Modify Table on the assumption that competition eliminates any opportunities to earn more than WACC on new
Question:
Transcribed Image Text:
TABLE Latest Year 0 Forecast 3 2 4 6 Sales Cost of goods sold EBITDA (1-2) Depreciation Profit before tax (EBIT) (3-4) 83.6 63.1 20.5 89.5 95.8 102.5 76.3 26.1 11.3 106.6 66.2 71.3 23.3 24.4 10.6 13.4 13.8 110.8 115.2 118.7 90.2 27.728.228.5 12.7 13.1 15.4 15.5 15.4 5.4 10.0 87.0 26.6 12.3 17.2 14.9 6 Profit after tax (5-6) B.7 10.0 Investment in fixed assets Investment in working capital Free cash flow 7+4-8-9 14.6 15.516 16.6 15.0 15.6 16.2 15.9 0.8 0.5 0.6 2.5 3.5 PV free cash flow, years 1-6 PV horizon value PV of company 20.3 67.6(Horizon value in year 6) 13.4 87.9 Assumptions: Sales growth, % Costs (percent of sales Working capital (percent of sales) Net fixed assets (percent of sales) Depreciation (percent of net fixed assets) 6.3 75.5 13.3 79.2 4.0 75.0 13.0 79.0 74.0 74.5 13.0 13.0 74.5 13.0 79.0 79.0 79.0 4.0 75.075.76.0 13.0 13.0 13.0 79.0 14.0 79.079.0 14.0 14.0 14.0 14.0 Tax rate, % WACC, % Long-term growth forecast, % 35.0 9.0 Fixed assets and working capital Gross fixed assets Less accumulated depreciation Net fixed assets Net working capital 95.0 29.0 66.0 109.6 125.141.8 60.8 80.9 13.3 8.9 49.5 70.775.6 11.6 12.4 156.8 72.6 84.2 13.9 172.4188.6 204.5 84.997.61107 93.8 144 15.0 15.4 87.5
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 50% (14 reviews)
The table below is a modification of Table based on the assumption that after year 7 Sales remain co...View the full answer
Answered By
Aysha Ali
my name is ayesha ali. i have done my matriculation in science topics with a+ . then i got admission in the field of computer science and technology in punjab college, lahore. i have passed my final examination of college with a+ also. after that, i got admission in the biggest university of pakistan which is university of the punjab. i am studying business and information technology in my university. i always stand first in my class. i am very brilliant client. my experts always appreciate my work. my projects are very popular in my university because i always complete my work with extreme devotion. i have a great knowledge about all major science topics. science topics always remain my favorite topics. i am also a home expert. i teach many clients at my home ranging from pre-school level to university level. my clients always show excellent result. i am expert in writing essays, reports, speeches, researches and all type of projects. i also have a vast knowledge about business, marketing, cost accounting and finance. i am also expert in making presentations on powerpoint and microsoft word. if you need any sort of help in any topic, please dont hesitate to consult with me. i will provide you the best work at a very reasonable price. i am quality oriented and i have 5 year experience in the following field.
matriculation in science topics; inter in computer science; bachelors in business and information technology
_embed src=http://www.clocklink.com/clocks/0018-orange.swf?timezone=usa_albany& width=200 height=200 wmode=transparent type=application/x-shockwave-flash_
4.40+
11+ Reviews
14+ Question Solved
Related Book For
Principles of Corporate Finance
ISBN: 978-0077404895
10th Edition
Authors: Richard A. Brealey, Stewart C. Myers, Franklin Allen
Question Posted:
Students also viewed these Corporate Finance questions
-
On the assumption that the tension required to keep a sample at a constant length is proportional to the temperature (t = aT, the analogue of p T), show that the tension can be ascribed to the...
-
The logic of pooling rests heavily on the assumption that no substantive economic transaction occurs between the combinor and stockholders of the combinee. Evaluate this assumption.
-
Rework problem 1 from Chapter, on the assumption that Gus is the only cab driver in town. a. The price of gas falls. b. The rental price of cabs falls. c. Word gets out that Gus is a really lousy...
