Last year, ASI Company paid P1.00 per share dividend. ASI's growthrate is expected to be constant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Last year, ASI Company paid P1.00 per share dividend. ASI's growthrate is expected to be constant for 10% for 2 years after which dividends are expected to grow at a rate of 5% forever. The market risk premium is 5% and risk free rate is 6%. ASI Company's beta of stock is 1.2. The Weighted average cost of capital is 10%. ASI has an expected Operating Income of P 12 Million. The non-cash deductibles such as Depreciation and Amortization are expected to be P 100 Thousand and P 50 Thousand respectively. The Capital expenditure was estimated to be P1.8 Million and the Net Operating workingcapital is expected to change by an increase of P 250 thousand. The market values of the Company'sdebt and preferredstocks are P 140 Million and P 80 Thousand respectively. The company's estimated growth rate is 6%. The weighted average number of ordinary share outstanding is 1.5Million. Tax rate 30%. 1. Using Discount Dividendmodel, What is the presentvalue of terminal value or horizon value? 2. Assuming the currentprice in the market is P 15 per share. Using Discount Dividend model in estimating the "true value", What is the intrinsic value of thestock today (Po) and identify whether the stock is Overvalued or (Undervalued)? 3. Using Discount Dividend model, What is the stock price of ASI three years from today (P3)? 4. Using the Corporate valuation Model, whatis the amount of MV of the firm? 5. Assuming the currentprice in the market is P15 per share. Using the Corporate Valuation Model to estimate the "true value" of stock, determine the intrinsic value and identifywhether the stock is overvalued / (undervalued)? Last year, ASI Company paid P1.00 per share dividend. ASI's growthrate is expected to be constant for 10% for 2 years after which dividends are expected to grow at a rate of 5% forever. The market risk premium is 5% and risk free rate is 6%. ASI Company's beta of stock is 1.2. The Weighted average cost of capital is 10%. ASI has an expected Operating Income of P 12 Million. The non-cash deductibles such as Depreciation and Amortization are expected to be P 100 Thousand and P 50 Thousand respectively. The Capital expenditure was estimated to be P1.8 Million and the Net Operating workingcapital is expected to change by an increase of P 250 thousand. The market values of the Company'sdebt and preferredstocks are P 140 Million and P 80 Thousand respectively. The company's estimated growth rate is 6%. The weighted average number of ordinary share outstanding is 1.5Million. Tax rate 30%. 1. Using Discount Dividendmodel, What is the presentvalue of terminal value or horizon value? 2. Assuming the currentprice in the market is P 15 per share. Using Discount Dividend model in estimating the "true value", What is the intrinsic value of thestock today (Po) and identify whether the stock is Overvalued or (Undervalued)? 3. Using Discount Dividend model, What is the stock price of ASI three years from today (P3)? 4. Using the Corporate valuation Model, whatis the amount of MV of the firm? 5. Assuming the currentprice in the market is P15 per share. Using the Corporate Valuation Model to estimate the "true value" of stock, determine the intrinsic value and identifywhether the stock is overvalued / (undervalued)?
Expert Answer:
Answer rating: 100% (QA)
1 Present Value of Terminal Value Horizon Value using the Dividend Discount Model DDM The terminal value is the present value of all future dividends beyond the explicit forecast period It can be calc... View the full answer
Related Book For
Financial Management Theory and Practice
ISBN: 978-1305632295
15th edition
Authors: Eugene F. Brigham, Michael C. Ehrhardt
Posted Date:
Students also viewed these accounting questions
-
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...
-
a. Describe briefly the legal rights and privileges of common stockholders. b. What is free cash flow (FCF)? What is the weighted average cost of capital? What is the free cash flow valuation model?...
-
Your employer, a mid-sized human resources management company, is considering expansion into related fields, including the acquisition of Temp Force Company, an employ mentagency that supplies word...
-
Use a calculator to approximate the value. Round your answer to two decimal places. arccos(0.051)
-
Due to rapid employee turnover in the accounting department, the following transactions involving intangible assets were improperly recorded by Neitzke Corporation in 2012. 1. Neitzke developed a new...
-
What mass of Fe is generated when 100.0 g of Al are reacted? Fe2O3(s) + 2Al(s) ( 2Fe(s) + Al2O3(s)
-
Magnetic resonance is used in imaging; it is also a useful tool for analyzing chemical samples. Magnets for magnetic resonance experiments are often characterized by the proton resonance frequency...
-
A stream of air at 500C and 835torr with a dew point of 30C flowing at a rate of 1515 L/s is to be cooled in a spray cooler. A fine mist of liquid water at 25C is sprayed into the hot air at a rate...
-
Assume the steady state temperature of an insulated building is given by S(t) = T0 kT1 k cos t sin t k 2 2 , with t measured in hours. If T0 = 75, T1 = 10, = /12, and k = 1/2, use superposition...
-
Bob Burley and his brother Buford ran the best restaurant in Dallas, Texas. Many out-of-towners would visit Dallas and go to Burleys Biscuits, Beef, and Veggies for a good wholesome meal. One thing...
-
The load trace will involve the framing for a small deck addition to a residence. Below are the values used for the questions at the bottom. Show all work if possibel! thanks The load trace will...
-
What is the monthly payments Ariel would need to make for a loan of $170,000 at an interest rate of 5.5% per year over a 15-year period, with a balloon payment of $60,000?
-
Write a program in c++ , gcd of two no. Using recursion
-
Salisbury Company uses the perpetual inventory system and had the following inventory & sales activity for the month of May 2019: Date Activity Quantity Unit Price 5/1 Beginning Inventory 175 $12.00...
-
A small 1.0 kg steel ball rolls east at 4.0 m/s collides with a large 5.0 kg ball at rest. After the collision, the small ball moves south at 3.0 m/s. What is the direction of the momentum (with...
-
Rental Costs Annual rent $ 8,120 Insurance 220 Security deposit 1,360 20 20 Buying Costs Annual mortgage payments Property taxes Insurance, maintenance Down payment, closing costs Growth in equity...
-
14 A properly-drafted business contract may include the following sections: A non-competition clause. A choice of forum and law clause. An arbitration clause. Any or all of the above might be...
-
Sundial Technologies produces and sells customized network systems in New Brunswick. The company offers a 60-day, all software and labor-and an extra 90-day, parts-only- warranty on all of its...
-
Williams & Sons last year reported sales of $12 million, cost of goods sold (COGS) of $10 million, and an inventory turnover ratio of 2. The company is now adopting a new inventory system. If the new...
-
Start with the partial model in the file Ch14 P13 Build a Model.xlsx on the textbook's Web site. J. Clark Inc. (JCI), a manufacturer and distributor of sports equipment, has grown until it has become...
-
Define each of the following terms: a. Proprietorship; partnership; corporation; charter; bylaws b. Limited partnership; limited liability partnership; Professional Corporation c. Stockholder wealth...
-
This question is an extension of Exercise 10.22. Consider the data file \(m r o z\) on working wives and the model \(\ln (W A G E)=\beta_{1}+\beta_{2} E D U C+\beta_{3} E X P E R+e\). Use the 428...
-
Consider the data file \(m r o z\) on working wives. Use the 428 observations on married women who participate in the labor force. In this exercise, we examine the effectiveness of alternative...
-
To examine the quantity theory of money, Brumm (2005) ["Money Growth, Output Growth, and Inflation: A Reexamination of the Modern Quantity Theory's Linchpin Prediction," Southern Economic Journal,...
Study smarter with the SolutionInn App