Authentic Products is a maker of authentic metal toys sold in elite Toy Stores and by...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Authentic Products is a maker of authentic metal toys sold in elite Toy Stores and by catalog in the US and Western Europe. Authentic Products was started in January 2017 and an Equity Capital firm has expressed an interest in acquiring the company. Authentic's CFO has developed a set of financial projections which are summarized in the table below (all amounts are in 5000) EBIT Capital Expenditures $400 $600 $1000 $1000 $400 $400 $200 $100 Changes in Working Capital 2022 2023 2024 2025 2026 2027 $500 $500 $400 $1,700 $2,800 $4,200 $800 $800 Depreciation $80 $160 $205 $210 $100 ($100) $220 $230 Beginning after the year 2027 the annual growth in EBIT is expected to be 2.20%, a rate that is projected to be constant over Authentic's remaining life as an enterprise. Beginning after 2027 Authentic's capital expenditures and depreciation are expected to offset each other (capex-depreciation-0) and year-to-year changes in working capital are expected to be zero (working capital levels remain constant year over year). For discounting purposes consider 2022 as year 1. Assume a tax rate of 21% and a cost of capital of 7.25% 27 Determine the company valuation of Authentic Products using the NPV method and the cash flow information provided above. Authentic Products is a maker of authentic metal toys sold in elite Toy Stores and by catalog in the US and Western Europe. Authentic Products was started in January 2017 and an Equity Capital firm has expressed an interest in acquiring the company. Authentic's CFO has developed a set of financial projections which are summarized in the table below (all amounts are in 5000) EBIT Capital Expenditures $400 $600 $1000 $1000 $400 $400 $200 $100 Changes in Working Capital 2022 2023 2024 2025 2026 2027 $500 $500 $400 $1,700 $2,800 $4,200 $800 $800 Depreciation $80 $160 $205 $210 $100 ($100) $220 $230 Beginning after the year 2027 the annual growth in EBIT is expected to be 2.20%, a rate that is projected to be constant over Authentic's remaining life as an enterprise. Beginning after 2027 Authentic's capital expenditures and depreciation are expected to offset each other (capex-depreciation-0) and year-to-year changes in working capital are expected to be zero (working capital levels remain constant year over year). For discounting purposes consider 2022 as year 1. Assume a tax rate of 21% and a cost of capital of 7.25% 27 Determine the company valuation of Authentic Products using the NPV method and the cash flow information provided above.
Expert Answer:
Answer rating: 100% (QA)
NPV C0 C11r1 C21r2 Cn1rn C0 Initial investment C1 Cash flow in year 1 r Discount rate Year 1 C1 EBIT ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
The returns on n = 4 assets are described by a Gaussian (Normal) random vector r R n , having the following expected value r and covariance matrix : The last (fourth) asset corresponds to a...
-
A ball of mass 7.00 kg is hung by two cables attached to the walls as shown in the following figure. Calculate the tension in the horizontal cable. 35 m 2 (a) 48.0 N (b) 83.5 N (c) 68.6 N (d) 93.5 N
-
On January 31st 2021, Kimi Ford, a portfolio manager at NorthPoint Group, a mutual-fund management firm, pored over analysts write-ups of Nike, Inc., the athletic manufacturer. Nikes share price had...
-
A bartender employed in a licensed establishment over-serves a patron. As a result of the over-service, the patron physically assaults another patron by striking him with a beer bottle. Identify and...
-
In Prob.26 find the solution corresponding to initial displacement 10 and initial velocity 0.
-
Journalize Wireless Solutions' adjusting and closing entries in Exercise 4-13. Exercise 4-13 The trial balance of Wireless Solutions follows. Additional information at November 30, 2007 : a. Accrued...
-
Lake Company has the following shares outstanding: 20,000 shares of \(\$ 50\) par value, five percent cumulative preferred stock and 80,000 shares of \(\$ 10\) par value common stock. The company...
-
1. Wayne owns a shaved ice stand. He sells 700 shaved ice cups per month at $1.50 each, making the total revenue $1050. Each shaved ice costs Wayne $0.50 and he has fixed cost of $750, making his...
-
What is the primary focus of microeconomics? A ) The behavior of individual markets and agents B ) The total economic performance of a country C ) International trade relations D ) The behavior of...
-
On April 1, Debbie Hall created a new travel agency, Hall Travel. The following transactions occurred during the company's first month. April 2 Hall invested $44,000 cash, and computer equipment...
-
Cheetah Copy bought a new photocopier. The new machine cost $102,000, including installation. The company estimates that the equipment will have a residual value of $25,500. Cheetah Copy also...
-
Nishi Corporation prepares financial statements for each month-end. As part of its accounting process, estimated income taxes are accrued each month for 32% of the current month's net income. The...
-
Carla Vista Company is considering a long-term investment project called ZIP. ZIP will require an investment of $118,665. It will have a useful life of 4 years and no salvage value. Annual cash...
-
Suppose a triangle has vertices A, B and C and has the following measurements: m/C = 93 AC 39.9 cm a. Start by drawing a diagram of this triangle and labeling the known values. b. What is the length...
-
A space is at a temperature of 75 F (24 C), and the relative humidity is 45 percent. Find (a) the partial pressures of the air and water vapor, (b) the vapor density, and (c) the humidity ratio of...
-
Company A has 1,000 shares of $1 common stock. Owner A owns 60% and Owner B owns 40%. Its Equity Section of its BS looks like this: Common Stock $1,000 Paid in Capital $500 Retained Earnings $500...
-
Discussion Board: Reflection and Response PROFESSIONAL WRITING TOPICS Effective Writing Strategies Audience Focus Persuasion Easy-to-Read Document Design Clarity & Concision Coherence & Cohesion...
-
In Problem use geometric formulas to find the unsigned area between the graph of y = f(x) and the x axis over the indicated interval. f(x) = x + 5; [0, 4]
-
Under U.S. GAAP, the statement of cash flows classifies cash expenditures for interest expense on debt as an operating activity but classifies cash expenditures for dividends to shareholders as a...
-
Sunbeam Corporation manufactures and sells a variety of small household appliances, including toasters, food processors, and waffle grills. Exhibit 3.21 presents a statement of cash flows for Sunbeam...
-
Using the analytical framework illustrated in the chapter, indicate the effect of the following related transactions of a firm. a. January 1: Issued 10,000 shares of common stock for $50,000. b....
-
At December 31, 2019, the end of its fiscal year, Perez Manufacturing Corporation collected the following data for 2019: Required Prepare a schedule of cost of goods manufactured and sold for Perez...
-
Which costing system (job order or process) would most likely be used by the following industries? Production of chemicals in large batches Custom printing of wedding announcements or marketing...
-
Match the account that should be debited with the recorded activity (the accounts may be used Activity Apply manufacturing overhead Record direct labor incurred Record purchase of raw materials...
Study smarter with the SolutionInn App