Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Texas Roadhouse for the year ended December 29, 2015. a. Assume the following forecasts for TXRH's sales, NOPAT, and NOA for 2016 through 2019. Forecast the terminal period values assuming a 1% terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Sales $1,807.368 $2,060.400 $2.348,855 $2.513.275 $2.689,205 s NOPAT 102.495 168.953 192.606 206.089 220,515 S NOA 662.502 755.279 861,017 921,288 985,779 s b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rate (WACC) of 7%, common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NCI) from the balance sheet of $7,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities. Rounding instructions: • Use rounded answers for subsequent computations. • Round answers to the nearest whole number unless otherwise noted. • Round discount factor to 5 decimal places and stock price per share to two decimal places. Do not use negative signs with any of your answers below. TXRH Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Increase in NOA os FCFF (NOPAT - Increase in NOA) Discount factor [1/ (1 + rwit] Present value of horizon FCFF Cum PV of horizon FCFF Present value of terminal FCFF Total firm value NNO NCI Firm equity value in Shares outstanding (thousands) Stock price per share c. TXRH closed at $42.13 on February 26, 2016, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is slightly higher than the WMT market price, indicating that we believe that WMT stock is slightly overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. d. If WACC had been 7.5%, what would the valuation estimate have been? What about if WACC has been 6.5%? OThe valuation estimate at 7.5% would be lower than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be higher than our estimate. OThe valuation estimate at 7.5% would be higher than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be lower than our estimate. OThe valuation esrimate would be the same recardless of the cate used to compute the estimate Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Texas Roadhouse for the year ended December 29, 2015. a. Assume the following forecasts for TXRH's sales, NOPAT, and NOA for 2016 through 2019. Forecast the terminal period values assuming a 1% terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Sales $1,807.368 $2,060.400 $2.348,855 $2.513.275 $2.689,205 s NOPAT 102.495 168.953 192.606 206.089 220,515 S NOA 662.502 755.279 861,017 921,288 985,779 s b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rate (WACC) of 7%, common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NCI) from the balance sheet of $7,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities. Rounding instructions: • Use rounded answers for subsequent computations. • Round answers to the nearest whole number unless otherwise noted. • Round discount factor to 5 decimal places and stock price per share to two decimal places. Do not use negative signs with any of your answers below. TXRH Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Increase in NOA os FCFF (NOPAT - Increase in NOA) Discount factor [1/ (1 + rwit] Present value of horizon FCFF Cum PV of horizon FCFF Present value of terminal FCFF Total firm value NNO NCI Firm equity value in Shares outstanding (thousands) Stock price per share c. TXRH closed at $42.13 on February 26, 2016, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is slightly higher than the WMT market price, indicating that we believe that WMT stock is slightly overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. d. If WACC had been 7.5%, what would the valuation estimate have been? What about if WACC has been 6.5%? OThe valuation estimate at 7.5% would be lower than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be higher than our estimate. OThe valuation estimate at 7.5% would be higher than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be lower than our estimate. OThe valuation esrimate would be the same recardless of the cate used to compute the estimate
Expert Answer:
Related Book For
Operations and Supply Chain Management
ISBN: 978-0078024023
14th edition
Authors: F. Robert Jacobs, Richard Chase
Posted Date:
Students also viewed these accounting questions
-
For 7a-c, use u1= 4. Round your answers to the nearest thousandth. a. For a geometric series with r = 0.7, find S10 and S40. b. For r = 1.3, find S10 and S40. c. For r = 1, find S10 and S40. d. Graph...
-
Solve for x. Round your answers to the nearest thousandth. a. = 2x + 1 b. 4x2.7 = 456 c. 734 =11.2(1.56)x d. f(f -1(x)) = 20.2 e. 147 = 12.1(1 + x)2.3 f. 2(x-3 + 4.5 = 16?
-
Evaluate each expression using your calculator. Round your answers to the nearest thousandth. a. b. c. d. -30+30-45) 25) 30 V30 45(3) 2(5) 2 8
-
One end of a light, elastic string, of natural length 1.2m and modulus of elasticity 32N, is attached to a fixed point, B. A particle, P, of mass 1.5 kg, is then attached to the other end of the...
-
Differentiate between the leader-controlled approach and the group-centered approach used in meetings.
-
Simplify the given expressions. cos 4 u sin 4 u
-
4. In the early 1970s, President Nixon became embroiled in the Watergate dispute. He was accused of covering up a criminal break-in at the national headquarters of the Democratic Party. Nixon denied...
-
The production manager at Sunny Soda, Inc., is Interested in tracking the quality of the company% 12-ounce bottle filling line. The bottles must be filled within the tolerances set for this product...
-
please explain in details how to solve this question.... QUESTION 2 Calculate the liquidation of the Corporate Tax in a word document, using the following scheme.: Accounting result +/- Permanent...
-
Determine the maximum load that can be allowed on the 450 mm diameter pile shown in Figure P12.9, with a factor of safety of 3. Use the a method and Table 12.11 for determining the skin friction and...
-
Consider two symbols, A and B, with the probability of occurrence of 0.8 and 0.2, respectively. The coding efficiency can be improved by combining N symbols at a time (called "symbol blocking"). Say...
-
Determine the moment of the 155-lb force about point A and about point O. A y 25" B 17" 32 F = 155 lb x
-
What you think employers are going to have to do to recruit employees into entry level jobs. I have noticed "help wanted" and "hiring now" signs in many service and retail businesses. In fact I know...
-
What is the difference between basic EPS and diluted EPS? 5. How does the number of shares outstanding affect a company's EPS? 6. How can a company's EPS be used to evaluate its profitability? 7. How...
-
Employee use of social media has become increasingly important over the past decade, and its use has the power to make or break a company's reputation. In this mini-case, students will assume the...
-
Give a brief description of the stress management technique Problem focus. Then explain a measure to evaluate the effectiveness of the stress management technique. Next, explain benefits of providing...
-
When Max Neiman says that "Hitler didn't come to power via the health department," he is alluding to _______. Group of answer choices the domino effect discounting the future the equity problem...
-
The swap spread is the difference between the swap rate and the equivalent-maturity Treasury bond yield. Explain why a widening swap spread may be a signal of deteriorating economic conditions. Plot...
-
DM Office Products (DMOP) is a wholesale supplier of office products with one facility in Pennsylvania. It has decided to build a new distribution warehouse in the state of New York to help serve the...
-
What are the pros and cons of starting a simulation with the system empty? With the system in equilibrium?
-
What is the most commonly used priority rule for setting queue discipline, likely because it is seen as most fair?
-
The following information for Great Oaks Furniture, a retail furniture and design firm, relates to Exercises 6 through 11. Calculate earnings per share, the price-eam-m'ssmjngs ratio, the gross...
-
The following information for Great Oaks Furniture, a retail furniture and design firm, relates to Exercises 6 through 11. Perform a vertical analysis of the balance sheets and income statements for...
-
The following information for Great Oaks Furniture, a retail furniture and design firm, relates to Exercises 6 through 11. Calculate asset turnover, accounts receivable turnover, days sales in...
Study smarter with the SolutionInn App