5. Antares Industries has 8 million outstanding shares of common stock, $75 million in debt, $25...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
5. Antares Industries has 8 million outstanding shares of common stock, $75 million in debt, $25 million in excess cash, and the following financial forecast for the next four years (all figures in millions of US$). Current time is t-0 and column 1 shown below is at t=1 years. Year Sales Cost of Goods Sold Gross Profit Selling, General, and Administrative Depreciation EBIT Other items: Capital Expenditures Increase in NWC 1 280.00 182.00 98.00 56.00 6.30 35.70 8.40 5.40 2 308.00 200.20 107.80 61.60 6.93 39.27 9.24 5.04 3 332.64 216.22 116.42 66.53 7.48 42.41 9.98 4.44 4 352.60 229.19 123.41 70.52 7.93 44.96 10.58 3.59 The tax rate is 21%. Calculate all necessary free cash flows (FCFs) based on the information given. Assume that Antares' free cash flows are expected to grow at a 4% rate forever beyond year 4. If Antares' weighted average cost of capital or WACC is 9.0%, what is the value of Antares' common stock per share based on this information? 5. Antares Industries has 8 million outstanding shares of common stock, $75 million in debt, $25 million in excess cash, and the following financial forecast for the next four years (all figures in millions of US$). Current time is t-0 and column 1 shown below is at t=1 years. Year Sales Cost of Goods Sold Gross Profit Selling, General, and Administrative Depreciation EBIT Other items: Capital Expenditures Increase in NWC 1 280.00 182.00 98.00 56.00 6.30 35.70 8.40 5.40 2 308.00 200.20 107.80 61.60 6.93 39.27 9.24 5.04 3 332.64 216.22 116.42 66.53 7.48 42.41 9.98 4.44 4 352.60 229.19 123.41 70.52 7.93 44.96 10.58 3.59 The tax rate is 21%. Calculate all necessary free cash flows (FCFs) based on the information given. Assume that Antares' free cash flows are expected to grow at a 4% rate forever beyond year 4. If Antares' weighted average cost of capital or WACC is 9.0%, what is the value of Antares' common stock per share based on this information?
Expert Answer:
Answer rating: 100% (QA)
To calculate the free cash flows FCF for each year we need to subtract capital expenditures CapEx an... View the full answer
Related Book For
Principles Of Managerial Finance
ISBN: 978-0136119463
13th Edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these finance questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
A researcher wanted to find out if there was difference between older movie goers and younger movie goers with respect to their estimates of a successful actors income. The researcher first...
-
Read the case study and answer the question below with a one page response. What does a SWOT analysis reveal about the overall attractiveness of Under Armours situation? Founded in 1996 by former...
-
Sound waves with frequency 3000 Hz and speed 343 m/s diffract through the rectangular opening of a speaker cabinet and into a large auditorium of length d = 100 m. The opening, which has a horizontal...
-
At the instant a race began, a 65-kg sprinter exerted a force of 720 N on the starting block at a 22o angle with respect to the ground. (a) What was the horizontal acceleration of the sprinter? (b)...
-
A solenoidal coil with 25 turns of wire is wound tightly around another coil with 300 turns (see fuample 30.1). The inner solenoid is 25.0 cm long and has a diameter of 2.00 cm. At a certain time,...
-
What are two ways of expressing the rate of return on investment?
-
The assets of Fonzarelli Corporation are presented on the next page (000s omitted). InstructionsIndicate the deficiencies, if any, in the foregoing presentation of Fonzarelli Corporation??sassets....
-
The balance sheet, the statement of cash flows, and the __________ are three key financial statements prepared by accountants. The balance sheet, the statement of cash flows, and the __________ are...
-
Cash: Substantive Audit Procedures on Bank Reconciliation: The following auditee-prepared bank reconciliation is being examined by you during an audit of the financial statements of Cynthia Company:...
-
A bond has 20 years to maturity, a current price of $910, a coupon rate of 8% (payments made semi-annually) and a face value of $1,000. The bond is callable after five years and has a 3% call...
-
The Chimes Clock Company sells a particular clock for $40. The variable costs are $23 per clock and the breakeven point is 230 clocks. The company expects to sell 280 clocks this year. If the company...
-
N paid the family's medical expenses for the current year which totaled $3,600. Medicals Net Income N $2,500 Spouse Child under age 18 700 400 $110,000 60,000 500 What is the maximum federal medical...
-
Delph Company uses job-order costing with a plantwide predetermined overhead rate based on machine-hours. At the beginning of the year, the company estimated that 56,000 machine-hours would be...
-
1. Determine the remainder of (2x3 + x2 x + 4) (x + 1).
-
Debt securities and interest rates Module 6 introduces a number of different types of debt security instruments. Identify at least three different categories of debt instruments, and compare and...
-
Are all statistically significant findings meaningful? Provide a hypothetical example of a situation where a finding is statistically significant, but not substantively important. can you provide me...
-
Which of the following streaming TV devices does not involve use of a remote controller? A) Google Chromecast B) Apple TV C) Amazon Fire TV D) Roku
-
Briefly describe the international capital markets, particularly the Eurobond market and the international equity market.
-
Morris Company, a small manufacturing firm, wants to acquire a new machine that costs $30,000. Arrangements can be made to lease or purchase the machine. The firm is in the 40% tax bracket. The firm...
-
Explain how each of the following inputs is used to calculate the initial investment: (a) Cost of new asset, (b) Installation costs, (c) Proceeds from sale of old asset, (d) Tax on sale of old asset,...
-
Verify claims (4)-(7) about the change of labeling.
-
Repeat Exercise 8, with the weight matrix above and \(S=\{2,3,4\}\). This time, do the problem by hand, rather than in Mathematica.
-
Let \(G=(V, E)\) be a bipartite graph with sides \(V_{1}\) and \(V_{2}\), each of \(n\) vertices. Show that if there is a complete matching of \(V_{1}\) to \(V_{2}\), then for every subset \(S\) of...
Study smarter with the SolutionInn App