Figure out the implied share price based on the DCF valuation. Use the WACC of 10% and
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Revenue growth Gross margin SGA exp/ Revenue R&D exp / Revenue Capital expenditures NPPE turnover NWC turnover Revenue Gross profit SGA expense R&D expense EBIT Net working capital Net PPE 2008A 2009E 2010E 2011E 52.5% 35.0% 35.0% 30.0% 25.0% 23.0% 21.0% 86.3% 86.0% 86.0% 85.0% 84.0% 83.0% 82.0% 63.5% 63.5% 63.5% 63.0% 63.0% 62.5% 62.5% 9.0% 9.0% 8.5% 8.5% 8.8% 8.5% 8.5% 7.0 13.5 8.9 209.4 180.7 133.0 18.4 29.4 23.4 15.7 5.0 15.0 9.0 282.7 243.1 179.5 25.4 38.2 31.4 18.8 8.0 15.2 9.0 381.6 328.2 242.3 34.3 51.5 42.4 25.1 9.0 15.4 9.0 496.1 421.7 312.5 42.2 67.0 55.1 32.2 2012E 2013E 2014E 2015E 2016E 2017E 2018E 10.0% 5.0% 18.0% 13.0% 81.0% 80.0% 79.0% 78.0% 62.5% 62.5% 62.5% 62.5% 8.0% 8.0% 8.0% 8.0% 9.5 15.6 8.5 620.1 762.7 520.9 633.1 390.7 476.7 64.8 91.5 52.7 77.5 10.0 15.8 8.5 73.0 39.7 89.7 48.3 11.0 16.0 8.0 11.0 16.2 8.0 922.9 756.8 882.1 576.8 680.6 78.4 87.1 101.5 114.3 9.0 16.4 8.0 1,089.0 1,230.6 1,353.6 984.5 1,069.4 769.1 846.0 98.4 108.3 116.9 115.1 115.4 136.1 57.7 67.2 8.0 16.8 8.0 153.8 75.0 169.2 80.6 5.0 17.3 8.0 1,421.3 1,108.6 888.3 113.7 106.6 177.7 82.2 Revenue growth Gross margin SGA exp/ Revenue R&D exp / Revenue Capital expenditures NPPE turnover NWC turnover Revenue Gross profit SGA expense R&D expense EBIT Net working capital Net PPE 2008A 2009E 2010E 2011E 52.5% 35.0% 35.0% 30.0% 25.0% 23.0% 21.0% 86.3% 86.0% 86.0% 85.0% 84.0% 83.0% 82.0% 63.5% 63.5% 63.5% 63.0% 63.0% 62.5% 62.5% 9.0% 9.0% 8.5% 8.5% 8.8% 8.5% 8.5% 7.0 13.5 8.9 209.4 180.7 133.0 18.4 29.4 23.4 15.7 5.0 15.0 9.0 282.7 243.1 179.5 25.4 38.2 31.4 18.8 8.0 15.2 9.0 381.6 328.2 242.3 34.3 51.5 42.4 25.1 9.0 15.4 9.0 496.1 421.7 312.5 42.2 67.0 55.1 32.2 2012E 2013E 2014E 2015E 2016E 2017E 2018E 10.0% 5.0% 18.0% 13.0% 81.0% 80.0% 79.0% 78.0% 62.5% 62.5% 62.5% 62.5% 8.0% 8.0% 8.0% 8.0% 9.5 15.6 8.5 620.1 762.7 520.9 633.1 390.7 476.7 64.8 91.5 52.7 77.5 10.0 15.8 8.5 73.0 39.7 89.7 48.3 11.0 16.0 8.0 11.0 16.2 8.0 922.9 756.8 882.1 576.8 680.6 78.4 87.1 101.5 114.3 9.0 16.4 8.0 1,089.0 1,230.6 1,353.6 984.5 1,069.4 769.1 846.0 98.4 108.3 116.9 115.1 115.4 136.1 57.7 67.2 8.0 16.8 8.0 153.8 75.0 169.2 80.6 5.0 17.3 8.0 1,421.3 1,108.6 888.3 113.7 106.6 177.7 82.2
Expert Answer:
Answer rating: 100% (QA)
Answer To calculate the implied share price based on the DCF valuation using the WACC of 10 and longterm growth rate of 4 we need to follow these steps Step 1 Calculate the terminal value using the Go... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0133400694
1st canadian edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford, David A. Stangeland, Andras Marosi
Posted Date:
Students also viewed these finance questions
-
Provide a response to the following by selecting either a positive (I believe) or not so positive (I do not believe) perspective: I believe/do not believe that the establishment of a hierarchy of...
