Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current capital spending of 146 and a current depreciation and amortization of 28. The effective tax rate and marginal tax rate for Firebird happens to be the same, which is 26.50%. For the current year, Firebird has inventories of 11, accounts receivable of 179, accounts payable of 4, a book value of debt of 2,672, a book value of equity of 11,596, a cash and marketable securities value of 4,696, and a non-cash operating assets value of 10,443. For the previous year-end, Firebird has inventories of 24, accounts receivable of 58, accounts payable of 1, a book value of debt of 2,667, a book value of equity of 11,392, a cash and marketable securities value of 4,225, and a non-operating assets value of 10,497. Firebird is currently being traded on NYSE and its most recent stock price is $49.73 per share. One U.S. dollar is now worth 1.33 Canadian dollars. It currently has 767 million common shares outstanding. The firm has some preferred shares outstanding, and its aggregated market value is calculated to be 2,500. The firm has no convertible debts outstanding at the moment. The current nominal 10 year Treasury bond quarterly yield to maturity is 0.5975%, and your team decides to use the annual percentage rate instead of the annual effective rate. Canada currently has an inflation rate of 1.42%. Your team members believe in precise nominal risk free rate rather than the Fisher Effect. Based on the firm's interest rate coverage ratio and your analysis on the rating of the company's notes, you found the company default spread to be 1.87%. The Canadian and the U.S. equity risk premium are the same and equals to 5.04%. China currently has a country default spread of 0.76%. The standard deviation in the Shanghai Composite Stock Market Index is 33.75% and the standard deviation in Chinese government bond is 30.00%. Firebird gets 47.86% of its revenues in the U.S., 23.43% of its revenue in Canada and the rest of its revenue from China. However, you fail to acquire the percentage revenue the average Canadian firm gets in Canada. Your team went through votes and 4 out of 6 are supporting the operation based beta exposure approach for the cost of equity. One of your teammate did an excellent job on estimating the bottom-up beta, and the estimated value of the unlevered beta is 0.75 for the current year. Your teammates estimated the current ROC to increase about 15.00% next year based on the trend analysis from the last 5 years. Based on the qualitative analysis, you decided to use a three-stage DCF model and a high growth period of 5 years for Firebird. The growth rate will remain its value during the first year of the high growth period and gradually transit to the growth rate in the stable growth period during the following years in the high growth period. In the stable growth period, you estimated the ROC to be 2% higher than the wace in the stable growth period. The growth rate in the stable growth period is set to be 1% higher than the current long term risk free rate, and you need to compute the wace in the stable growth period. You consider three aspects when calculating the wacc: firstly, have the beta set to 1; secondly, take the average of the debt to equity ratio of your firm and the industry average debt to equity ratio, which is 0.35 for the video game industry here, use the average of these two ratios as your debt ratios in the stable growth period. Thirdly, consider the emerging market country risk premium shrink to half of its current size in the stable growth period. Your team is assuming the growth rate and the cost of capital to gradually change to the stable growth rate and stable cost of capital, respectively, in a straight line fashion. While calculating the market value of debt, the pretax cost of debt is assumed to be fixed across the years. Your team decided to ignore the short- term debt, and you estimated that the firm has a 5-year average maturity of debt. In addition, you decided to do no adjustment on the market value of equity. Last but not the least, your team decided to capitalize the R&D expenses and convert the operating lease expenses to debt. The current R&D expense is 1,148. You estimated a 3-year amortizable life for the R&D, and the R&D expenses one year ago to 3 years ago are 1,103, 1,008, and 676, respectively. You assumed that R&D expenses are spent at the end of each year. The current operating lease expense is 39. You estimated a 6-year life for the operating lease assets, and the future commitments from year one to year six are 56, 67, 51, 46, 38, and 60, respectively. You decided to use a straight line depreciation method for both R&D and operating lease expenses. After a sip of water (sorry, no coffee) and with a bitter smile on your face, you begin the many hours journey of calculating the intrinsic value for Firebird: a) What is the current year FCFF (FCFF0) for Firebird? b) What is the current year weighted average cost of capital (wacc0) for Firebird? c) What is the terminal value at the end of the high growth period? d) What is the firm value now according to your fundamental analysis? e) Is Firebird overvalued or undervalued? By how much in percentage? Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current capital spending of 146 and a current depreciation and amortization of 28. The effective tax rate and marginal tax rate for Firebird happens to be the same, which is 26.50%. For the current year, Firebird has inventories of 11, accounts receivable of 179, accounts payable of 4, a book value of debt of 2,672, a book value of equity of 11,596, a cash and marketable securities value of 4,696, and a non-cash operating assets value of 10,443. For the previous year-end, Firebird has inventories of 24, accounts receivable of 58, accounts payable of 1, a book value of debt of 2,667, a book value of equity of 11,392, a cash and marketable securities value of 4,225, and a non-operating assets value of 10,497. Firebird is currently being traded on NYSE and its most recent stock price is $49.73 per share. One U.S. dollar is now worth 1.33 Canadian dollars. It currently has 767 million common shares outstanding. The firm has some preferred shares outstanding, and its aggregated market value is calculated to be 2,500. The firm has no convertible debts outstanding at the moment. The current nominal 10 year Treasury bond quarterly yield to maturity is 0.5975%, and your team decides to use the annual percentage rate instead of the annual effective rate. Canada currently has an inflation rate of 1.42%. Your team members believe in precise nominal risk free rate rather than the Fisher Effect. Based on the firm's interest rate coverage ratio and your analysis on the rating of the company's notes, you found the company default spread to be 1.87%. The Canadian and the U.S. equity risk premium are the same and equals to 5.04%. China currently has a country default spread of 0.76%. The standard deviation in the Shanghai Composite Stock Market Index is 33.75% and the standard deviation in Chinese government bond is 30.00%. Firebird gets 47.86% of its revenues in the U.S., 23.43% of its revenue in Canada and the rest of its revenue from China. However, you fail to acquire the percentage revenue the average Canadian firm gets in Canada. Your team went through votes and 4 out of 6 are supporting the operation based beta exposure approach for the cost of equity. One of your teammate did an excellent job on estimating the bottom-up beta, and the estimated value of the unlevered beta is 0.75 for the current year. Your teammates estimated the current ROC to increase about 15.00% next year based on the trend analysis from the last 5 years. Based on the qualitative analysis, you decided to use a three-stage DCF model and a high growth period of 5 years for Firebird. The growth rate will remain its value during the first year of the high growth period and gradually transit to the growth rate in the stable growth period during the following years in the high growth period. In the stable growth period, you estimated the ROC to be 2% higher than the wace in the stable growth period. The growth rate in the stable growth period is set to be 1% higher than the current long term risk free rate, and you need to compute the wace in the stable growth period. You consider three aspects when calculating the wacc: firstly, have the beta set to 1; secondly, take the average of the debt to equity ratio of your firm and the industry average debt to equity ratio, which is 0.35 for the video game industry here, use the average of these two ratios as your debt ratios in the stable growth period. Thirdly, consider the emerging market country risk premium shrink to half of its current size in the stable growth period. Your team is assuming the growth rate and the cost of capital to gradually change to the stable growth rate and stable cost of capital, respectively, in a straight line fashion. While calculating the market value of debt, the pretax cost of debt is assumed to be fixed across the years. Your team decided to ignore the short- term debt, and you estimated that the firm has a 5-year average maturity of debt. In addition, you decided to do no adjustment on the market value of equity. Last but not the least, your team decided to capitalize the R&D expenses and convert the operating lease expenses to debt. The current R&D expense is 1,148. You estimated a 3-year amortizable life for the R&D, and the R&D expenses one year ago to 3 years ago are 1,103, 1,008, and 676, respectively. You assumed that R&D expenses are spent at the end of each year. The current operating lease expense is 39. You estimated a 6-year life for the operating lease assets, and the future commitments from year one to year six are 56, 67, 51, 46, 38, and 60, respectively. You decided to use a straight line depreciation method for both R&D and operating lease expenses. After a sip of water (sorry, no coffee) and with a bitter smile on your face, you begin the many hours journey of calculating the intrinsic value for Firebird: a) What is the current year FCFF (FCFF0) for Firebird? b) What is the current year weighted average cost of capital (wacc0) for Firebird? c) What is the terminal value at the end of the high growth period? d) What is the firm value now according to your fundamental analysis? e) Is Firebird overvalued or undervalued? By how much in percentage?
