practice Case 6 Case 6 / 9 Appendix III WFI Extracts of notes to the financial statements For the year ended December 31 (in $000s) Long-term debt The fair value of total long-term debt at December 31, 2019, roughly approximates the book value of $34,790. Reforestation obligations WFI has reforestation obligations amounting to $11.475 million at December 31, 2019. The total undiscounted amount of the estimated cash flows required to settle the obligations at December 31, 2019, was $12.690 million. The estimated cash flows have been adjusted for inflation and discounted using pre-tax adjusted risk-free rates ranging from 1.1% to 2.3% at December 31, 2019. Finance Practice Case 6 Case 7 / 9 Appendix IV SXG Red Valley information (As gathered by Bob Johnson in discussions with SXG management) The technique for extracting gold from the ore body is similar to that of removing copper and zinc. A geological survey performed by My Geological Consultants Inc. (MGC) indicated that the current market value of proven gold reserves at the Red Valley site is US$514 million, as detailed in Appendix V. However, RML recently learned that MGC is wholly owned by an investor who also owns 15% of SXG. RMLs management has provided estimated mining costs and other relevant data as detailed in Appendix V. Cash flows are expected to be earned evenly throughout the year. Development costs and special tax treatment The $11 million purchase price of the mining property includes the land and permits. It is expected that the mine will be ready to start production on January 1, 2021, after RML spends $10 million to build the necessary infrastructure and $20 million to purchase new equipment. For income-tax purposes, the $11 million purchase price for the property qualifies as a Canadian Development Expense (CDE), the $10 million of costs for infrastructure qualifies as a Canadian Exploration Expense (CEE), and the $20 million of costs for mining equipment qualifies as Class 41(a) assets. 100% of EBITDA in 2021 and 2022 is expected to be sheltered from tax via these CDE, CEE, and CCA deductions. In 2023, $10,645,000 of EBITDA is expected to be sheltered from tax, followed by $1,132,000 in 2024, and $792,000 in 2025. Further, recapture on assets disposed of in 2026 is expected to be $4,151,000. Disposition of mining property It is estimated that the equipment can be sold for proceeds of $4 million when the project is complete. Once production is complete and the site has been remediated, it is expected that the mining property can be sold for $2 million. Finance Practice Case 6 Case 8 / 9 Appendix V Supporting information for the Red Valley gold mine Geological survey Proven gold reserves (kilograms) 11,900 kg Current market price (2019) of gold per kilogram (US$000s) $43.20 /kg Total value (US$000s) $514,080 Estimated cash costs per RMLs management team (in $000s) Extraction costs per kilogram of ore $25.2 /kg Processing costs per kilogram of ore $10.0 /kg Administrative costs per year $950 /year Inflation rate for administrative costs beginning in 2022 1.0% Inflation rate for production costs beginning in 2022 3.0% Capital costs to initiate operations (in $000s) Mine purchase (based on the offer price) $11,000 Infrastructure costs $10,000 New equipment cost $20,000 Working capital requirements $5,000 End-of-life cash inflows (outflows) (in 2026 $000s) Land remediation cost $(2,500) Proceeds on sale of land site $2,000 Proceeds on sales of equipment $4,000 Extraction prediction per year in kilograms 2021 1,400 kg 2022 2,100 kg 2023 2,300 kg 2024 2,500 kg 2025 2,300 kg 2026 1,300 kg Proven gold reserves 11,900 kg Estimated future gold prices per kilogram (US$000s) USD Average for 2021 $44.50 /kg Average for 2022 $43.61 /kg Average for 2023 $44.05 /kg Average for 2024 $44.49 /kg Average for 2025 $45.38 /kg Average for 2026 $46.29 /kg Average expected exchange rate US$ = CDN 2021 US$1 = 1.03 CDN 2022 US$1 = 0.98 CDN 2023 and beyond US$1 = 1.02 CDN Finance Practice Case 6 Case 9 / 9 Appendix VI Supplementary financial information The board believes the modified capital asset pricing model is the most relevant for determining the cost of equity. The following information has been gathered to help determine the appropriate discount factor. Financial market information Expected market risk premium (Rm Rf) 6.0% Risk-free rate 1.9% Betas for comparable public companies Gold mining 2.1 Forestry 1.8 RML 2.0 WFI financial information Cost of debt 5.0% Target debt-to-equity ratio 1.2:1 Specific company risk premium 3.0% Constant future growth rate 1.5% RML financial information Cost of long-term debt 6.0% Target debt-to-equity ratio 1.5:1 Red Valley mine site risk premium 6.0% Taxation information RMLs combined federal and provincial income-tax rate is 25.0%.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.Read more
Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.Read more
Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.Read more
Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.Read more
By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.Read more