-
DS Unlimited has the following transactions during August. August 6 Purchases 88 handheld game devices on account from GameGirl, Inc., for $290 each, terms 1/10, n/60. August 7 Pays $490 to Sure...
-
Refer to Exercise 3. Suppose that the diameters of 10 pores are independent. a. Find the probability that more than seven of them have diameters less than 3 microns. b. Find the probability that...
-
Vancouver Company produces two products, Product Whistler and Product Blackcomb. Each product goes through its own assembly and finishing departments. However, both of them must go through the...
-
Is there a best method for completing performance appraisals for each of the three different types of employees in an MNE? If so, describe the ways in which an HRIS may help.
-
Radhika's Radiology Centre (RRC) performs X-rays, ultrasounds, CT scans, and MRIs. RRC has developed a reputation as a top radiology centre in the area. RRC has achieved this status because it...
-
Q7: In metric units, G = 6.67 x 10-11 m/kgs. Given that 1 AU = 1.496 x 1011 m, convert your G value to the units of m/kg.s2. It should be close to 6.67 x 10-11 m/kg.s2. Show all your work.
-
The following table summarizes the operating results for Bene Petits first year of operations: Bene Petit First year operating data: Single (1 serving) Dual (2 servings) Family (4 servings) Total...
-
The WACC formula assumes that debt is rebalanced to maintain a constant debt ratio D/V. Rebalancing ties the level of future interest tax shields to the future value of the company. This makes the...
-
Other things equal, would you expect the difference between the price of a Treasury bond and a corporate bond to increase or decrease with a. The companys business risk? b. The degree of leverage?
-
An article in the New York Times noted that many people are increasing the types of investments in their retirement accounts beyond just stocks and bonds to include gold: This is nothing but...
-
Log on to http://supreme.lp.findlaw.com/supreme_court. Examine the pending cases on the Supreme Courts docket. Do any of these cases involve constitutional limitations on criminal law? How would you...
-
A company has 25 million in equity, 18 million in preference shares, 15 million in secured bonds, and 34 million in unsecured bonds. Assume, because of financial distress, that the managers have...
-
A credit card company accepts 70%of all applicants for credit cards. A random sample of 100 applications is taken. (a) What is the probability that the sample proportion of acceptance is between .60...
-
1 Linfrae plc is a computer software development firm and is considering a hostile takeover of Jaffikake plc, a software distribution firm. Linfrae has been advised by its investment bankers that a...
-
Using the FAIR test, evaluate a Wall Street Journal interview with Tim Cook (Tim Cook Defends Apples Encryption Policy) on YouTube (https://www.youtube.com/watch?v=BZmeZyDGkQ0) about resistance to a...
-
Let us revisit Exercise 11 and consider a family from the middle class. In which generation on the average will the descendants of this family at the first time belong to the upper class? Exercise 11...
-
Solve each equation or inequality. |6x8-4 = 0
-
Answer the following questions by referring to the MINITAB output of Fords current ratio: (a) Is the frequency histogram of Fords current ratio symmetric or skewed? (b) Compare and analyze the means,...
-
Our model of Executive Paper is an example of a top-down planning model. Some firms use a bottom-up financial planning model, which incorporates forecasts of revenues and costs for particular...
-
Corporate financial plans are often used as a basis for judging subsequent performance. What do you think can be learned from such comparisons? What problems are likely to arise, and how might you...
-
What problems are likely to be encountered in keeping the financial plan up-to-date?
-
A farmer wonders if his crops grow better in sun or in shade. He measures the amount of fruit gathered from a sample of 50 trees growing in full sun and from a sample of 50 trees growing in mostly...
-
Consider the diagram. Determine the length of AC to the nearest cm. Determine the length of DC to the nearest cm. 28 38 A 224 cm 789 B
-
Use this picture to answer the following questions. 10 18 16. 3 AB=10 AC=16 AD=22 AE=15 BC-17 BD=18 15 BE=25 CD=26 CE=8 DE=11 Find the Nearest Neighbor Circuit for each vertex. Also give the weight...
Study smarter with the SolutionInn App