Expert Answer:
Answer rating: 100% (QA)
a Current Year FCFF FCFF0 for Firebird NetWorkingCapital Current YearPrevious Year Accounts Receivab... View the full answer
Related Book For
Financial Reporting and Analysis
ISBN: 978-0078025679
6th edition
Authors: Flawrence Revsine, Daniel Collins, Bruce, Mittelstaedt, Leon
Posted Date:
Students also viewed these accounting 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...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Starting with acetylene as your only source of carbon atoms, identify how you would prepare each member of the following homologous series of aldehydes: a. Ethanal b. Propanal c. Butanal d. Pentanal
-
Telephone Sellers Inc. sells prepaid telephone cards to customers. Telephone Sellers then pays the telecommunications company, TeleExpress, for the actual use of its telephone lines. Assume that...
-
Simplify. 2 3-x x+4x-21
-
Assume the following exceptions to prescribed control procedures over cash receipts transactions occurred in the Janz Company: 1. A mail remittance was misappropriated after receipt. 2. A cash sale...
-
The projections of direct materials purchases that follow are for Creek Corporation. The company pays for 60 percent of purchases on account in the month of purchase and 40 percent in the month...
-
A solenoid consists of 250 loops where each loop has an area A = 1.50 cm2 and the length of the solenoid is L = 12.0 cm. If the solenoid has a current I = 0.500 A, what is the magnitude of the...
-
Using data from NHANES, we looked at the pulse rate for nearly 800 people to see whether it is plausible that men and women have the same population mean. NHANES data are random and independent....
-
What are the risks associated with working on multi-period contracts? These could include political risks, weather risks, competitive risks, forecasting risks, and so forth. How is the firm managing...
-
Matteo is the manager of a small product team developing a new line of jewelry. few of his team members have asked him to help them come up with an idea of a theme for the line, as they re having...
-
The first part should contain information on the author and the topic. The main ideas and highlight the main points of the paper. You can use direct quotations if needed. Avoid your personal opinion...
-
Regarding about cybersecurity in financial accounting, if you have to make a survey for your reseach about "Cybersecurity Challenges in the Accounting Industry and How to Overcome Them" for...
-
Moskow Corporation Statement of Cash FlowsIndirect Method For the Year Ended December 31, 2022 Cash flows from operating activities Net income $59,000 Adjustments to reconcile net income to net cash...
-
Since you are in the process of completing your AAS degree, you may feel that you are finished with classrooms and studying for a while. In reality, even if you don't wish to pursue your Bachelor's...
-
Concord, a coffee-mug producer, generally conducts over half of its business in the last month of the calendar year due to holiday sales. By the end of December, its fiscal year-end, Concord had...
-
Suppose that A is an m n matrix with linearly independent columns and the linear system LS(A, b) is consistent. Show that this system has a unique solution.
-
On January 1, 2014, Wade Crimbring, Inc., a dealer in used manufacturing equipment, sold a CNC milling machine to Fletcher Bros., a new business that plans to fabricate utility trailers. To conserve...
-
On December 31, 2014, Ball Company leased a machine from Cook for a 10-year period, expiring December 30, 2024. Annual payments of $100,000 are due on December 31. The first payment was made on...
-
For the month of December 2014, Ranger Corporations records show the following information: Cash received on accounts receivable $35,000 Cash sales 30,000 Accounts receivable, December 1, 2014 80,000...
-
Acrylic latex paint can be described as a Bingham plastic with a yield stress of $200 \mathrm{dyn} / \mathrm{cm}^{2}$, a limiting viscosity of $50 \mathrm{cP}$, and a density of $0.95 \mathrm{~g} /...
-
A slider bearing can be described as one plate moving with a velocity $V$ parallel to a stationary plate, with a viscous lubricant in between the plates. The force applied to the moving plate is $F$,...
-
Consider a fluid flowing in a conical section, as illustrated in Figure P5.75. The mass flow rate is the same going in (through point 1) as it is coming out (point 2), but the velocity changes...
Study smarter with the SolutionInn App