-
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...
-
Data for Barry Computer Co. and its industry averages follow. a. Calculate the indicated ratios for Barry. b. Construct the DuPont equation for both Barry and the industry. c. Outline Barrys...
-
The astronomical object 4U014 + 61 has the distinction of creating the most powerful magnetic field ever observed. This object is referred to as a "magnetar" (a subclass of pulsars), and its magnetic...
-
Long Corporation has been unprofitable for several years and has substantial NOL carryovers. Therefore, the company has elected to use straight-line MACRS for property acquisitions. Long acquires,...
-
The chi-square distribution is symmetric. In Exercises 11 and 12, determine whether the statement is true or false. If the statement is false, rewrite it as a true statement.
-
Assume that Revolights was interested in working with strategic partners in order to enhance the firms success. What types of companies might Revolights partner with to become more successful?
-
1. Mr. Alok Banarjee is the Chief Executive of a medium- sized pharmaceutical firm in Calcutta. He holds a Ph D in Pharmacy. However, he has not been involved in research and development of new...
-
Comprehensive Problem 1 - Part 1: Taxpayer information, Form 1040, Schedules 1, 2, 3 and 4, Schedule A, and Schedule B. Noah and Joan Arc's Tax Return Note: This problem is divided into three parts....
-
Referring to the diagram below, which transactions are undone and redone? (3 pts per transaction from T1-T4, giving a total of 12 pts). REQUIRED: RATIONALE T I- T T checkpoint T4 system failure
-
Explain how advanced building information modeling (BIM) and integrated project delivery (IPD) approaches are transforming the collaborative design and construction processes in structural...
-
30000 Calculate the flux through an area of 5 m at the moment a magnetic field of B=2 mT passes through it. B BI Area B The angle between the magnetic field and the area of the loop is 35 degrees....
-
Plan a flight of the jet between two airports: airport A has the start of the runway (W0) at the origin (NED coordinates), and airport B has the start of its runway (W6) at x = 0km, y = 500km. Both...
-
below is a short "Huffpost" blog which talks about how to use social media before, during and after a corporate crisis. What do you think about these suggestions? Does it make sense for firms to have...
-
The non-SI unit used in measuring horses, the hand, is defined as 4 inches. (This value will not limit significant figures because it is a definition.) What is the height, in meters, of a horse that...
-
First Safe Interstate Bank is a small, regional bank that is trading at a price to book (equity) ratio of 1.50. The bank is in stable growth, with earnings and dividends expected to grow 3% a year in...
-
Suppose that you are part of a virtual team and must persuade other team members on an important matter (such as switching suppliers or altering the project deadline). Assuming that you cannot visit...
-
Explain the mechanics of an auction IPO?
-
Renuka Gupta owns her own business and is considering an investment. If she undertakes the investment, it will pay $4000 at the end of each of the next three years. The opportunity requires an...
-
How will the yield to maturity of a bond vary with the bond's risk of default?
-
Explain in detail, with neat sketch, the working principle of a fuel cell in producing electrical energy from the chemical energy of a fuel.
-
Under atmospheric conditions the acetone-chloroform azeotrope boils at \(64.6^{\circ} \mathrm{C}\) and contains 33.5 mole per cent acetone. The vapour pressures of acetone and chloroform at this...
-
A system was prepared by partially decomposing \(\mathrm{CaCO}_{3}\) into an evacuated space. What is the number of degrees of freedom \((f)\) for the system?
Study smarter with the SolutionInn App