Pioneers International has just released its management forecasts for 2020 and 2021. Income Statement Revenues COGS...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Pioneers International has just released its management forecasts for 2020 and 2021. Income Statement Revenues COGS Gross Profit G&A Expenses Depreciation Operating Profits Interest Expense EBT Taxes Balance Sheet Cash Working Capital Fixed Assets Accumulated Depreciation Net Fixed Assets Debt Equity 2020 1000 620 380 80 40 260 16 244 48.8 2020 100 180 500 150 350 300 330 2021 1200 650 550 84 50 416 16 400 80 2021 120 240 590 200 390 350 400 a) Calculate the Free Cash Flow to Firm of Pioneers if the operating Tax rate is 20%. (10 points) b) Assuming the pretax cost of debt is 12%, the cost of equity is 15%, and the tax rate is 20%. Calculate the weighted average cost of capital. (7 points) c) If the FCFF is expected to grow at a constant rate of 5% in the future. Calculate the firm value. (10 points) d) What is the fair value of the stock, if the company has 100 outstanding shares? (6 points) Pioneers International has just released its management forecasts for 2020 and 2021. Income Statement Revenues COGS Gross Profit G&A Expenses Depreciation Operating Profits Interest Expense EBT Taxes Balance Sheet Cash Working Capital Fixed Assets Accumulated Depreciation Net Fixed Assets Debt Equity 2020 1000 620 380 80 40 260 16 244 48.8 2020 100 180 500 150 350 300 330 2021 1200 650 550 84 50 416 16 400 80 2021 120 240 590 200 390 350 400 a) Calculate the Free Cash Flow to Firm of Pioneers if the operating Tax rate is 20%. (10 points) b) Assuming the pretax cost of debt is 12%, the cost of equity is 15%, and the tax rate is 20%. Calculate the weighted average cost of capital. (7 points) c) If the FCFF is expected to grow at a constant rate of 5% in the future. Calculate the firm value. (10 points) d) What is the fair value of the stock, if the company has 100 outstanding shares? (6 points)
Expert Answer:
Related Book For
Principles of Managerial Finance
ISBN: 978-0133507690
14th edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these finance questions
-
Book Value of Debt $2,500,000,000 Market Value of Debt $2,250,000,000 Book Value of Equity $3,500,000,000 Market Value of Equity $4,000,000,000 Beta for Behnke 1.15 Risk free rate 3% Expected return...
-
Use 10% as the company's weighted average cost of capital and the estimates shown below to calculate the following values for a manufacturing plant: 1. The yearly present values 2. The cumulative net...
-
Weighted average cost of capital American Exploration, Inc., a natural gas producer, is trying to decide whether to revise its target capital structure. Currently, it targets a 50-50 mix of debt and...
-
A marketing researcher wants to estimate the mean amount spent per year ($) on a web site by membership member shoppers. Suppose a random sample of 150 membership member shoppers who recently made a...
-
Use the variable cost information in the following table to calculate average variable cost and average cost (assume fixed cost is $350), and then use this data to answer the questions that follow....
-
Match Ltd and Box Ltd both began operations on 1 January 2020. For illustrative purposes, assume that at that date their statement of financial positions were identical and that their operations...
-
Why has the importance of environmental accounting to business grown in the past ten years?
-
The Village of Seaside Pines prepared the following enterprise fund Trial Balance as of December 31, 2017, the last day of its fiscal year. The enterprise fund was established this year through a...
-
Equivalent Units of Production and Related Costs The charges to Work in Process-Assembly Department for a period, together with information concerning production, are as follows. All direct materials...
-
Brentwood Bay Inc.s comparative balance sheet at September 30, 2020, and its 2020 income statement are shown below: Other information for the year ended September 30, 2020: a. Acquired equipment by...
-
Let the regression model be linear Yi = a + Bx; + u, where y, is normally distributed with mean u = 2 and unit variance, x, exponential with 2 = 1 and sample size n= 200 Calculate: a) The estimator ...
-
For each of the give events below, determine the journal entry to recognize the provision, if any, on December 3 1 , 2 0 2 3 : a . One of the entity's tanker leaked hundreds of gallons of oil to the...
-
Saddleback Company makes camping lanterns using a single production process. All direct materials are added at the beginning of the manufacturing process. Information for the month of March follows:...
-
. Write a simple calculator program calc.c, that prompts the user a first operand, an operator, and a second operand, then computes the result. Use a switch statement to decide whether to perform...
-
Paragraph Styles ctions: On In this part of the assessment you must participate in a simulated role-play (3-5 minutes) where you are the agent meeting with Robert and Marcia to present the draft...
-
. An industrial warehouse of 100,000 ft floor area has a concrete floor about 1 ft thick with 24-ft high walls and ceiling whose thermal resistance is about that in the text example dealing with...
-
Marc is buying a microwave at an appliance store. The original price of the microwave he is purchasing is $299.99. The microwave is on sale for 30% off the original price. If there is an 8% sales...
-
On April 29, 2015, Auk Corporation acquires 100% of the outstanding stock of Amazon Corporation (E & P of $750,000) for $1.2 million. Amazon has assets with a fair market value of $1.4 million (basis...
-
The effect of tax rate on WACC K. Bell Jewelers wishes to explore the effect on its cost of capital of the rate at which the company pays taxes. The firm wishes to maintain a capital structure of 40%...
-
In early 2013, Pepsi reported revenues of $65.64 billion with earnings available for common stockholders of $6.12 billion. Pepsi's total assets at the time were $74.64 billion. Meanwhile, one of...
-
Pro forma statements Provincial Imports, Inc., has assembled past (2015) financial statements (income statement and balance sheet below) and financial projections for use in preparing financial plans...
-
Name four disruptive business models and describe what they offer to their customers.
-
How is IT contributing to the success of the on-demand and shared economies?
-
What are the key strategic and tactical questions that determine an organizations profitability and management performance?
Study smarter with the SolutionInn App