The files that accompany this book contains information for Kellogg. Use this information and the template of
Question:
The files that accompany this book contains information for Kellogg. Use this information and the template of section 4.1 to value Kellogg.
Transcribed Image Text:
B C D E I F BASIC CASH FLOW VALUATION TEMPLATE A 2 Current free cash flow (FCF) 3 Growth rate of FCF, years 1-5 4 Long-term FCF growth rate 5 Weighted average cost of capital (WACC) 1,000 8.00% 5.00% 11.00% 6. 7 Year 8 Future FCFS 9 Terminal value 10 Total 1,080 1,166| 1,260 1,469 <-- =F8"(1+$B$3) 25,713 <-- =G8"(1+B4)/(B5-B4) 27,183 <-- =G8+G9 1,360 1,080 1,166 1,260 1,360 11 12 Enterprise value 13 Add back initial cash 14 Subtract out debt 15 Equity value 16 Per share (1,000 shares) 20,933 <- =NPV(B5,C10:G10)*(1+B5)^0.5 2,000 <-- From current balance sheet 10,000 <-- From current balance sheet 12,933 <- =B12+B13-B14 12.93 <-- =B15/1000
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 87% (8 reviews)
1 Calculate the free cash flows FCFs for years 15 using the current FCF and the growth rate of FCF Y...View the full answer
Answered By
Adrian Kenneth De Vera
I've a lot of experience in different fields specifically in accounting, . mathematical analysis and creating poems besides other personal experiences.
0.00
0 Reviews
10+ Question Solved
Related Book For
Question Posted:
Students also viewed these Business questions
-
For the Dupit Corp. case study introduced in Section 11.4, the management science team was able to apply a variety of queueing models by making the following simplifying approximation. Except for the...
-
To make some extra money, youve started preparing templates of business forms and schedules for others to download from the Internet (for a small fee). After relevant information is entered into each...
-
BACKGROUND You are an information analyst working for NEE. The company president has asked you to prepare a Quantitative analysis of financial, sales, and operations data to help determine which...
-
Vito Co.'s next dividend is expected to be $4.50. Dividend growth is estimated at 20%, 15%, 8% for the following three years, and then stabilize to 2%. How much are you willing to pay to buy one...
-
In hypothesis testing, the common level of significance is = 0.05. Some might argue for a level of significance greater than 0.05. Suppose that web designers tested the proportion of potential web...
-
A complete budgetary system can be costly. One solution to this problem is to prepare only a cash budget. Would you agree? Explain your answer.
-
A new pump installation is in process. The key fills the entire keyway in the pump shaft. That keyway is 2 inches long. The keyway in the pump coupling is 1 inch long. Does the key need to be cut,...
-
Assume that youve put in a year to 18 months working in the cell phone department at a Best Buy store. Apply the Hersey and Blanchard model of leadership to your situation: What must your superiors...
-
The following is a sequence of eight numbers: 01 2 3 4 5 6 7 350 100 250 400 300 50 200 150 Use QuickSort to sort the numbers in the sequence in ascending order. Show the result of each step by...
-
Omar Industries maintains production facilities in several locations around the globe. Average monthly cost data and output levels are as follows. a. Calculate the labor productivity of each...
-
The template for exercise 14 gives the 10-year history of Intels quarterly dividends. Compute Intels cost of equity r E using the Gordon dividend model. Compare the cost of equity computed on the...
-
Heres a basic exercise that will help you understand whats going on in the modeling of financial statements. Replicate the model in section 5.1. That is, enter the correct formulas for the cells and...
-
Evaluate each expression. a. 10C7 b. 7C3 c. 15C2 d. 7C0
-
What is one skill you have that you feel it can really be beneficial for the group? Explain why.
-
Does the real estate market interest you? Would you use some of your investment to buy and flip 'pre-built condos/homes or buy homes and rent them out (short-term or long-term)?
-
Assume an investor purchases 100% of an investee company for $24 million. The fair values of the identifiable net assets are as follows: Tangible net assets: Receivables, inventories, PPE, payables,...
-
Why is cultural intelligence important to HR practitioners and other organizational managers?
-
Describe and explain your choice of developing your own creativity. a. Using any ONE (1) of the idea generation methods, suggest any potential service or product idea that may be within the IT...
-
Hirani Novelty Company identified the following activities in its production and support operations. Classify each of these activities as either value-added or non-value-added. (a) Purchasing (b)...
-
Cleaning Service Company's Trial Balance on December 31, 2020 is as follows: Account name Debit Credit Cash 700 Supplies Pre-paid insurance Pre-paid office rent Equipment Accumulated depreciation -...
-
In your own words, explain economic needs and how they relate to the economic-buyer model of consumer behavior. Give an example of a purchase you recently made that is consistent with the economic...
-
Cut out or photocopy two recent advertisements: one full-page color ad from a magazine and one large display ad from a newspaper. In each case, indicate to which needs the ads appeal.
-
Explain how an understanding of consumers learning processes might affect marketing strategy planning. Give an example.
-
Assignment 1 1. Write a program to implement the following formula for a -10 and b = 4; result = (a + 2b - 4ab)^4 // ^4 means to the power of 4 (1 mark) 2. Write a program to implement result = sin...
-
I have most of it done, I just need help fixing some things. import java.util.Scanner; public class Main { private String[] database; private Scanner input; public Main() { database = new...
-
Part 2 - WeatherMonitor Suppose you observe daily temperatures and want to know how hot each day is compared to recent days. That is, you want to: keep track of daily temperature values and know for...
Study smarter with the SolutionInn App