# Question

In Problem 10.16, we projected financial statements for Wal-Mart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.16–12.18 include the actual amounts for 2008 and the projected amounts for Year +1 to Year +5 for the income statements, balance sheets, and statements of cash flows for Walmart (in millions).

The market equity beta for Walmart at the end of Year 4 was 0.80. Assume that the risk-free interest rate was 3.5 percent and the market risk premium was 5.0 percent. Walmart had 3,925 million shares outstanding at the end of 2008. At the end of 2008, Walmart’s share price was $46.06.

Required

Sensitivity Analysis and Recommendation

a. Using the free cash flows to common equity shareholders, recompute the value of Walmart shares under two alternative scenarios. Scenario 1: Assume that Walmart’s long-run growth will be 2 percent, not 3 percent as before, and assume that Walmart’s required rate of return on equity is 1 percentage point higher than the rate you computed using the CAPM in Part a. Scenario 2: Assume that Walmart’s longrun growth will be 4 percent, not 3 percent as before, and assume that Walmart’s required rate of return on equity is 1 percentage point lower than the rate you computed using the CAPM in Part a. To quantify the sensitivity of your share value estimate for Walmart to these variations in growth and discount rates, compare (in percentage terms) your value estimates under these two scenarios with your value estimate from Part f.

b. Using these data at the end of Year 4, what reasonable range of share values would you have expected for Walmart common stock? At that time, what was the market price for Walmart shares relative to this range? What would you have recommended?

The market equity beta for Walmart at the end of Year 4 was 0.80. Assume that the risk-free interest rate was 3.5 percent and the market risk premium was 5.0 percent. Walmart had 3,925 million shares outstanding at the end of 2008. At the end of 2008, Walmart’s share price was $46.06.

Required

Sensitivity Analysis and Recommendation

a. Using the free cash flows to common equity shareholders, recompute the value of Walmart shares under two alternative scenarios. Scenario 1: Assume that Walmart’s long-run growth will be 2 percent, not 3 percent as before, and assume that Walmart’s required rate of return on equity is 1 percentage point higher than the rate you computed using the CAPM in Part a. Scenario 2: Assume that Walmart’s longrun growth will be 4 percent, not 3 percent as before, and assume that Walmart’s required rate of return on equity is 1 percentage point lower than the rate you computed using the CAPM in Part a. To quantify the sensitivity of your share value estimate for Walmart to these variations in growth and discount rates, compare (in percentage terms) your value estimates under these two scenarios with your value estimate from Part f.

b. Using these data at the end of Year 4, what reasonable range of share values would you have expected for Walmart common stock? At that time, what was the market price for Walmart shares relative to this range? What would you have recommended?

## Answer to relevant Questions

In Integrative Case 10.1, we projected financial statements for Starbucks for Years +1 through +5. In this portion of the Starbucks Integrative Case, we use the projected financial statements from Integrative Case 10.1 and ...If a firm’s residual income for a particular year is positive, does that mean the firm was profitable? Explain. If a firm’s residual income for a particular year is negative, does that mean the firm necessarily reported ...Why is it appropriate to use the required rate of return on equity capital (rather than the weighted average cost of capital) as the discount rate in the residual income valuation approach?Exhibit 13.7 presents selected data from projected financial statements for Steak ’n Shake for Year +1 to Year +11. The amounts for Year +11 reflect a long-term growth assumption of 3 percent. The cost of equity capital is ...Identify three economic factors that will drive a firm’s value-to-book ratio to be higher than that of other firms in the same industry. Identify three accounting factors that will drive a firm’s value-to-book ratio to ...Post your question

0