1) Terps Cookies has been experiencing dramatic growth. It had sales of $15,000 in 2014 and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1) Terps Cookies has been experiencing dramatic growth. It had sales of $15,000 in 2014 and $18,000 in 2015. Sales are projected to grow at a rate of 8% in 2016 but then slow to 5% after 4 years. Terps Cookies has impressive margins, which results in an EBIT of 13% of sales, and increases in net working capital requirements equal to 10% of any increase in sales. Capital expenditures are equal to any depreciation. Assuming a corporate tax rate of 35% and a weighted average cost of capital of 10%, what is the price per share today (2015) if Terps Cookies has excess cash of $5,000 and no debt, and 400 shares outstanding? A) 65.78 B) 95.78 C) 31.56 D) 30.56 E) 53.77 Answer: B Explanation: A) B) WACC=10% Tax=35% 2015 0 18000 sales growth ebit(13%) 0.13 Less Tax 0.35 NWC 0.1 FCF PV of FCF 0.08 2527.2 884.52 144 2016 1 19440 20995.2 2017 2 2018 2019 2020 5 3 4 22674.82 24488.8 25713.24 0.05 3342.721 1031.704 1114.24 1169.952 167.9616 181.3985 122.444 1618.574 1748.06 1887.905 2050.325 1337.665 1313.344 1289.465 28007.99 1498.68 1362.436 0.08 0.08 0.08 2729.376 2947.726 3183.544 955.2816 155.52 1) Terps Cookies has been experiencing dramatic growth. It had sales of $15,000 in 2014 and $18,000 in 2015. Sales are projected to grow at a rate of 8% in 2016 but then slow to 5% after 4 years. Terps Cookies has impressive margins, which results in an EBIT of 13% of sales, and increases in net working capital requirements equal to 10% of any increase in sales. Capital expenditures are equal to any depreciation. Assuming a corporate tax rate of 35% and a weighted average cost of capital of 10%, what is the price per share today (2015) if Terps Cookies has excess cash of $5,000 and no debt, and 400 shares outstanding? A) 65.78 B) 95.78 C) 31.56 D) 30.56 E) 53.77 Answer: B Explanation: A) B) WACC=10% Tax=35% 2015 0 18000 sales growth ebit(13%) 0.13 Less Tax 0.35 NWC 0.1 FCF PV of FCF 0.08 2527.2 884.52 144 2016 1 19440 20995.2 2017 2 2018 2019 2020 5 3 4 22674.82 24488.8 25713.24 0.05 3342.721 1031.704 1114.24 1169.952 167.9616 181.3985 122.444 1618.574 1748.06 1887.905 2050.325 1337.665 1313.344 1289.465 28007.99 1498.68 1362.436 0.08 0.08 0.08 2729.376 2947.726 3183.544 955.2816 155.52
Expert Answer:
Answer rating: 100% (QA)
To calculate the price per share today 2015 we need to find the present value of all future cas... View the full answer
Related Book For
Valuation The Art and Science of Corporate Investment Decisions
ISBN: 978-0133479522
3rd edition
Authors: Sheridan Titman, John D. Martin
Posted Date:
Students also viewed these finance questions
-
CoursHeroTranscribedText: A 5-year loan in the amount of $48,000 is to be repaid in equal annual payments. What is the remaining principal balance after the third payment if the interest rate is 5...
-
26. With its current leverage, Impi Corporation will have net income next year of 4.5 million. If Impis corporate tax rate is 35% and pay 8% interest on its debt, how much additional debt can Impi...
-
Juanita Torres is 35-years old and lately has been working with her financial planner. She is attempting develop a long-term savings and investment program. She has been thinking about all the major...
-
Why is the worksheet a valuable accounting tool?
-
Nike had sales of $44.487 billion in 2021. Suppose you expected its sales to grow at a rate of 18% in 2022, but then slow by 3% per year to the long-run growth rate that is characeristic of the...
-
You roll a die. Find the probability of each event. (a) Rolling a 6 or a number greater than 4 (b) Rolling a 2 or a prime number (c) Rolling a number less than 5 or an odd number
-
1. Explain the logic behind combining the two companies. Be specific. 2. What major challenges were the management of the combined companies likely to face? How would you recommend resolving these...
-
A cyclist accelerates from rest along straight, horizontal path for a time t accel = 17.5 s at a rate of a = 1.1 m/s squared. part a) Calculate the magnitude of the displacement, in meters, for the...
-
Tree Seedlings has the following current-year purchases and sales for its only product. Date January 1 January 3 February 14 February 15 June 30 November 6 November 19 Activities Beginning inventory...
-
What role does neuroplasticity play in the maintenance of homeostasis within the central nervous system ?
-
Describe your feelings about past and current family relations include childhood and martial issues
-
Has E-commerce changed uncertainty in the supply chain? How does information system growth affect uncertainty? Positive and/or negative.
-
Execution & Measurement - When will you execute your campaign and why? Provide a detailed implementation chart Why did you select these dates for your campaign? How will you measure the success of...
-
Describe the term "Time of performance" (delivery date) Why do you think this term is required and what happens if the term is not met? List an example of how this term may play out in real life.
-
Legal, as well as moral challenges, often arise when natural/man-made disasters and emergency situations result in the scarcity of healthcare resources. Serious legal, health, and economic impacts...
-
An aqueous slum at 30C containing 20.0 wt% solids is fed to an evaporator in which enough water is vaporized at 1 atm to produce a product slurry containing 35.0 wt% solids. Heat is supplied to the...
-
Suppose the index goes to 18 percent in year 5. What is the effective cost of the unrestricted ARM?
-
Sarah Fluggel is considering the purchase of a home located at 2121 Tarter Circle in Frisco, Texas. The home has 3,000 square feet of heated and cooled living area, and the current owners are asking...
-
Smith Inc. is a public company but is tightly controlled by Joe Smith, the grandson of the founder. Smith is quite confident about his ability to evaluate investments in all aspects of the business....
-
The CFO of Sterling Chemical is interested in evaluating the cost of equity capital for his firm. However, Sterling uses very little debt in its capital structure (the firms debt-to-equity...
-
The materials which exhibit the same elastic properties in all directions are known as: (a) Homogeneous (b) Isotropic (c) Isentropic (d) Inelastic
-
In a reaction steam turbine, steam expands: (a) In nozzle only (b) In moving blades only (c) Partly in nozzle partly in blades (d) None of the above
-
In impulse turbines, pressure on the two sides of the moving blades: (a) Increases (b) Decreases (c) Remains same (d) None of the above
Study smarter with the SolutionInn App